PAG-IBIG LOAN PRIMER 6% 7% 8.5% 9.5% 10.5% 11.5%
5           19.33280           19.80120           20.51653           21.00186   21.49390   21.99261
personal copy of :  10           11.10205           11.61085           12.39857           12.93976   13.49350   14.05954
Realtor Dinah Perez Patrimonio 15             8.43857             8.98828             9.84740           10.44225   11.05399   11.68190
REBL# XI-06-417(N) 20             7.16431             7.75299             8.67823             9.32131     9.98380   10.66430
#09239019906 / 3015701 25             6.44301             7.06779             8.05227             8.73697     9.44182   10.16469
30             5.99551             6.65302             7.68913             8.40854     9.14739     9.90291
MONTHLY AMMORTIZATION TABLE
% Contribution  Loanable Amount   5yrs   10yrs   15yrs   20yrs   25yrs   30yrs 
6.0%       200.00      100,000      1,933.28       1,110.21        843.86        716.43        644.30        599.55
6.0%       200.00      200,000      3,866.56       2,220.41     1,687.71     1,432.86     1,288.60     1,199.10
6.0%       200.00      300,000      5,799.84       3,330.62     2,531.57     2,149.29     1,932.90     1,798.65
6.0%       200.00      400,000      7,733.12       4,440.82     3,375.43     2,865.72     2,577.20     2,398.20
7.0%       200.00      500,000      9,900.60       5,805.43     4,494.14     3,876.50     3,533.90     3,326.51
7.0%       250.00      600,000    11,880.72       6,966.51     5,392.97     4,651.79     4,240.67     3,991.81
7.0%       300.00      700,000    13,860.84       8,127.60     6,291.80     5,427.09     4,947.45     4,657.11
7.0%       350.00      750,000    14,850.90       8,708.14     6,741.21     5,814.74     5,300.84     4,989.77
8.5%       350.00      800,000    16,413.22       9,918.86     7,877.92     6,942.58     6,441.82     6,151.30
8.5%       400.00      900,000    18,464.88     11,158.71     8,862.66     7,810.41     7,247.04     6,920.22
8.5%       450.00   1,000,000    20,516.53     12,398.57     9,847.40     8,678.23     8,052.27     7,689.13
9.5%       500.00   1,100,000    23,102.05     14,233.74   11,486.48     8,528.29     9,610.67     9,249.39
9.5%       550.00   1,200,000    25,202.23     15,527.71   12,530.70     9,303.59   10,484.36   10,090.25
9.5%       600.00   1,250,000    26,252.33     16,174.70   13,052.81     9,691.24   10,921.21   10,510.68
10.5%       600.00   1,300,000    27,942.07     17,541.55   14,370.19   12,978.94   12,274.37   11,891.61
10.5%       700.00   1,500,000    32,240.85     20,240.25   16,580.99   14,975.70   14,162.73   13,721.09
10.5%       850.00   1,750,000    37,614.33     23,613.63   19,344.48   17,471.65   16,523.19   16,007.93
10.5%       950.00   2,000,000    42,987.80     26,987.00   22,107.98   19,967.60   18,883.64   18,294.78
11.5%    1,100.00   2,250,000    49,483.37     31,633.97   26,284.28   23,994.68   22,870.55   22,281.55
11.5%    1,200.00   2,500,000    54,981.53     35,148.85   29,204.75   26,660.75   25,411.73   24,757.28
11.5%    1,350.00   2,750,000    60,479.68     38,663.74   32,125.23   29,326.83   27,952.90   27,233.00
11.5%    1,450.00   3,000,000    65,977.83     42,178.62   35,045.70   31,992.90   30,494.07   29,708.73
TABLE OF NET DISPOSABLE INCOME
% Contribution  Loanable Amount   5yrs   10yrs   15yrs   20yrs   25yrs   30yrs 
6.0%       200.00      100,000      4,833.20       2,775.51     2,109.64     1,791.08     1,610.75     1,498.88
6.0%       200.00      200,000      9,666.40       5,551.03     4,219.29     3,582.16     3,221.51     2,997.76
6.0%       200.00      300,000    14,499.60       8,326.54     6,328.93     5,373.23     4,832.26     4,496.63
6.0%       200.00      400,000    19,332.80     11,102.05     8,438.57     7,164.31     6,443.01     5,995.51
7.0%       200.00      500,000    24,751.50     14,513.56   11,235.35     9,691.24     8,834.74     8,316.28
7.0%       250.00      600,000    29,701.80     17,416.28   13,482.42   11,629.49   10,601.69     9,979.53
7.0%       300.00      700,000    34,652.10     20,318.99   15,729.49   13,567.73   12,368.63   11,642.79
7.0%       350.00      750,000    37,127.25     21,770.34   16,853.03   14,536.86   13,252.11   12,474.41
8.5%       350.00      800,000    41,033.06     24,797.14   19,694.80   17,356.46   16,104.54   15,378.26
8.5%       400.00      900,000    46,162.19     27,896.78   22,156.65   19,526.02   18,117.61   17,300.54
8.5%       450.00   1,000,000    51,291.33     30,996.43   24,618.50   21,695.58   20,130.68   19,222.83
9.5%       500.00   1,100,000    57,755.11     35,584.34   28,716.19   21,320.72   24,026.67   23,123.49
9.5%       550.00   1,200,000    63,005.58     38,819.28   31,326.75   23,258.97   26,210.91   25,225.62
9.5%       600.00   1,250,000    65,630.81     40,436.75   32,632.03   24,228.09   27,303.03   26,276.69
10.5%       600.00   1,300,000    69,855.18     43,853.88   35,925.47   32,447.35   30,685.92   29,729.02
10.5%       700.00   1,500,000    80,602.13     50,600.63   41,452.46   37,439.25   35,406.83   34,302.71
10.5%       850.00   1,750,000    94,035.81     59,034.06   48,361.21   43,679.13   41,307.96   40,019.83
10.5%       950.00   2,000,000  107,469.50     67,467.50   55,269.95   49,919.00   47,209.10   45,736.95
11.5%    1,100.00   2,250,000  123,708.43     79,084.91   65,710.69   59,986.69   57,176.38   55,703.87
11.5%    1,200.00   2,500,000  137,453.81     87,872.13   73,011.88   66,651.88   63,529.31   61,893.19
11.5%    1,350.00   2,750,000  151,199.19     96,659.34   80,313.06   73,317.06   69,882.24   68,082.51
11.5%    1,450.00   3,000,000  164,944.58   105,446.55   87,614.25   79,982.25   76,235.18   74,271.83