Main Page:  Amaia Scapes Cavite

Condo for sale in Makati

MULTI - POD  INNER         
SAMPLE COMPUTATION TABLE       
         
MULTI POD - INNERPAG-IBIG FINANCINGBANK FINANCING
DP payable inSpot DP Spot DP Spot DP DP payable inSpot DP Spot DP Spot DP 
Ave. Lot Area.   45 sqm.6 months (5%)5%10%20%6 months (5%)5%10%20%
         
GROSS SELLING PRICE          708,635.00          708,635.00          708,635.00          708,635.00          708,635.00          708,635.00          708,635.00           708,635.00
DISCOUNT                       -               1,771.59             7,086.35            14,172.70                       -               1,771.59             7,086.35             14,172.70
NETSELLING PRICE          708,635.00          702,189.13          698,321.29          698,321.29          708,635.00          702,189.13          698,321.29           682,146.68
OTHER CHARGES            78,890.71            78,890.71            78,890.71            78,890.71            39,338.55            39,338.55            39,338.55             39,338.55
DOWNPAYMENT            35,431.75            33,660.16            63,777.15          127,554.30            35,431.75            33,660.16            63,777.15           127,554.30
RESERVATION FEE             5,000.00             5,000.00             5,000.00             5,000.00             5,000.00             5,000.00             5,000.00              5,000.00
NET DOWNPAYMENT            30,431.75            28,660.16            58,777.15          122,554.30            30,431.75            28,660.16            58,777.15           122,554.30
         
STRETCHED DP             5,071.96                       -                         -                         -               5,071.96                       -                         -                          -  
         
BALANCE          673,203.25          667,079.68          628,489.16          558,657.03          673,203.25          667,079.68          628,489.16           545,717.34
ESTIMATED M. A.        
     
5 YEARS            13,811.80            13,686.16            12,894.42            11,461.70            13,650.13            13,525.97            12,743.49             11,065.18
N.D.I            34,529.49            34,215.40            32,236.04            28,654.26            35,486.91            35,433.68            33,383.84             28,987.20
     
10 YEARS             8,346.76             8,270.83             7,792.37             6,926.55             8,711.09             8,631.85             8,132.50              7,061.45
N.D.I.            20,866.89            20,677.08            19,480.92            17,316.37            23,007.07            22,972.56            21,643.60             18,793.14
     
20 YEARS             5,842.21             5,789.07             5,454.17             4,848.16             6,721.13             6,659.99             6,274.71              5,448.33
N.D.I.            14,605.54            14,472.68            13,635.44            12,120.39            17,811.56            17,784.84            16,755.99             14,549.23
     
30 YEARS             5,176.35             5,129.27             4,832.54             4,295.59                       -                         -                         -                          -  
N.D.I.            12,940.88            12,823.16            12,081.34            10,738.97                       -                         -                         -                          -  
         
***NOTE***  Monthly ***NOTE***   
Other Charges for  5% DP in 6 months is payable in 30Months              2,629.69 The buyer has an option to pay the other charges:    
Other Charges for SPOT DP is payable in 24Months              3,287.11  on Downpayment or Monthly Amortization stage.
         
         
          
          
 0.020516531327    0.020276394288   
Ask Stef