Main Page:  Amaia Scapes Cabanatuan

Sample Computations

In-House Financing - 5 years

Model
Bungalow Pod

GROSS SELLING PRICE W/ VAT:

Less: VAT(if applicable)

  

P

967,614.40

-

GROSS SELLING PRICE W/O VAT:

  

P

967,614.40

DISCOUNTS:

      

NET SELLING PRICE W/ VAT

  

P

967,614.40

OTHER CHARGES PAYABLE TO AMAIA:

    

140,304.09

TOTAL AMAIA RECEIVABLE:

  

P

1,107,918.49

PAYMENT SCHEDULE: DOWNPAYMENT

Downpayment (10% of Selling Price)

  

P

96,761.44

Less: Reservation Fee

24-Jul-12

  

7,500.00

Net Downpayment

  

Total: P

89,261.44

 

PAYMENT SCHEDULE: BALANCE

DUE AND PAYABLE IN 60 MONTHS AT 14% INTEREST

P

870,852.96

Other Charges

  

140,304.09

Schedules

Monthly Amort

Other Charges

Total

  

Due Dates

1st Payment

20,263.27

2,338.40

  

22,601.67

24-Aug-13

60th Payment

20,263.27

2,338.40

  

22,601.67

24-Jul-18
 

In-House Financing - 10 years

Block Lot Lot Area Floor Area

1        42       98      3        4

Model:  Bungalow Pod

GROSS SELLING PRICE W/ VAT: P 967,614.40

GROSS SELLING PRICE W/O VAT: P 967,614.40

DISCOUNTS:

NET SELLING PRICE W/O VAT 967,614.40

NET SELLING PRICE W/ VAT P 967,614.40

Makati condominium for sale

OTHER CHARGES PAYABLE TO AMAIA: 140,304.09

TOTAL AMAIA RECEIVABLE: P 1,107,918.49

PAYMENT SCHEDULE: DOWNPAYMENT

Downpayment (10% of Selling Price) P 96,761.44
Less: Reservation Fee 24-Jul-12 7,500.00

Total: P 89,261.44

12 Months Schedule(10% DP)

Due Date Monthly

Downpayment

24-Aug-12 7,438.45
24-Sep-12 7,438.45
24-Oct-12 7,438.45
24-Nov-12 7,438.45
24-Dec-12 7,438.45
24-Jan-13 7,438.45
24-Feb-13 7,438.45
24-Mar-13 7,438.45
24-Apr-13 7,438.45
24-May-13 7,438.45
24-Jun-13 7,438.45
24-Jul-13 7,438.45

PAYMENT SCHEDULE: BALANCE

DUE AND PAYABLE IN 120 MONTHS AT 16% INTEREST

P

870,852.96

Other Charges

  

140,304.09

Schedules

Monthly Amort

Other Charges

Total

  

Due Dates

1st Payment

14,587.92

1,169.20

  

15,757.12

24-Aug-13

60th Payment

14,587.92

1,169.20

  

15,757.12

24-Jul-18

61st Payment

14,587.92

1,169.20

  

15,757.12

24-Aug-18

120th Payment

14,587.92

1,169.20

  

15,757.12

24-Jul-23
 

Payment in Full

Model

Bungalow Pod

GROSS SELLING PRICE: P 967,614.40
DISCOUNTS:
NET SELLING PRICE: Total: P 967,614.40
OTHER CHARGES PAYABLE TO AMAIA: 58,056.86
OTHER CHARGES PAYABLE TO PAGIBIG:

Total: P 43,058.84
TOTAL OTHER CHARGES 101,115.70

TOTAL AMAIA RECEIVABLE: P 1,068,730.10
PAYMENT SCHEDULE: DOWNPAYMENT

Downpayment (10% of Selling Price) 96,614.40

Less: Reservation Fee 10-Jul-12 7,500.00

Total Other Charges 101,115.70

Net Downpayment Payable in 12 Months 190,230.10

  Due Date Installment  Other Charges Total Monthly Payment
1st

 10-Aug-12

 7,426.20

 2,808.77

 10,234.97
2nd

 10-Sep-12

 7,426.20

 2,808.77

 10,234.97
3rd

 10-Oct-12

 7,426.20

 2,808.77

 10,234.97
4th

 10-Nov-12

 7,426.20

 2,808.77

 10,234.97
5th

 10-Dec-12

 7,426.20

 2,808.77

 10,234.97
6th

 10-Jan-13

 7,426.20

 2,808.77

 10,234.97
7th

 10-Feb-13

 7,426.20

 2,808.77

 10,234.97
8th

 10-Mar-13

 7,426.20

 2,808.77

 10,234.97
9th

 10-Apr-13

 7,426.20

 2,808.77

 10,234.97
10th

 10-May-13

 7,426.20

 2,808.77

 10,234.97
11th

 10-Jun-13

 7,426.20

 2,808.77

 10,234.97
12th

 10-Jul-13

 7,426.20

 2,808.77

 10,234.97
13th

 10-Aug-13

   2,808.77

 2,808.77
14th

 10-Sep-13

   2,808.77

 2,808.77
15th

 10-Oct-13

   2,808.77

 2,808.77
16th

 10-Nov-13

   2,808.77

 2,808.77
17th

 10-Dec-13

   2,808.77

 2,808.77
18th

 10-Jan-14

   2,808.77

 2,808.77
19th

 10-Feb-14

   2,808.77

 2,808.77
20th

 10-Mar-14

   2,808.77

 2,808.77
21st

 10-Apr-14

   2,808.77

 2,808.77
22nd

 10-May-14

   2,808.77

 2,808.77
23rd

 10-Jun-14

   2,808.77

 2,808.77
24th

 10-Jul-14

   2,808.77

 2,808.77
25th

 10-Aug-14

   2,808.77

 2,808.77
26th

 10-Sep-14

   2,808.77

 2,808.77
27th

 10-Oct-14

   2,808.77

 2,808.77
28th

 10-Nov-14

   2,808.77

 2,808.77
29th

 10-Dec-14

   2,808.77

 2,808.77
30th

 10-Jan-15

   2,808.77

 2,808.77
31st

 10-Feb-15

   2,808.77

 2,808.77
32nd

 10-Mar-15

   2,808.77

 2,808.77
33rd

 10-Apr-15

   2,808.77

 2,808.77
34th

 10-May-15

   2,808.77

 2,808.77
35th

 10-Jun-15

   2,808.77

 2,808.77
36th

 10-Jul-15

   2,808.77

 2,808.77
Loanable amount 871,000.00
REQUIRED NET DISPOSABLE INCOME: 19,159.34

 Deferred Cash - Spot 10% Down

Model

Bungalow Pod

GROSS SELLING PRICE W/ VAT: P 967,614.40

Less: VAT(if applicable) -

GROSS SELLING PRICE W/O VAT: P 967,614.40

DISCOUNTS:

5% Discount on 10% SFDP 4,838.07

NET SELLING PRICE W/O VAT P 962,776.33

Plus: VAT (if applicable) -

NET SELLING PRICE W/ VAT Total: P 962,776.33

OTHER CHARGES PAYABLE TO AMAIA: 77,409.15

TOTAL AMAIA RECEIVABLE: P 1,040,185.48

PAYMENT SCHEDULE: DOWNPAYMENT

Downpayment (10% of Selling Price) P 96,277.63
Less: Reservation Fee 24-Jul-12 7,500.00

Net Downpayment 25-Jul-12 P 88,777.63

PAYMENT SCHEDULE: BALANCE

Due and payable in 23 months at 0% Interest P 866,498.70

Other Charges 77,409.15

Total Balance Due and Payable P 943,907.85

23 Months Schedule

Due Date Monthly

Downpayment

Other Charges Total Monthly Payment

1st - 25-Aug-12 37,673.86 3,365.62 41,039.47
2nd - 25-Sep-12 37,673.86 3,365.62 41,039.47
3rd - 25-Oct-12 37,673.86 3,365.62 41,039.47
4th - 25-Nov-12 37,673.86 3,365.62 41,039.47
5th - 25-Dec-12 37,673.86 3,365.62 41,039.47
6th - 25-Jan-13 37,673.86 3,365.62 41,039.47
7th - 25-Feb-13 37,673.86 3,365.62 41,039.47
8th - 25-Mar-13 37,673.86 3,365.62 41,039.47
9th - 25-Apr-13 37,673.86 3,365.62 41,039.47
10th - 25-May-13 37,673.86 3,365.62 41,039.47
11th - 25-Jun-13 37,673.86 3,365.62 41,039.47
12th - 25-Jul-13 37,673.86 3,365.62 41,039.47
13th - 25-Aug-13 37,673.86 3,365.62 41,039.47
14th - 25-Sep-13 37,673.86 3,365.62 41,039.47
15th - 25-Oct-13 37,673.86 3,365.62 41,039.47
16th - 25-Nov-13 37,673.86 3,365.62 41,039.47
17th - 25-Dec-13 37,673.86 3,365.62 41,039.47
18th - 25-Jan-14 37,673.86 3,365.62 41,039.47
19th - 25-Feb-14 37,673.86 3,365.62 41,039.47
20th - 25-Mar-14 37,673.86 3,365.62 41,039.47
21st - 25-Apr-14 37,673.86 3,365.62 41,039.47
22nd - 25-May-14 37,673.86 3,365.62 41,039.47
23rd - 25-Jun-14 37,673.86 3,365.62 41,039.47

 

 
Ask Stef