Main Page:  Amaia Scapes Cabanatuan

SAMPLE COMPUTATION SHEET

Block Lot Lot Area Floor Area

12             9          66        28

Model

Multi Pod - End

GROSS SELLING PRICE: P 783,024.80
DISCOUNTS:
 
NET SELLING PRICE: Total: P 783,024.80
OTHER CHARGES PAYABLE TO AMAIA: 46,981.49
OTHER CHARGES PAYABLE TO PAGIBIG:
 
Total: P 39,777.66
TOTAL OTHER CHARGES 86,759.15
 
TOTAL AMAIA RECEIVABLE: P 869,783.95
PAYMENT SCHEDULE: DOWNPAYMENT

Downpayment (10% of Selling Price) 78,024.80

Less: Reservation Fee 2-Jun-12 5,000.00

Total Other Charges 86,759.15

Net Downpayment Payable in 12 Months 159,783.95

12 Months DP Installment Due Date Downpayment Other Charges Total Monthly Payment
 

1st Downpayment due and payable on

02-Jul-12

6,085.40

2,409.98

8,495.38

2nd Downpayment due and payable on

02-Aug-12

6,085.40

2,409.98

8,495.38

3rd Downpayment due and payable on

02-Sep-12

6,085.40

2,409.98

8,495.38

4th Downpayment due and payable on

02-Oct-12

6,085.40

2,409.98

8,495.38

5th Downpayment due and payable on

02-Nov-12

6,085.40

2,409.98

Condominium for sale Makati

8,495.38

6th Downpayment due and payable on

02-Dec-12

6,085.40

2,409.98

8,495.38

7th Downpayment due and payable on

02-Jan-13

6,085.40

2,409.98

8,495.38

8th Downpayment due and payable on

02-Feb-13

6,085.40

2,409.98

8,495.38

9th Downpayment due and payable on

02-Mar-13

6,085.40

2,409.98

8,495.38

10th Downpayment due and payable on

02-Apr-13

6,085.40

2,409.98

8,495.38

11th Downpayment due and payable on

02-May-13

6,085.40

2,409.98

8,495.38

12th Downpayment due and payable on

02-Jun-13

6,085.40

2,409.98

8,495.38

13th Monthly amort PIF due and payable on

02-Jul-13

 

2,409.98

2,409.98

14th Monthly amort PIF due and payable on

02-Aug-13

 

2,409.98

2,409.98

15th Monthly amort PIF due and payable on

02-Sep-13

 

2,409.98

2,409.98

16th Monthly amort PIF due and payable on

02-Oct-13

 

2,409.98

2,409.98

17th Monthly amort PIF due and payable on

02-Nov-13

 

2,409.98

2,409.98

18th Monthly amort PIF due and payable on

02-Dec-13

 

2,409.98

2,409.98

19th Monthly amort PIF due and payable on

02-Jan-14

 

2,409.98

2,409.98

20th Monthly amort PIF due and payable on

02-Feb-14

 

2,409.98

2,409.98

21st Monthly amort PIF due and payable on

02-Mar-14

 

2,409.98

2,409.98

22nd Monthly amort PIF due and payable on

02-Apr-14

 

2,409.98

2,409.98

23rd Monthly amort PIF due and payable on

02-May-14

 

2,409.98

2,409.98

24th Monthly amort PIF due and payable on

02-Jun-14

 

2,409.98

2,409.98

25th Monthly amort PIF due and payable on

02-Jul-14

 

2,409.98

2,409.98

26th Monthly amort PIF due and payable on

02-Aug-14

 

2,409.98

2,409.98

27th Monthly amort PIF due and payable on

02-Sep-14

 

2,409.98

2,409.98

28th Monthly amort PIF due and payable on

02-Oct-14

 

2,409.98

2,409.98

29th Monthly amort PIF due and payable on

02-Nov-14

 

2,409.98

2,409.98

30th Monthly amort PIF due and payable on

02-Dec-14

 

2,409.98

2,409.98

31st Monthly amort PIF due and payable on

02-Jan-15

 

2,409.98

2,409.98

32nd Monthly amort PIF due and payable on

02-Feb-15

 

2,409.98

2,409.98

33rd Monthly amort PIF due and payable on

02-Mar-15

 

2,409.98

2,409.98

34th Monthly amort PIF due and payable on

02-Apr-15

 

2,409.98

2,409.98

35th Monthly amort PIF due and payable on

02-May-15

 

2,409.98

2,409.98

36th Monthly amort PIF due and payable on

02-Jun-15

 

2,409.98

2,409.98

Loanable amount 705,000.00
REQUIRED NET DISPOSABLE INCOME: 13,796.46


Ask Stef