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
|
|
cart
