Sample Computation
Block Lot Lot Area Floor Area
12 10 45 25
Model
Multi Pod - Inner
GROSS SELLING PRICE: P 670,086.00
DISCOUNTS:
NET SELLING PRICE: Total: P 670,086.00
OTHER CHARGES PAYABLE TO AMAIA: 40,205.16
OTHER CHARGES PAYABLE TO PAGIBIG:
Total: P 34,040.37
TOTAL OTHER CHARGES 74,245.53
TOTAL AMAIA RECEIVABLE: P 744,331.53
PAYMENT SCHEDULE: DOWNPAYMENT
Downpayment (10% of Selling Price) 67,086.00
Less: Reservation Fee 2-Jun-12 5,000.00
Total Other Charges 74,245.53
Net Downpayment Payable in 12 Months 136,331.53
12 Months DP Installment Due Date Downpayment Other Charges Total Monthly Payment
|
1st Downpayment due and payable on
|
02-Jul-12
|
5,173.83
|
2,062.38
|
7,236.21
|
|
2nd Downpayment due and payable on
|
02-Aug-12
|
5,173.83
|
2,062.38
|
7,236.21
|
|
3rd Downpayment due and payable on
|
02-Sep-12
|
5,173.83
|
2,062.38
|
7,236.21
|
|
4th Downpayment due and payable on
|
02-Oct-12
|
5,173.83
|
2,062.38
|
7,236.21
|
|
5th Downpayment due and payable on
|
02-Nov-12
|
5,173.83 Condos for Sale Makati
|
2,062.38
|
7,236.21
|
|
6th Downpayment due and payable on
|
02-Dec-12
|
5,173.83
|
2,062.38
|
7,236.21
|
|
7th Downpayment due and payable on
|
02-Jan-13
|
5,173.83
|
2,062.38
|
7,236.21
|
|
8th Downpayment due and payable on
|
02-Feb-13
|
5,173.83
|
2,062.38
|
7,236.21
|
|
9th Downpayment due and payable on
|
02-Mar-13
|
5,173.83
|
2,062.38
|
7,236.21
|
|
10th Downpayment due and payable on
|
02-Apr-13
|
5,173.83
|
2,062.38
|
7,236.21
|
|
11th Downpayment due and payable on
|
02-May-13
|
5,173.83
|
2,062.38
|
7,236.21
|
|
12th Downpayment due and payable on
|
02-Jun-13
|
5,173.83
|
2,062.38
|
7,236.21
|
|
13th Monthly amort PIF due and payable on
|
02-Jul-13
|
|
2,062.38
|
2,062.38
|
|
14th Monthly amort PIF due and payable on
|
02-Aug-13
|
|
2,062.38
|
2,062.38
|
|
15th Monthly amort PIF due and payable on
|
02-Sep-13
|
|
2,062.38
|
2,062.38
|
|
16th Monthly amort PIF due and payable on
|
02-Oct-13
|
|
2,062.38
|
2,062.38
|
|
17th Monthly amort PIF due and payable on
|
02-Nov-13
|
|
2,062.38
|
2,062.38
|
|
18th Monthly amort PIF due and payable on
|
02-Dec-13
|
|
2,062.38
|
2,062.38
|
|
19th Monthly amort PIF due and payable on
|
02-Jan-14
|
|
2,062.38
|
2,062.38
|
|
20th Monthly amort PIF due and payable on
|
02-Feb-14
|
|
2,062.38
|
2,062.38
|
|
21st Monthly amort PIF due and payable on
|
02-Mar-14
|
|
2,062.38
|
2,062.38
|
|
22nd Monthly amort PIF due and payable on
|
02-Apr-14
|
|
2,062.38
|
2,062.38
|
|
23rd Monthly amort PIF due and payable on
|
02-May-14
|
|
2,062.38
|
2,062.38
|
|
24th Monthly amort PIF due and payable on
|
02-Jun-14
|
|
2,062.38
|
2,062.38
|
|
25th Monthly amort PIF due and payable on
|
02-Jul-14
|
|
2,062.38
|
2,062.38
|
|
26th Monthly amort PIF due and payable on
|
02-Aug-14
|
|
2,062.38
|
2,062.38
|
|
27th Monthly amort PIF due and payable on
|
02-Sep-14
|
|
2,062.38
|
2,062.38
|
|
28th Monthly amort PIF due and payable on
|
02-Oct-14
|
|
2,062.38
|
2,062.38
|
|
29th Monthly amort PIF due and payable on
|
02-Nov-14
|
|
2,062.38
|
2,062.38
|
|
30th Monthly amort PIF due and payable on
|
02-Dec-14
|
|
2,062.38
|
2,062.38
|
|
31st Monthly amort PIF due and payable on
|
02-Jan-15
|
|
2,062.38
|
2,062.38
|
|
32nd Monthly amort PIF due and payable on
|
02-Feb-15
|
|
2,062.38
|
2,062.38
|
|
33rd Monthly amort PIF due and payable on
|
02-Mar-15
|
|
2,062.38
|
2,062.38
|
|
34th Monthly amort PIF due and payable on
|
02-Apr-15
|
|
2,062.38
|
2,062.38
|
|
35th Monthly amort PIF due and payable on
|
02-May-15
|
|
2,062.38
|
2,062.38
|
|
36th Monthly amort PIF due and payable on
|
02-Jun-15
|
|
2,062.38
|
2,062.38
|
Loanable amount 603,000.00
REQUIRED NET DISPOSABLE INCOME: 11,819.94
|
|
cart
