Main Page:  Amaia Scapes Cabanatuan

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


Ask Stef