Main Page:  Amaia Scapes Cabanatuan

SAMPLE COMPUTATION SHEET

 Paid in Full - Cash

Block Lot Lot Area Floor Area

26               33               80               56

Model

Single Home

GROSS SELLING PRICE: P 1,250,000.00

DISCOUNTS:

 

NET SELLING PRICE: Total: P 1,250,000.00

OTHER CHARGES PAYABLE TO AMAIA: 85,694.00

OTHER CHARGES PAYABLE TO PAGIBIG:

 

Total: P 51,250.00

TOTAL OTHER CHARGES 136,944.00

 

TOTAL AMAIA RECEIVABLE: P 1,386,944.00

PAYMENT SCHEDULE: DOWNPAYMENT

Downpayment (10% of Selling Price) 125,000.00

Less: Reservation Fee 5-Jul-12 10,000.00

Total Other Charges 136,944.00

 

Net Downpayment Payable in 12 Months 251,944.00

12 Months DP Installment  

1st --

Due Date

Downpayment

Other Charges

Payment

2nd --

05-Sep-12

9,583.33

3,804.00

13,387.33

3rd --

05-Oct-12

9,583.33

3,804.00

13,387.33

4th --

05-Nov-12

9,583.33

3,804.00

13,387.33

5th --

05-Dec-12

9,583.33

3,804.00

13,387.33

6th --

05-Jan-13

9,583.33

3,804.00

13,387.33

7th --

05-Feb-13

9,583.33

3,804.00

13,387.33

8th --

05-Mar-13

9,583.33

3,804.00

13,387.33

9th --

05-Apr-13

Townhome Makati

9,583.33

3,804.00

13,387.33

10th --

05-May-13

9,583.33

3,804.00

13,387.33

11th --

05-Jun-13

9,583.33

3,804.00

13,387.33

12th --

05-Jul-13

9,583.33

3,804.00

13,387.33

13th --

05-Aug-13

  3,804.00

3,804.00

14th --

05-Sep-13

  3,804.00

3,804.00

15th --

05-Oct-13

  3,804.00

3,804.00

16th --

05-Nov-13

  3,804.00

3,804.00

17th --

05-Dec-13

  3,804.00

3,804.00

18th --

05-Jan-14

  3,804.00

3,804.00

19th --

05-Feb-14

  3,804.00

3,804.00

20th --

05-Mar-14

  3,804.00

3,804.00

21st --

05-Apr-14

  3,804.00

3,804.00

22nd --

05-May-14

  3,804.00

3,804.00

23rd --

05-Jun-14

  3,804.00

3,804.00

24th --

05-Jul-14

  3,804.00

3,804.00

25th --

05-Aug-14

  3,804.00

3,804.00

26th --

05-Sep-14

  3,804.00

3,804.00

27th --

05-Oct-14

  3,804.00

3,804.00

28th --

05-Nov-14

  3,804.00

3,804.00

29th --

05-Dec-14

  3,804.00

3,804.00

30th --

05-Jan-15

  3,804.00

3,804.00

31st --

05-Feb-15

  3,804.00

3,804.00

32nd --

05-Mar-15

  3,804.00

3,804.00

33rd --

05-Apr-15

  3,804.00

3,804.00

34th --

05-May-15

  3,804.00

3,804.00

35th --

05-Jun-15

  3,804.00

3,804.00

36th --

05-Jul-15

  3,804.00

3,804.00

Loanable amount

1,125,000.00

REQUIRED NET DISPOSABLE INCOME:

25,124.44

 

 

In-House Financing - 5 year term

 

Model
Single Home

GROSS SELLING PRICE W/ VAT:

Less: VAT(if applicable)

  P

1,248,852.80

-

GROSS SELLING PRICE W/O VAT:

  P

1,248,852.80

DISCOUNTS:

     
NET SELLING PRICE W/ VAT

  P

1,248,852.80

OTHER CHARGES PAYABLE TO AMAIA:

    137,373.81

TOTAL AMAIA RECEIVABLE:

  P

1,386,226.61

PAYMENT SCHEDULE: DOWNPAYMENT

Downpayment (10% of Selling Price)

  P

124,885.28

Less: Reservation Fee

24-Jul-12

  10,000.00

Net Downpayment

  Total: P

114,885.28

12 Months Downpayment
 

Due Date Monthly

Downpayment

24-Aug-12 9,573.77
24-Sep-12 9,573.77
24-Oct-12 9,573.77
24-Nov-12 9,573.77
24-Dec-12 9,573.77
24-Jan-13 9,573.77
24-Feb-13 9,573.77
24-Mar-13 9,573.77
24-Apr-13 9,573.77
24-May-13 9,573.77
24-Jun-13 9,573.77
24-Jul-13 9,573.77

PAYMENT SCHEDULE: BALANCE

DUE AND PAYABLE IN 60 MONTHS AT 14% INTEREST

P

1,123,967.52

Other Charges

  137,373.81

Schedules

Monthly Amort

Other Charges

Total

  Due Dates

1st Payment

26,152.81

2,289.56

  28,442.37

24-Aug-13

60th Payment

26,152.81

2,289.56

  28,442.37

24-Jul-18

 

In-House Financing - 10 year term

 

Model

Single Home

GROSS SELLING PRICE W/ VAT: P 1,248,852.80

Less: VAT(if applicable) -
 

GROSS SELLING PRICE W/O VAT: P 1,248,852.80

DISCOUNTS:

NET SELLING PRICE W/O VAT 1,248,852.80

Plus: VAT (if applicable) -
 

NET SELLING PRICE W/ VAT P 1,248,852.80

OTHER CHARGES PAYABLE TO AMAIA: 137,373.81

 

TOTAL AMAIA RECEIVABLE: P 1,386,226.61

PAYMENT SCHEDULE: DOWNPAYMENT

Downpayment (10% of Selling Price) P 124,885.28
Less: Reservation Fee 24-Jul-12 10,000.00
 

Total: P 114,885.28

12 Months Schedule(10% DP)

Due Date Monthly

Downpayment

24-Aug-12 9,573.77
24-Sep-12 9,573.77
24-Oct-12 9,573.77
24-Nov-12 9,573.77
24-Dec-12 9,573.77
24-Jan-13 9,573.77
24-Feb-13 9,573.77
24-Mar-13 9,573.77
24-Apr-13 9,573.77
24-May-13 9,573.77
24-Jun-13 9,573.77
24-Jul-13 9,573.77

PAYMENT SCHEDULE: BALANCE

DUE AND PAYABLE IN 120 MONTHS AT 16% INTEREST

P

1,123,967.52

Other Charges

  137,373.81

Schedules

Monthly Amort

Other Charges

Total

  Due Dates

1st Payment

18,827.92

1,144.78

  19,972.70

24-Aug-13

60th Payment

18,827.92

1,144.78

  19,972.70

24-Jul-18

61st Payment

18,827.92

1,144.78

  19,972.70

24-Aug-18

120th Payment

18,827.92

1,144.78

  19,972.70

24-Jul-23

 

Deferred Cash - 10% Down Payment

Model

Single Home

GROSS SELLING PRICE W/ VAT: P 1,248,852.80

Less: VAT(if applicable) -

GROSS SELLING PRICE W/O VAT: P 1,248,852.80

DISCOUNTS:

5% Discount on 10% SFDP 6,244.26

NET SELLING PRICE W/O VAT P 1,242,608.54

Plus: VAT (if applicable) -

NET SELLING PRICE W/ VAT Total: P 1,242,608.54

OTHER CHARGES PAYABLE TO AMAIA: 81,175.43

 

TOTAL AMAIA RECEIVABLE: P 1,323,783.97

PAYMENT SCHEDULE: DOWNPAYMENT

Downpayment (10% of Selling Price) P 124,260.85
Less: Reservation Fee 24-Jul-12 10,000.00

Net Downpayment 25-Jul-12 P 114,260.85

PAYMENT SCHEDULE: BALANCE

Due and payable in 23 months at 0% Interest P 1,118,347.68

Other Charges 81,175.43

Total Balance Due and Payable P 1,199,523.11

23 Months Schedule

 Monthly

Downpayment

Other Charges Total Monthly Payment

1st -- 25-Aug-12 48,623.81 3,529.37 52,153.18
2nd -- 25-Sep-12 48,623.81 3,529.37 52,153.18
3rd -- 25-Oct-12 48,623.81 3,529.37 52,153.18
4th -- 25-Nov-12 48,623.81 3,529.37 52,153.18
5th -- 25-Dec-12 48,623.81 3,529.37 52,153.18
6th -- 25-Jan-13 48,623.81 3,529.37 52,153.18
7th -- 25-Feb-13 48,623.81 3,529.37 52,153.18
8th -- 25-Mar-13 48,623.81 3,529.37 52,153.18
9th -- 25-Apr-13 48,623.81 3,529.37 52,153.18
10th -- 25-May-13 48,623.81 3,529.37 52,153.18
11th -- 25-Jun-13 48,623.81 3,529.37 52,153.18
12th -- 25-Jul-13 48,623.81 3,529.37 52,153.18
13th -- 25-Aug-13 48,623.81 3,529.37 52,153.18
14th -- 25-Sep-13 48,623.81 3,529.37 52,153.18
15th -- 25-Oct-13 48,623.81 3,529.37 52,153.18
16th -- 25-Nov-13 48,623.81 3,529.37 52,153.18
17th -- 25-Dec-13 48,623.81 3,529.37 52,153.18
18th -- 25-Jan-14 48,623.81 3,529.37 52,153.18
19th -- 25-Feb-14 48,623.81 3,529.37 52,153.18
20th -- 25-Mar-14 48,623.81 3,529.37 52,153.18
21st -- 25-Apr-14 48,623.81 3,529.37 52,153.18
22nd -- 25-May-14 48,623.81 3,529.37 52,153.18
23rd -- 25-Jun-14 48,623.81 3,529.37 52,153.18

 


Ask Stef