Main Page:  Amaia Scapes Cabanatuan

Sample Computation

 

Paid in Full

Block     Lot      Lot Area      Floor Area

10             32           66                  47

Model

Twin Home

GROSS SELLING PRICE: P 1,047,554.80
DISCOUNTS:
 
NET SELLING PRICE: Total: P 1,047,554.80
OTHER CHARGES PAYABLE TO AMAIA: 62,853.29
OTHER CHARGES PAYABLE TO PAGIBIG:
 
Total: P 42,949.75
TOTAL OTHER CHARGES 105,803.04
 
TOTAL AMAIA RECEIVABLE: P 1,153,357.84
PAYMENT SCHEDULE: DOWNPAYMENT

Downpayment (10% of Selling Price) 104,554.80

Less: Reservation Fee 19-Jul-12 7,500.00

Total Other Charges 105,803.04

 

Net Downpayment Payable in 12 Months 202,857.84

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

1st Downpayment due and payable on

19-Aug-12

8,087.90

2,938.97

11,026.87

2nd Downpayment due and payable on

19-Sep-12

8,087.90

2,938.97

11,026.87

3rd Downpayment due and payable on

19-Oct-12

8,087.90

2,938.97

11,026.87

4th Downpayment due and payable on

19-Nov-12

8,087.90

2,938.97

11,026.87

5th Downpayment due and payable on

19-Dec-12

8,087.90

Mandaluyong Condominiums

2,938.97

11,026.87

6th Downpayment due and payable on

19-Jan-13

8,087.90

2,938.97

11,026.87

7th Downpayment due and payable on

19-Feb-13

8,087.90

2,938.97

11,026.87

8th Downpayment due and payable on

19-Mar-13

8,087.90

2,938.97

11,026.87

9th Downpayment due and payable on

19-Apr-13

8,087.90

2,938.97

11,026.87

10th Downpayment due and payable on

19-May-13

8,087.90

2,938.97

11,026.87

11th Downpayment due and payable on

19-Jun-13

8,087.90

2,938.97

11,026.87

12th Downpayment due and payable on

19-Jul-13

8,087.90

2,938.97

11,026.87

13th Monthly amort PIF due and payable on

19-Aug-13

  2,938.97

2,938.97

14th Monthly amort PIF due and payable on

19-Sep-13

  2,938.97

2,938.97

15th Monthly amort PIF due and payable on

19-Oct-13

  2,938.97

2,938.97

16th Monthly amort PIF due and payable on

19-Nov-13

  2,938.97

2,938.97

17th Monthly amort PIF due and payable on

19-Dec-13

  2,938.97

2,938.97

18th Monthly amort PIF due and payable on

19-Jan-14

  2,938.97

2,938.97

19th Monthly amort PIF due and payable on

19-Feb-14

  2,938.97

2,938.97

20th Monthly amort PIF due and payable on

19-Mar-14

  2,938.97

2,938.97

21st Monthly amort PIF due and payable on

19-Apr-14

  2,938.97

2,938.97

22nd Monthly amort PIF due and payable on

19-May-14

  2,938.97

2,938.97

23rd Monthly amort PIF due and payable on

19-Jun-14

  2,938.97

2,938.97

24th Monthly amort PIF due and payable on

19-Jul-14

  2,938.97

2,938.97

25th Monthly amort PIF due and payable on

19-Aug-14

  2,938.97

2,938.97

26th Monthly amort PIF due and payable on

19-Sep-14

  2,938.97

2,938.97

27th Monthly amort PIF due and payable on

19-Oct-14

  2,938.97

2,938.97

28th Monthly amort PIF due and payable on

19-Nov-14

  2,938.97

2,938.97

29th Monthly amort PIF due and payable on

19-Dec-14

  2,938.97

2,938.97

30th Monthly amort PIF due and payable on

19-Jan-15

  2,938.97

2,938.97

31st Monthly amort PIF due and payable on

19-Feb-15

  2,938.97

2,938.97

32nd Monthly amort PIF due and payable on

19-Mar-15

  2,938.97

2,938.97

33rd Monthly amort PIF due and payable on

19-Apr-15

  2,938.97

2,938.97

34th Monthly amort PIF due and payable on

19-May-15

  2,938.97

2,938.97

35th Monthly amort PIF due and payable on

19-Jun-15

  2,938.97

2,938.97

36th Monthly amort PIF due and payable on

19-Jul-15

  2,938.97

2,938.97

Loanable amount 943,000.00
REQUIRED NET DISPOSABLE INCOME: 21,015.14

 

 

 

 


Ask Stef