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
|
|
cart
