Main Page:  Amaia Scapes Cabanatuan

Sample Computation - Paid in Full

 

Block Lot Lot Area Floor Area

15 2 70 28

Model

Twin Pod

GROSS SELLING PRICE: P 803,956.00
DISCOUNTS:
 
NET SELLING PRICE: Total: P 803,956.00
OTHER CHARGES PAYABLE TO AMAIA: 48,237.36
OTHER CHARGES PAYABLE TO PAGIBIG:
 
Total: P 35,776.04
TOTAL OTHER CHARGES 84,013.40
 
TOTAL AMAIA RECEIVABLE: P 887,969.40
PAYMENT SCHEDULE: DOWNPAYMENT

Downpayment (10% of Selling Price) 79,956.00

Less: Reservation Fee 26-Jun-12 5,000.00

Total Other Charges 84,013.40

 

Net Downpayment Payable in 12 Months 158,969.40

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

1st Downpayment due and payable on

26-Jul-12

6,246.33

2,333.71

8,580.04

2nd Downpayment due and payable on

26-Aug-12

6,246.33

2,333.71

8,580.04

3rd Downpayment due and payable on

26-Sep-12

6,246.33

2,333.71

8,580.04

4th Downpayment due and payable on

26-Oct-12

6,246.33

2,333.71

8,580.04

5th Downpayment due and payable on

26-Nov-12

6,246.33

Condos Manila

2,333.71

8,580.04

6th Downpayment due and payable on

26-Dec-12

6,246.33

2,333.71

8,580.04

7th Downpayment due and payable on

26-Jan-13

6,246.33

2,333.71

8,580.04

8th Downpayment due and payable on

26-Feb-13

6,246.33

2,333.71

8,580.04

9th Downpayment due and payable on

26-Mar-13

6,246.33

2,333.71

8,580.04

10th Downpayment due and payable on

26-Apr-13

6,246.33

2,333.71

8,580.04

11th Downpayment due and payable on

26-May-13

6,246.33

2,333.71

8,580.04

12th Downpayment due and payable on

26-Jun-13

6,246.33

2,333.71

8,580.04

13th Monthly amort PIF due and payable on

26-Jul-13

  2,333.71

2,333.71

14th Monthly amort PIF due and payable on

26-Aug-13

  2,333.71

2,333.71

15th Monthly amort PIF due and payable on

26-Sep-13

  2,333.71

2,333.71

16th Monthly amort PIF due and payable on

26-Oct-13

  2,333.71

2,333.71

17th Monthly amort PIF due and payable on

26-Nov-13

  2,333.71

2,333.71

18th Monthly amort PIF due and payable on

26-Dec-13

  2,333.71

2,333.71

19th Monthly amort PIF due and payable on

26-Jan-14

  2,333.71

2,333.71

20th Monthly amort PIF due and payable on

26-Feb-14

  2,333.71

2,333.71

21st Monthly amort PIF due and payable on

26-Mar-14

  2,333.71

2,333.71

22nd Monthly amort PIF due and payable on

26-Apr-14

  2,333.71

2,333.71

23rd Monthly amort PIF due and payable on

26-May-14

  2,333.71

2,333.71

24th Monthly amort PIF due and payable on

26-Jun-14

  2,333.71

2,333.71

25th Monthly amort PIF due and payable on

26-Jul-14

  2,333.71

2,333.71

26th Monthly amort PIF due and payable on

26-Aug-14

  2,333.71

2,333.71

27th Monthly amort PIF due and payable on

26-Sep-14

  2,333.71

2,333.71

28th Monthly amort PIF due and payable on

26-Oct-14

  2,333.71

2,333.71

29th Monthly amort PIF due and payable on

26-Nov-14

  2,333.71

2,333.71

30th Monthly amort PIF due and payable on

26-Dec-14

  2,333.71

2,333.71

31st Monthly amort PIF due and payable on

26-Jan-15

  2,333.71

2,333.71

32nd Monthly amort PIF due and payable on

26-Feb-15

  2,333.71

2,333.71

33rd Monthly amort PIF due and payable on

26-Mar-15

  2,333.71

2,333.71

34th Monthly amort PIF due and payable on

26-Apr-15

  2,333.71

2,333.71

35th Monthly amort PIF due and payable on

26-May-15

  2,333.71

2,333.71

36th Monthly amort PIF due and payable on

26-Jun-15

  2,333.71

2,333.71

Loanable amount 724,000.00
REQUIRED NET DISPOSABLE INCOME: 14,135.73


Ask Stef