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
|
|
cart
