Main Page:  Amaia Scapes Cavite

Condos Pasig

AMAIA SCAPES CAVITE        
BUNGALOW         
SAMPLE COMPUTATION TABLE        
          
BUNGALOWPAG-IBIG FINANCING BANK FINANCING
DP payable inSpot DP Spot DP Spot DP  DP payable inSpot DP Spot DP Spot DP 
Ave. Lot Area.   75 sqm.6 months (5%)5%10%20% 6 months (5%)5%10%20%
   
GROSS SELLING PRICE          974,750.00          974,750.00          974,750.00          974,750.00           974,750.00          974,750.00          974,750.00          974,750.00
DISCOUNT                       -                2,436.88              9,747.50            19,495.00                        -               2,436.88             9,747.50            19,495.00
NETSELLING PRICE          893,875.00          892,534.19          887,617.88          887,617.88           893,875.00          892,534.19          887,617.88          867,058.75
OTHER CHARGES          101,861.38          101,861.38          101,861.38          101,861.38             53,854.94            53,854.94            53,854.94            53,854.94
DOWNPAYMENT            44,693.75            46,300.63            87,727.50          175,455.00             44,693.75            46,300.63            87,727.50          175,455.00
RESERVATION FEE              7,500.00              7,500.00              7,500.00              7,500.00              7,500.00             7,500.00             7,500.00             7,500.00
NET DOWNPAYMENT            37,193.75            38,800.63            80,227.50          167,955.00             37,193.75            38,800.63            80,227.50          167,955.00
          
STRETCHED DP              6,198.96                       -                         -                         -                6,198.96                       -                         -                         -  
          
BALANCE          926,012.50          847,907.48          798,856.09          710,094.30           926,012.50          847,907.48          798,856.09          693,647.00
ESTIMATED M. A.         
          
5 YEARS            18,998.56            17,396.12            16,389.76            14,568.67             18,776.19            17,192.51            16,197.92            14,064.66
N.D.I            45,939.84            45,887.55            43,199.02            37,273.13             45,106.48            45,038.82            42,433.33            36,844.87
          
10 YEARS            11,481.23            10,512.84              9,904.67              8,804.15             11,982.38            10,971.72            10,337.00             8,975.62
N.D.I.            28,709.46            28,677.47            26,983.39            22,735.26             29,243.68            29,199.82            27,510.61            23,887.47
          
20 YEARS              8,036.15              7,358.34              6,932.66              6,162.36              9,245.12             8,465.34             7,975.62             6,925.23
N.D.I.            20,813.05            20,790.35            19,552.02            15,887.56             22,639.80            22,605.84            21,298.10            18,493.14
          
30 YEARS              7,120.23              6,519.67              6,142.51              5,460.01                        -                         -                         -                         -  
N.D.I.            18,713.69            18,693.47            17,576.30            13,935.12                        -                         -                         -                         -  
          
***NOTE***  Monthly  ***NOTE***   
Other Charges for  5% DP in 6 months is payable in 30Months               3,395.38  The buyer has an option to pay the other charges:    
Other Charges for SPOT DP is payable in 24Months               4,244.22   on Downpayment or Monthly Amortization stage.
          
          
          
Ask Stef