AMAIA SCAPES GENERAL TRIAS
Single Home
10%DP12mos-BF
w/ BANK CHARGES
AMAIA
LAND CORP.
SAMPLE
COMPUTATION ONLY
Phase Block Lot Lot Area Floor Area Single Home
1 8 2 96 56
SELLING
PRICE (SP): 2,144,100.00P
NET
SELLING PRICE (NSP): 2,144,100.00P
Add: VAT(if applicable) -
OTHER
CHARGES PAYABLE TO AMAIA 245,059.91
NET
SELLING PRICE INCLUSIVE OF OTHER CHARGES (NSPOC): 2,389,159.91P
10 Downpayment 10% of NSPOC 238,915.99
Less: Reservation Fee (RF) 1-Apr-16 (15,000.00)
DOWNPAYMENT
NET OF RF 223,915.99
Due
Date Monthly Downpayment
Month 1-12 18,659.67
BALANCE
OF NSPOC LESS DOWNPAYMENT
(Loanable
from a financing institution) 2,150,243.92P
SAMPLE
BANK COMPUTATION: Estimated
Required Monthly Income
20
years to pay 19,180.67 P 64,000
15
years to pay 21,655.98 P 73,000
10
years to pay 27,098.93 P 91,000
5
years to pay 44,510.40 P 149,000
Note:
The above monthly amortization is computed based on 8.88% interest rate for the
term indicated.
However,
the actual rate is fixed for 5 years, subject to repricing on the 6th year
onwards.
The
actual amount will be based on the financing institution's interest rate.
Notes:
All payments/checks should be made payable, or deposited, to the account of
AMAIA LAND CORP.
OTHER CHARGES include bank charges, if any.
Suggested Twin Homes Floor Layout
| Ground Floor Area: | 25 sqm |
| Second Floor Area: | 19 sqm |
| Porch: | 3 sqm |
| Total House Area: | 47 sqm |
| Min. Lot Area: | 65 sqm
|
Twin Homes
10%DP12mos-BF
w/ BANK CHARGES
AMAIA
SCAPES GENERAL TRIAS
SAMPLE
COMPUTATION ONLY
Phase Block Lot Lot Area Floor Area Twin Homes
1 8 3 96 47
SELLING
PRICE (SP): 1,987,500.00P
NET
SELLING PRICE (NSP): 1,987,500.00P
Add: VAT(if applicable) -
OTHER
CHARGES PAYABLE TO AMAIA 227,161.31
NET
SELLING PRICE INCLUSIVE OF OTHER CHARGES (NSPOC): 2,214,661.31P
10 Downpayment 10% of NSPOC 221,466.13
Less: Reservation Fee (RF) 1-Apr-16 (15,000.00)
DOWNPAYMENT
NET OF RF 206,466.13
Due
Date Monthly Downpayment
Month 1-12 17,205.51
BALANCE
OF NSPOC LESS DOWNPAYMENT
(Loanable
from a financing institution) 1,993,195.18P
SAMPLE
BANK COMPUTATION: Estimated
Required Monthly Income
20
years to pay 17,779.76 P 60,000
15
years to pay 20,074.28 P 67,000
10
years to pay 25,119.69 P 84,000
5
years to pay 41,259.47 P 138,000
Note:
The above monthly amortization is computed based on 8.88% interest rate for the
term indicated.
However,
the actual rate is fixed for 5 years, subject to repricing on the 6th year
onwards.
The
actual amount will be based on the financing institution's interest rate.
Notes:
All payments/checks should be made payable, or deposited, to the account of
AMAIA LAND CORP.
OTHER CHARGES include bank charges, if any.
