Rundate :
1
07/31/13
CONTRACT PRICE
Less Discount
NET CONTRACT PRICE
ADD : Parking
Misc. Charges
Buyer's Name HUBAHIB, RICKY SEVILLENO
Acct Code
Cybergreens Sunrise Hill2 Phs 01 Blk 15 Lot 39
Location
Sabang, Dasmariñas, Cavite
Lot Area
Reserved
Floor Area
Terms
Interest Rate
76.50
04/30/13
0.00
249,596.41
CY30400633
Project
102,371.29
VAT
Others
AMORTIZATION SCHEDULE
1,611,699.80
191,656.02
1,420,043.78
TOTAL CONTRACT PRICE
1,772,011.48
LESS : Payments Made
0.00
66.00
120.00
0.00
: Refund
17.00
PAYMENT SCHEDULE
SCHEDULE
DUE
DATE
AMOUNT
DUE
DATE
PAID
AMOUNT
PAID
PRINCIPAL
INTEREST
1st Monthly Amortization
08/30/13
27,508.40
5,085.64
22,422.76
2nd Monthly Amortization
09/30/13
27,508.40
5,157.69
22,350.71
3rd Monthly Amortization
10/30/13
27,508.40
5,230.75
22,277.65
4th Monthly Amortization
11/30/13
27,508.40
5,304.86
22,203.54
5th Monthly Amortization
12/30/13
27,508.40
5,380.01
22,128.39
6th Monthly Amortization
01/30/14
27,508.40
5,456.23
22,052.17
7th Monthly Amortization
02/28/14
27,508.40
5,533.52
21,974.88
8th Monthly Amortization
03/30/14
27,508.40
5,611.91
21,896.49
9th Monthly Amortization
04/30/14
27,508.40
5,691.42
21,816.98
10th Monthly Amortization
05/30/14
27,508.40
5,772.04
21,736.36
11th Monthly Amortization
06/30/14
27,508.40
5,853.82
21,654.58
12th Monthly Amortization
07/30/14
27,508.40
5,936.74
21,571.66
13th Monthly Amortization
08/30/14
27,508.40
6,020.85
21,487.55
14th Monthly Amortization
09/30/14
27,508.40
6,106.14
21,402.26
15th Monthly Amortization
10/30/14
27,508.40
6,192.65
21,315.75
16th Monthly Amortization
11/30/14
27,508.40
6,280.38
21,228.02
17th Monthly Amortization