10%DP18mos-BF-RCBC w/ BANK CHARGES

AMAIA LAND CORP.

CUSTOMER SERVICE UNIT

AMAIA SCAPES CAMSUR

SAMPLE COMPUTATION SHEET ONLY
Phase
1

Block
11

Lot
29

Lot Area
92

Floor Area
47

Model

Twin Homes

SELLING
Less:
SELLING
Add:

PRICE:
VAT(if applicable)
PRICE AFTER DISCOUNT
VAT(if applicable)
OTHER CHARGES PAYABLE TO AMAIA
TOTAL AMAIA RECEIVABLE:

1,706,424.58

1,706,424.58

136,779.96

1,843,204.54

DOWNPAYMENT
10 Downpayment (10% Selling Price)
10% Other Charges
TOTAL REQUIRED DOWNPAYMENT
Less:
Reservation Fee
28-May-15
SCHEDULE OF DOWNPAYMENT AND OTHER CHARGES

170,642.46
13,678.00

184,320.46
10,000.00

174,320.46

3 Bank Charges Payable in mos(3% Remaining Balance )

18

Months Schedule
1st Downpayment due on
2nd Downpayment due on
3rd Downpayment due on
4th Downpayment due on
5th Downpayment due on
6th Downpayment due on
7th Downpayment due on
8th Downpayment due on
9th Downpayment due on
10th Downpayment due on
11th Downpayment due on
12th Downpayment due on
13th Downpayment due on
14th Downpayment due on
15th Downpayment due on
16th Downpayment due on
17th Downpayment due on
18th Downpayment due on

Due Date
5-Jul-15
5-Aug-15
5-Sep-15
5-Oct-15
5-Nov-15
5-Dec-15
5-Jan-16
5-Feb-16
5-Mar-16
5-Apr-16
5-May-16
5-Jun-16
5-Jul-16
5-Aug-16
5-Sep-16
5-Oct-16
5-Nov-16
5-Dec-16

49,766.52

Monthly Downpayment

Bank Charges

9,684.47
9,684.47
9,684.47
9,684.47
9,684.47
9,684.47
9,684.47
9,684.47
9,684.47
9,684.47
9,684.47
9,684.47
9,684.47
9,684.47
9,684.47
9,684.47
9,684.47
9,684.47

PAYMENT SCHEDULE: BALANCE

Bank Guarantee to be submitted on or before
DUE AND PAYABLE ON
(Loanable from a Financing Institution)

Total Payment

2,764.81
2,764.81
2,764.81
2,764.81
2,764.81
2,764.81
2,764.81
2,764.81
2,764.81
2,764.81
2,764.81
2,764.81
2,764.81
2,764.81
2,764.81
2,764.81
2,764.81
2,764.81

12,449.28
12,449.28
12,449.28
12,449.28
12,449.28
12,449.28
12,449.28
12,449.28
12,449.28
12,449.28
12,449.28
12,449.28
12,449.28
12,449.28
12,449.28
12,449.28
12,449.28
12,449.28

.
05-Jun-16
05-Jan-17

Notes:

1 .THIS OFFICIAL COMPUTATION IS ONLY VALID AND BINDING IF SIGNED BY THE DULY AUTHORIZED SIGNATORIES.

2. In the event that there is an increase in the amount of OTHER CHARGES, the SELLER shall have the right to charge the PURCHASER,
and the PURCHASER agrees to pay, an amount proportional to or corresponding to the said increase.
3. All payments/checks should be made payable, or deposited, to the account of AMAIA LAND CORP.
4 .BANK CHARGES is computed at 3% of the remaining balance or LOANABLE AMOUNT which can be amortized together with the Downpayment
Prepared By:

Noted By:

VII
Signature Over Printed Name
Customer Service Staff

Nympha Vela/Edmun Ballesteros

Signature Over Printed Name
Customer Service Supervisor / Team Leader
BP Number:

Conforme:
Contract Number:
Signature Over Printed Name
Purchaser
Rev: _______

Customer Number:
AMAIA LAND CORP.

1,658,884.08