10%DP6mos-90%BF

AMAIA LAND CORP.

CUSTOMER SERVICE UNIT
AMAIA SCAPES TRECE MARTIRES
SAMPLE COMPUTATION SHEET ONLY
Phase Block Lot Lot Area Floor Area
Twin Pod
1 2 3 65.00 28
90

SELLING PRICE (SP): P 1,400,000.00

Less: VAT(if applicable) -
NET SELLING PRICE (NSP): P 1,400,000.00
Add: VAT(if applicable) -
OTHER CHARGES PAYABLE TO AMAIA 160,013.00
NET SELLING PRICE INCLUSIVE OF OTHER CHARGES (NSPOC): P 1,560,013.00
10 Downpayment 10% of NSPOC 156,001.30
Less: Reservation Fee (RF) 13-Sep-19 -
DOWNPAYMENT NET OF RF 156,001.30
6 Due and payable as follows:
Due Date Monthly Downpayment
1st Downpayment due on 13-Oct-19 26,000.22
2nd Downpayment due on 13-Nov-19 26,000.22
3rd Downpayment due on 13-Dec-19 26,000.22
4th Downpayment due on 13-Jan-20 26,000.22
5th Downpayment due on 13-Feb-20 26,000.22
6th Downpayment due on 13-Mar-20 26,000.20

BALANCE OF NSPOC LESS DOWNPAYMENT (Loanable from a financing institution) P 1,404,011.70

Bank Guarantee to be submitted on or before 13-Jan-20
Due and Payable on 13-Apr-20

SAMPLE BANK COMPUTATION:

20 years to pay 12,524.10
15 years to pay 14,140.37
10 years to pay 17,694.37
5 years to pay 29,063.27

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.