10%DP12mos-BF w/ BANK CHARGES

AMAIA LAND CORP.

CUSTOMER SERVICE UNIT

AMAIA SCAPES LIPA

SAMPLE COMPUTATION SHEET ONLY
Phase

Block

Lot

Lot Area

Floor Area

23

24

65

28

Twin Pod

SELLING PRICE (SP):

Less:

P 1,101,500.00

VAT(if applicable)

SELLING PRICE BEFORE VAT (SPBV):

1,101,500.00

SELLING PRICE after PROMO DISCOUNT (SPAPD):

1,101,500.00

SELLING PRICE AFTER PROMO & CORPORATE DISCOUNTS (SPAPCD):

1,101,500.00

NET SELLING PRICE (NSP):

Add:

VAT(if applicable)
OTHER CHARGES PAYABLE TO AMAIA

148,520.75

NET SELLING PRICE INCLUSIVE OF OTHER CHARGES (NSPOC):

10 Downpayment
Less: Reservation Fee (RF)

P 1,250,020.75

10% of NSPOC

125,002.08
(12,500.00)

10-Aug-16

DOWNPAYMENT NET OF RF

112,502.08

12 Due and payable as follows:

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

P 1,101,500.00

Due Date
15-Sep-16
15-Oct-16
15-Nov-16
15-Dec-16
15-Jan-17
15-Feb-17
15-Mar-17
15-Apr-17
15-May-17
15-Jun-17
15-Jul-17
15-Aug-17

Monthly Downpayment
9,375.17
9,375.17
9,375.17
9,375.17
9,375.17
9,375.17
9,375.17
9,375.17
9,375.17
9,375.17
9,375.17
9,375.21

BALANCE OF NSPOC LESS DOWNPAYMENT (Loanable from a financing institution)

Bank Guarantee to be submitted on or before
Due and Payable on

P
15-Mar-17
15-Sep-17

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:
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 as dictated by gov't agencies, the SELLER shall have
the right to charge the PURCHASER, and the PURCHASER agrees to pay, an amount proportionate 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. OTHER CHARGES include bank charges, if any.

1,125,018.67