10%DP6mos-90%BF

AMAIA LAND CORP.

CUSTOMER SERVICE UNIT
AMAIA STEPS PASIG
SAMPLE COMPUTATION ONLY
TOWER/BLDG FLOOR UNIT # TOTAL AREA UNIT TYPE
Aria-810 UNIT B
Aria 8 10 30.67 UNIT B

a-810 UNIT B 90

SELLING PRICE (SP): P 2,864,000.00

Less: VAT(if applicable) -
Add: VAT(if applicable) -
OTHER CHARGES PAYABLE TO AMAIA 268,514.32
NET SELLING PRICE INCLUSIVE OF OTHER CHARGES (NSPOC): P 3,132,514.32

10 Downpayment 10% of NSPOC 313,251.43

Less: Reservation Fee (RF) 3-Dec-18 (20,000.00)
DOWNPAYMENT NET OF RF 293,251.43
6 Due and payable as follows:
Monthly
Due Date
Downpayment
1st Downpayment due on 3-Jan-19 48,875.24
2nd Downpayment due on 3-Feb-19 48,875.24
3rd Downpayment due on 3-Mar-19 48,875.24
4th Downpayment due on 3-Apr-19 48,875.24
5th Downpayment due on 3-May-19 48,875.24
6th Downpayment due on 3-Jun-19 48,875.24

BALANCE OF NSPOC LESS DOWNPAYMENT (Loanable from a financing institution) P 2,819,262.89

Bank Guarantee to be submitted on or before 03-Apr-19
Due and Payable on 03-Jul-19
SAMPLE BANK COMPUTATION: Estimated Required Monthly Income
20 years to pay 25,148.47 P 84,000
15 years to pay 28,393.94 P 95,000
10 years to pay 35,530.40 P 119,000
5 years to pay 58,359.20 P 195,000
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:
1. Estimated start of turnover: Aug-19 , or buyer's eligibility(full payment and complete documents), whichever comes later.
2 .THIS OFFICIAL COMPUTATION IS ONLY VALID AND BINDING IF SIGNED BY THE DULY AUTHORIZED SIGNATORIES.
3. 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.
4. All payments/checks should be made payable, or deposited, to the account of AMAIA LAND CORP.
5. OTHER CHARGES include bank charges, if any.
Prepared By: Noted By:

Nympha Vela / Edmun Ballesteros

Signature Over Printed Name Signature Over Printed Name
Sales Account Management Assistant 1 SAMT Head / Team Leader
BP Number:
Conforme:
Contract Number:
- Customer Number:
Signature Over Printed Name Allocation AMAIA LAND CORP.
Purchaser AMSC CAG IPS 12/3/2018 11:01

Rev No.______