10% DP in 12 mos, 90% BF

AMAIA LAND CORP.

CUSTOMER SERVICE UNIT

PS BANK

AMAIA SCAPES BULACAN

SAMPLE COMPUTATION SHEET
Phase 1 SELLING PRICE DISCOUNTS: NET SELLING PRICE OTHER CHARGES PAYABLE TO AMAIA: TOTAL AMAIA RECEIVABLE: PAYMENT SCHEDULE: DOWNPAYMENT Downpayment (10% Selling Price) Less: Reservation Fee Net Downpayment 12 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 Due Date 21-Nov-11 21-Dec-11 21-Jan-12 21-Feb-12 21-Mar-12 21-Apr-12 21-May-12 21-Jun-12 21-Jul-12 21-Aug-12 21-Sep-12 21-Oct-12 P Total: P 1,209,390.93 66,818.85 1,276,209.78 Block 20 Lot 21 Lot Area 85 Floor Area 34 Model Bungalow Pod P 1,209,390.93

21-Oct-11 Monthly Downpayment 10,009.15 10,009.15 10,009.15 10,009.15 10,009.15 10,009.15 10,009.15 10,009.15 10,009.15 10,009.15 10,009.15 10,009.15

127,609.78 7,500.00 120,109.78

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

21-May-12 21-Nov-12 25 years to pay 20 years to pay 15 years to pay 10 years to pay 5 years to pay

1,148,600.00 9,836.40 10,519.65 11,649.87 14,241.00 23,015.59

Note 1. 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. 2. MA for the balance is based on 9% interest rate, fixed for the first 5 years. This is subject to repricing after the 5th year, but not exceeding 12% interest rate

PAYMENTS SHOULD BE MADE DIRECTLY TO AMAIA LAND CORP.'S CASHIER OR DEPOSITED TO THE ACCOUNT OF AMAIA LAND CORP. TO ENSURE PROPER ACKNOWLEDGEMENT AND ISSUANCE OF OFFICIAL OR PROVISIONARY RECEIPT.
Allocation AMAIA LAND CORP.