You are on page 1of 1

10%DP30mos-90%BF

AMAIA LAND CORP.

CUSTOMER SERVICE UNIT

AMAIA SERIES VERMOSA

SAMPLE COMPUTATION SHEET ONLY

Phase

Block

Lot

Lot Area

51

Floor Area

60

Town Homes - Inner

90 SELLING PRICE (SP): P 4,100,000.00 Less: VAT(if applicable) (439,285.71) SELLING PRICE after PROMO DISCOUNT
90
SELLING PRICE (SP):
P 4,100,000.00
Less:
VAT(if applicable)
(439,285.71)
SELLING PRICE after PROMO DISCOUNT (SPAPD):
P
3,660,714.29
NET SELLING PRICE (NSP):
P 3,660,714.29
Add:
VAT(if applicable)
OTHER CHARGES PAYABLE TO AMAIA
439,285.71
430,262.05
NET SELLING PRICE INCLUSIVE OF OTHER CHARGES (NSPOC):
P 4,530,262.05
10
Downpayment
Reservation Fee (RF)
10% of NSPOC
453,026.21
Less:
24-Jan-19
(25,000.00)
DOWNPAYMENT NET OF RF
428,026.21
30
Due and payable as follows:
Due Date
Monthly Downpayment
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
19th Downpayment due on
20th Downpayment due on
21st Downpayment due on
22nd Downpayment due on
23rd Downpayment due on
24th Downpayment due on
25th Downpayment due on
26th Downpayment due on
27th Downpayment due on
28th Downpayment due on
29th Downpayment due on
30th Downpayment due on
24-Feb-19
14,267.54
24-Mar-19
14,267.54
24-Apr-19
14,267.54
24-May-19
14,267.54
24-Jun-19
14,267.54
24-Jul-19
14,267.54
24-Aug-19
14,267.54
24-Sep-19
14,267.54
24-Oct-19
14,267.54
24-Nov-19
14,267.54
24-Dec-19
14,267.54
24-Jan-20
14,267.54
24-Feb-20
14,267.54
24-Mar-20
14,267.54
24-Apr-20
14,267.54
24-May-20
14,267.54
24-Jun-20
14,267.54
24-Jul-20
14,267.54
24-Aug-20
14,267.54
24-Sep-20
14,267.54
24-Oct-20
14,267.54
24-Nov-20
14,267.54
24-Dec-20
14,267.54
24-Jan-21
14,267.54
24-Feb-21
14,267.54
24-Mar-21
14,267.54
24-Apr-21
14,267.54
24-May-21
14,267.54
24-Jun-21
14,267.54
24-Jul-21
14,267.55

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

P

4,077,235.84

Bank Guarantee to be submitted on or before

24-Feb-20

Due and Payable on

24-Aug-21

SAMPLE BANK COMPUTATION:

Estimated Required Monthly Income

20

years to pay

31,610.77

P 91,000

15

years to pay

36,647.35

P 105,000

10

years to pay

47,340.17

P 136,000

5 years to pay

80,734.16

P 231,000

Note: The above monthly amortization is computed based on 7% interest rate for the term indicated. However, the actual rate is fixed for 3 years, subject to repricing on the 4th 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.