10%DP12mos-BF w/ BANK CHARGES

AMAIA LAND CORP.

CUSTOMER SERVICE UNIT
AMAIA SCAPES GENERAL TRIAS
SAMPLE COMPUTATION SHEET ONLY
Phase Block Lot Lot Area Floor Area
1 5 6 93 47 Twin Homes

SELLING PRICE (SP): P 2,190,800.00

Less: VAT(if applicable) -

NET SELLING PRICE (NSP): P 2,190,800.00

Add: VAT(if applicable) -
OTHER CHARGES PAYABLE TO AMAIA 250,397.49
NET SELLING PRICE INCLUSIVE OF OTHER CHARGES (NSPOC): P 2,441,197.49
10 Downpayment 10% of NSPOC 244,119.75
Less: Reservation Fee (RF) 5-Mar-18 (15,000.00)
DOWNPAYMENT NET OF RF 229,119.75
12 Due and payable as follows:
Due Date Monthly Downpayment
1st Downpayment due on 5-Apr-18 19,093.31
2nd Downpayment due on 5-May-18 19,093.31
3rd Downpayment due on 5-Jun-18 19,093.31
4th Downpayment due on 5-Jul-18 19,093.31
5th Downpayment due on 5-Aug-18 19,093.31
6th Downpayment due on 5-Sep-18 19,093.31
7th Downpayment due on 5-Oct-18 19,093.31
8th Downpayment due on 5-Nov-18 19,093.31
9th Downpayment due on 5-Dec-18 19,093.31
10th Downpayment due on 5-Jan-19 19,093.31
11th Downpayment due on 5-Feb-19 19,093.31
12th Downpayment due on 5-Mar-19 19,093.34

BALANCE OF NSPOC LESS DOWNPAYMENT (Loanable from a financing institution) P 2,197,077.74

Bank Guarantee to be submitted on or before 05-Oct-18
Due and Payable on 05-Apr-19

SAMPLE BANK COMPUTATION: Estimated Required Monthly Income

20 years to pay 15,740.55 P 53,000
15 years to pay 18,540.19 P 62,000
10 years to pay 24,392.07 P 82,000
5 years to pay 42,475.67 P 142,000

Note: The above monthly amortization is computed based on 6% 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.