10%DP12mos-90%BF(3Mo Rule)

AMAIA LAND CORP.

CUSTOMER SERVICE UNIT
AMAIA SKIES CUBAO
SAMPLE COMPUTATION ONLY
TOWER/BLDG FLOOR UNIT # TOTAL AREA UNIT TYPE
T2-1018 1-BR
T2 10 18 33.10 1-BR
12:00:00 AM
T2-1018 1-BR 90

SELLING PRICE (SP): P 4,700,000.00

Less: VAT(if applicable) (503,571.43)
NET SELLING PRICE (NSP): P 4,196,428.57
Add: VAT(if applicable) 503,571.43
OTHER CHARGES PAYABLE TO AMAIA 407,032.59
NET SELLING PRICE INCLUSIVE OF OTHER CHARGES (NSPOC): P 5,107,032.59

10 Downpayment 10% of NSPOC 510,703.26

Less: Reservation Fee (RF) 24-Aug-20 (20,000.00)
DOWNPAYMENT NET OF RF 490,703.26
12 Due and payable as follows:

Due Date Monthly Downpayment

1st Downpayment due on 24-Sep-20 40,891.94
2nd Downpayment due on 24-Oct-20 40,891.94
3rd Downpayment due on 24-Nov-20 40,891.94
4th Downpayment due on 24-Dec-20 40,891.94
5th Downpayment due on 24-Jan-21 40,891.94
6th Downpayment due on 24-Feb-21 40,891.94
7th Downpayment due on 24-Mar-21 40,891.94
8th Downpayment due on 24-Apr-21 40,891.94
9th Downpayment due on 24-May-21 40,891.94
10th Downpayment due on 24-Jun-21 40,891.94
11th Downpayment due on 24-Jul-21 40,891.94
12th Downpayment due on 24-Aug-21 40,891.92

BALANCE OF NSPOC LESS DOWNPAYMENT (Loanable from a financing institution) P 4,596,329.33

Bank Guarantee to be submitted on or before 24-Oct-20
Due and Payable on 24-Nov-20
SAMPLE BANK COMPUTATION:
20 years to pay 41,000.31
15 years to pay 46,291.49
10 years to pay 57,926.28
5 years to pay 95,144.77

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.