10%DP18MOS-90%BF

AMAIA LAND CORP.

CUSTOMER SERVICE UNIT
AMAIA STEPS ALABANG
SAMPLE COMPUTATION ONLY
TOWER/BLDG FLOOR UNIT # TOTAL AREA UNIT TYPE
Helena 218 STUDIO
Helena 2 18 24.37 STUDIO

a 218 STUDIO 90

SELLING PRICE (SP): P 3,400,000.00

Less: VAT(if applicable) (364,285.71)
SELLING PRICE BEFORE VAT (SPBV): P 3,035,714.29
Less: Promo Discount
RSBS/RSCS Discount % of SPBV -
SELLING PRICE after PROMO DISCOUNT (SPAPD): P 3,035,714.29
Less: Corporate Discount
Bulk Discount % of SPAPD -
Employee Discount % of SPAPD -
Corporate Discount % of SPAPD -
SELLING PRICE AFTER PROMO & CORPORATE DISCOUNTS (SPAPCD): P 3,035,714.29
NET SELLING PRICE (NSP): P 3,035,714.29
Add: VAT(if applicable) 364,285.71
OTHER CHARGES PAYABLE TO AMAIA 294,449.11
NET SELLING PRICE INCLUSIVE OF OTHER CHARGES (NSPOC): P 3,694,449.11
10 Downpayment 10% of NSPOC 369,444.91
Less: Reservation Fee (RF) 14-Jul-21 (20,000.00)
DOWNPAYMENT NET OF RF 349,444.91
18 Due and payable as follows:

Due Date Monthly Downpayment

1st Downpayment due on 15-Dec-15 15,122.57
2nd Downpayment due on 15-Jan-16 15,122.57
3rd Downpayment due on 15-Feb-16 15,122.57
4th Downpayment due on 15-Mar-16 15,122.57
5th Downpayment due on 15-Apr-16 15,122.57
6th Downpayment due on 15-May-16 15,122.57
7th Downpayment due on 15-Jun-16 15,122.57
8th Downpayment due on 15-Jul-16 15,122.57
9th Downpayment due on 15-Aug-16 15,122.57
10th Downpayment due on 15-Sep-16 15,122.57
11th Downpayment due on 15-Oct-16 15,122.57
12th Downpayment due on 15-Nov-16 15,122.57
13th Downpayment due on 15-Dec-16 15,122.57
14th Downpayment due on 15-Jan-17 15,122.57
15th Downpayment due on 15-Feb-17 15,122.57
16th Downpayment due on 15-Mar-17 15,122.57
17th Downpayment due on 15-Apr-17 15,122.57
18th Downpayment due on 15-Nov-17 92,361.23

BALANCE OF NSPOC LESS DOWNPAYMENT (Loanable from a financing institution) P 3,325,004.20

Bank Guarantee to be submitted on or before 15-Dec-16
Due and Payable on 16-Dec-17
SAMPLE BANK COMPUTATION:
20 years to pay 23,821.36
15 years to pay 28,058.27
10 years to pay 36,914.36
5 years to pay 64,281.65
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.
Notes:
1. Estimated start of turnover: Jan-22 , 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 7/14/2021 5:26

Rev No.______