10%DP12mos-90%BF (PAYLITE)

Amaia Southern Properties, Inc.

CUSTOMER SERVICE UNIT
AMAIA STEPS CAPITOL CENTRAL - SOUTH BUILDING
SAMPLE COMPUTATION ONLY
TOWER/BLDG FLOOR UNIT # TOTAL AREA UNIT TYPE
2-437 Studio
2 4 37 40.69 Studio

2-437 Studio 90

SELLING PRICE (SP): P 4,657,400.00

Less: VAT(if applicable) (499,007.14)
NET SELLING PRICE (NSP): P 4,158,392.86
Add: VAT(if applicable) 499,007.14
OTHER CHARGES PAYABLE TO AMAIA 403,343.32
NET SELLING PRICE INCLUSIVE OF OTHER CHARGES (NSPOC): P 5,060,743.32
10 Downpayment 10% of NSPOC 506,074.33
Less: Reservation Fee (RF) 17-Jan-19 (25,000.00)
DOWNPAYMENT NET OF RF 481,074.33
12 Due and payable as follows:
Monthly
Due Date
Downpayment
1st Downpayment due on 17-Feb-19 40,089.53
2nd Downpayment due on 17-Mar-19 40,089.53
3rd Downpayment due on 17-Apr-19 40,089.53
4th Downpayment due on 17-May-19 40,089.53
5th Downpayment due on 17-Jun-19 40,089.53
6th Downpayment due on 17-Jul-19 40,089.53
7th Downpayment due on 17-Aug-19 240,537.18

BALANCE OF NSPOC LESS DOWNPAYMENT (Loanable from a financing institution) P 4,554,668.99

Bank Guarantee to be submitted on or before 17-May-19
Due and Payable on 17-Aug-19
SAMPLE BANK COMPUTATION: Estimated Required Monthly Income
20 years to pay 40,628.69 P 136,000
15 years to pay 45,871.91 P 153,000
10 years to pay 57,401.24 P 192,000
5 years to pay 94,282.39 P 315,000
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.
Notes:
1. Estimated start of turnover: , 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 Southern Properties, Inc.
5. OTHER CHARGES include bank charges, if any.