COMPUTATION SHEET

NAME OF BUYER: BUILDING: UNIT # : UNIT TYPE: PROJECT: 1 BEDROOM DATE: FLOOR AREA: GARDEN AREA: BALCONY AREA: UNIT DESCRIPTION:

February 1, 2013

24.50 0.00 2.50

SQ. M. SQ. M. SQ. M.

SENTRALE MAKATI
Php.

UNIT PRICE ADD: GARDEN / BALCONY AREA ADD: PARKING SLOT

2,052,000.00
-

TOTAL CONTRACT PRICE

Note: Prices must follow the latest pricelist of the developer

Php.

2,052,000.00

Parking Slot is not yet included

I. DOWN PAYMENT
20.00% DOWN PAYMENT (DP) (BASED ON ROUNDED DOWN BALANCE)
LESS: RESERVATION FEE (NON-REFUNDABLE) Php. Php. Php.

410,400.00 10,000.00 400,400.00 13,346.67 17,450.67

/month

DUE DATE
February 1, 2013

TOTAL NET DOWN PAYMENT ( EQUITY )

DEFFERED DP / EQUITY STARTING ONE MONTH AFTER THE RESERVATION PAYABLE IN

30

MONTH/S AT 0% INTEREST

OPTION 1 (DP ONLY):

Php.

OPTION 2 (DP + Processing Fee):

Php.

/month

II. OTHER CHARGES (TO BE PAID DURING THE DOWN PAYMENT PERIOD / BEFORE TURN OVER)
A. BUYER'S INSURANCE (Annual payment during the down payment period)(estimate only) Php.

DUE DATE

10,210.00 123,120.00

March 1, 2013

B.

DEVELOPER'S PROCESSING FEE

Php.

August 1, 2015

C. D. E.

CONNECTION OF UTILITIES (Meralco & Water) FINANCING CHARGES (PAG-IBIG / BANK) HOMEOWNERS' ASSOCIATION DUES (for the security & maintenance of the common areas)

To be billed before turn-over of unit To be billed before turn-over of unit To be billed before turn-over of unit

III. A. PAG-IBIG FINANCING (NOTE: Loanable amount shall be based on the CI approval of the buyer)
10.50% LOAN APPROVAL DUE ON: Php. September 1, 2015

80.00% BALANCE

Interest Rate

1,641,600.00

Client shall be required to start with In-House Financing after the down payment, while waiting for the approval & loan take out of Pag-IBIG Php. 35,284.39 / month* THRU-PAG-IBIG/HDMF: 5 YEARS TO PAY 0.0214939004
THRU-PAG-IBIG/HDMF: 10 YEARS TO PAY THRU-PAG-IBIG/HDMF: 15 YEARS TO PAY THRU-PAG-IBIG/HDMF: 20 YEARS TO PAY THRU-PAG-IBIG/HDMF: 25 YEARS TO PAY THRU-PAG-IBIG/HDMF: 30 YEARS TO PAY NOTE: Interest rates are subject to change 0.0134930000 0.0110539892 0.0099837989 0.0094418170 0.0091473930 Php. Php. Php. Php. Php.

22,150.11 18,146.23 16,389.40 15,499.69 15,016.36

/ month* / month* / month* /month* /month*

*NOTE: Monthly amortization does not yet include the monthly MRI, fire insurance and Pag-IBIG contribution

III. B. BANK FINANCING (NOTE: Loanable amount shall be based on the CI approval of the buyer)
LOAN APPROVAL DUE ON: September 1, 2015

80.00% BALANCE

Interest Rate

Php.

1,641,600.00

Client shall be required to start with In-House Financing after the down payment, while waiting for the approval & loan take out of the bank Php. 34,879.15 / month* 5 YEARS TO PAY (11%) 0.0212470447
10 YEARS TO PAY (11%) 15 YEARS TO PAY (11.25%) 20 YEARS TO PAY (11.5%) NOTE: Interest rates are subject to change 0.0137750011 0.0115234460 0.0106643000 Php. Php. Php.

22,613.04 18,916.89 17,506.51

/ month* / month* / month*

CONFORME :

*NOTE: Monthly amortization does not yet include the annual insurances Requirements:
Photocopy of gov't-issued ID, Company ID, birth and marriage certificate (if applicable), 6 pcs. 1X1 ID pictures Notarized Certificate of Employment & Compensation (itemized), latest 2 months pay slips & ITR (if applicable) Proof of billing address (latest), checking account (for the PDC's), Notarized Special Power of Attorney (if applicable)(form supplied) Membership Status Verification Slip (MSVS), Employee Statement of Accumulated Value (ESAV) (with at least 24 months contributions), Photocopy of Pag-IBIG contribution receipts (if applicable)

BUYER

NOTE: Clearance to Move-In shall only be given upon full payment of the down payment & other charges and approval & loan take out of housing loan from financing institution
PREPARED BY: RECOMMENDING APPROVAL: SALE APPROVED BY:

SALES AGENT

SALES MANAGER

Contact Numbers:

Q-Win Tel. No.: (+632) 577-3028

Q-Win CS