EURO TOWERS INTERNATIONAL INC.

628 CORNER EDSA, AURORA BLVD. CUBAO, QUEZON CITY, METRO MANILA
Tel. No. (02)376-1111, Fax No. (02)421-1212

Sample Computation Sheet

Reservation No.

N/A

Buyer's Name

N/A

Address

N/A

Reservation Date

11/2/2016

Sale Type

EARLY MOVE-IN PROMO/LEASE WITH OPTION TO PURCHASE

Financing Scheme

BANK FINANCING

Payment Plan

5.00% OUTRIGHT DP FOR 3 MOS. & REMAINING 15.00 % DP SPREAD OVER 21 MOS.; % BAL. THRU BANK FINANCING

Project

Unit Type

Bldg. No.

Floor/Level

Unit No.

Area (sqm)

Unit Model

VIVALDI RESIDENCES CUBAO

Residential

27

12

17.62

Condo Studio

LIST PRICE

Introductory Discount

Discounted List Price

Additional VAT

Net List Price

P
10%

of LP

178,749.09
1,608,741.82

0%

0.00

20%

321,748.36

Outright DP %

5.00%

80,437.09

Less : Reservation Fee

25,000.00

Net Outright DP

55,437.09

Outright DP

Remaining DP %

15%

Monthly Amortization

21

Down Payment

1,787,490.91

1,608,741.82

Month(s)

18,479.03
241,311.27
11,491.01

Months

Title Transfer Fee

88,480.80

Move-In Fee

49,848.49

DOWN PAYMENT SCHEDULE

DP Term

Monthly DP

Particular

Start Date

End Date

11/2/2016

01/02/2017

11,491.01

2/2/2017

10/2/2018

2,373.74

2/2/2017

10/2/2018

5/2/2018

10/2/2018

Down Payment 5.00%

18,479.03

21

Down Payment 15 %
Move-In Fee

21

Sub Total :

13,864.75

Title Transfer Fee

6
LOANABLE AMOUNT

MONTHLY AMORTIZATION

: 10 YEARS

14,746.80

1,286,993.46

MONTHLY AMORTIZATION PAYMENT SCHEDULE

MA Term

Interest Rate

120 Months

9.500%

Monthly Amort.

Other Charges

Total Monthly Amort.

16,653.38

16,653.38

Start Date

End Date

11/2/2018

10/02/2028

IMPORTANT
1. Loanable amounts are subject to the approval of the Bank, Pag-Ibig or the In-House Financing Credit Officer.
2. The Bank, Pag-Ibig or the In-House Financing shall be dependent on the actual approval of the respective lending financial institution.
3. In-House interest rates and terms of payment may be subject to change at any time, at ETII's sole discretion, with due notice to the buyer.
4. Loan amount and interest rates are merely indicative numbers for sample computation purposes.
5. Payment due dates shall follow the date of reservation unless otherwise requested in writing by the buyer.
6. Title transfer fees may change to any amendments of existing regulation and rates.
7. Miscellaneous and move in fees are estimates. The final amount will be based on the actual assessment by the utility, insurance and city assessors, etc. The
buyer agrees to pay any shortfall from the amount assess higher than estimate. In the event of any over payment ETII will apply any excess to any
condominium association dues and/or any other payable of the buyer.

FOR EXTERNAL FINANCING

A. Estimated Loanable Amount is based on the Buyer's declarations. ETII does not guarantee loan approval nor the amount of loan applied for. In case the
approved loan is lower than the amount applied for the Buyer will be asked to pay the additional equity payable in cash or in a term approved by ETII.
B. Bank charges should be paid prior to loan release. Buyer has the option to pay this in cash prior to loan release or pay it during the DP term.
Prepared by:

Approved by:
LOZADA, JEAN ROXAN

N/A

SALES ADMIN ASSISTANT

N/A

Agent/Broker:

Sales Group:

Buyer's Conforme:

N/A

N/A

N/A

(Signature over printed name)

N/A - N/A

(Signature over printed name)