THIS IS A SAMPLE COMPUTATION ONLY. KINDLY FOLLOW THIS TEMPLATE FOR YOUR NEXT COMPUTATION.

REMINDER: PLEASE GET THE APPROPRIATE DISCOUNT ON THE STANDARD PRINCING SCHEMES TABLE & RFO DATE ON THE PRICE LIST.

COMPUTATION SHEET

DATE: 7/13/2017 UNIT AREA: 33.00 sqm

BALCONY: 7.00 sqm
Reservation Date : 11-May-17 SERIVICE AREA: - sqm
CLIENT: PARKING: - sqm
Address:

PROJECT: CALATHEA PLACE

BUILDING: Lavender RFO DATE: Aug-20
UNIT: 310 No. of Months to Pay: 39
AREA: 40.00 SQM 7

TERMS: 15% DP; 85% BANK FINANCING

Unit Closing Fee Total

LIST PRICE 2,960,000.00

Discount 4.50% 133,200.00
Net 2,826,800.00
Discount (PDC) 2.00% 56,536.00
Total Contract Price 2,770,264.00 10.0% 277,026.40 3,047,290.40

Downpayment 1 15% 415,539.60

Spot Cash Discount -
Net Downpayment 1 415,539.60
Less: Reservation Fee 20,000.00
Net Downpayment 1 395,539.60

Payable in 39 Mo/s 10,142.04 7,103.24 17,245.28

Due per month until Aug-20

Balance for Bank Financing @ 11% 85% 2,354,724.40 2,354,724.40

Due on September 2020
** indicative rate/s only, subject to bank's prevailing rate at the time of loan.

ESTIMATED MONTHLY AMORTIZATION

10 Years 0.0113 26,608.39 /mo.
15 Years 0.0087 20,486.10 /mo.
20 Years 0.0074 17,424.96 /mo.

Total Contract price 2,770,264.00

Downpayment discount -
Net Contract Price 2,770,264.00

Important :
a. Reservation is subject to approval. In case approved, reservation fee is NON REFUNDABLE and valid for 30 days only.
Failure to submit required documents will cause AUTOMATIC CANCELLATION of reservation. (Please refer to Reservation Agreement for
list of documents)

b. Payment due after reservation fee:

Reservation date: Start of DP / MA
1st-7th every 7th of the month
8th-15th every 15th of the month
16th-22nd every 22nd of the month
23rd-30th/31st every 30th of the month ( or 28th if February )

c. The 2% discount can be availed provided complete documents are submitted within THIRTY (30) days from reservation date

d. Downpayment / Monthly Amortization should be fully covered by POST DATED CHECKS.

e. CLOSING FEES : this covers Documentary Stamp Tax, Transfer Fees, Registration Fees, notarial and
documentation fees and other administrative and handling fees in order to transfer
title to buyer's name

f. Condo dues : Upon unit turnovwer, buyer will be assessed of Joining fees, Meralco deposit, water meter
deposit, association dues and other charges.
Actual computation will be presented prior to turnover of unit.

g. Prices are subject to change without prior notice. Unit areas may change based on the final construction drawings.

Client:
Signature over printed name

Agent: JONATHAN AGANAN

Signature over printed name

Sales Channel ebrokers

THIS IS A SAMPLE COMPUTATION ONLY. KINDLY FOLLOW THIS TEMPLATE FOR YOUR NEXT COMPUTATION.
REMINDER: PLEASE GET THE APPROPRIATE DISCOUNT ON THE STANDARD PRINCING SCHEMES TABLE & RFO DATE ON THE PRICE LIST.

COMPUTATION SHEET

DATE: 7/13/2017 UNIT AREA: 33.00 sqm

BALCONY: 7.00 sqm
Reservation Date : 11-May-17 SERIVICE AREA: - sqm
CLIENT: PARKING: - sqm
Address:

PROJECT: CALATHEA PLACE

BUILDING: Lavender RFO DATE: Aug-20
UNIT: 310 No. of Months to Pay: 39
AREA: 40.00 SQM 7

TERMS: 15% DP; 85% BANK FINANCING

Unit Closing Fee Total

LIST PRICE 2,960,000.00

Discount 4.50% 133,200.00
Net 2,826,800.00
Discount (PDC) 2.00% 56,536.00
Total Contract Price 2,770,264.00 10.5% 290,877.72 3,061,141.72
Due on August 2020
Downpayment 1 15% 415,539.60
Spot Cash Discount -
Net Downpayment 1 415,539.60
Less: Reservation Fee 20,000.00
Net Downpayment 1 395,539.60

Payable in 39 Mo/s 10,142.04 10,142.04

Due per month until Aug-20

Balance for Bank Financing @ 11% 85% 2,354,724.40 2,354,724.40

Due on September 2020
** indicative rate/s only, subject to bank's prevailing rate at the time of loan.

ESTIMATED MONTHLY AMORTIZATION

10 Years 0.0113 26,608.39 /mo.
15 Years 0.0087 20,486.10 /mo.
20 Years 0.0074 17,424.96 /mo.

Total Contract price 2,770,264.00

Downpayment discount -
Net Contract Price 2,770,264.00

Important :
a. Reservation is subject to approval. In case approved, reservation fee is NON REFUNDABLE and valid for 30 days only.
Failure to submit required documents will cause AUTOMATIC CANCELLATION of reservation. (Please refer to Reservation Agreement for
list of documents)

b. Payment due after reservation fee:

Reservation date: Start of DP / MA
1st-7th every 7th of the month
8th-15th every 15th of the month
16th-22nd every 22nd of the month
23rd-30th/31st every 30th of the month ( or 28th if February )

c. The 2% discount can be availed provided complete documents are submitted within THIRTY (30) days from reservation date

d. Downpayment / Monthly Amortization should be fully covered by POST DATED CHECKS.

e. CLOSING FEES : this covers Documentary Stamp Tax, Transfer Fees, Registration Fees, notarial and
documentation fees and other administrative and handling fees in order to transfer
title to buyer's name

f. Condo dues : Upon unit turnovwer, buyer will be assessed of Joining fees, Meralco deposit, water meter
deposit, association dues and other charges.
Actual computation will be presented prior to turnover of unit.

g. Prices are subject to change without prior notice. Unit areas may change based on the final construction drawings.

Client:
Signature over printed name

Agent: JONATHAN AGANAN

Signature over printed name

Sales Channel ebrokers