SAMPLE COMPUTATION (For FILIPINO Buyers)

DATE : March 2021

CLIENT : Valued Client GROSS AREA : 56.00 sqm
PROJECT : PRISMA RESIDENCES RFO DATE : Jan-25
BUILDING : KIRAN NO. OF MONTHS : 45
UNIT : 2BR w/ Balcony 1502

Unit Closing Fee Reservation Due Date

Due Date Amortization

OPTION I. 100% Over Construction Period

List Price 7,637,000.00

Special Discounts -
Net List Price 7,637,000.00
Standard Discounts 8.0% 610,960.00
Final Net List Price 7,026,040.00
6,983,883.76
Contract Price 7,026,040.00 10.0% 698,388.38
46
Spot Down Payment 10% 702,604.00
Additional Discounts 6.0% 42,156.24
Net Spot Down Payment 660,447.76
Less Reservation 20,000.00 20,000.00 03/2021
Final Net Spot Down Payment 640,447.76
Payable over 1 month 640,447.76 + 15,182.36 655,630.12 04/2021 -

Balance 90% 6,323,436.00

Payable over 45 months 140,520.80 + 15,182.36 155,703.16 05/2021 -
01/2025

5 yrs. 0.02301 #REF! per month

OPTION II. 30% Installment / 70% Bank Financing

List Price 7,637,000.00

Special Discounts -
Net List Price 7,637,000.00
Standard Discounts 4.0% 305,480.00
7,331,520.00
#REF!
Contract Price 7,331,520.00 10.5% 769,809.60
01/2025

Down Payment 30% 2,199,456.00

Less Reservation 20,000.00 20,000.00 03/2021
Net Down Payment 2,179,456.00
Payable over 45 Months 48,432.36 48,432.36 04/2021 -
06/2025
Balance 70% 5,132,064.00 07/2025
Approximately in: 10 Yrs. 56,976.43 0.011102050
15 Yrs. 43,307.27 0.008438568
20 Yrs. 36,767.70 0.007164311

OPTION III. 15% Installment/ 85% Bank Financing

List Price 7,637,000.00

Special Discounts -
Net List Price 7,637,000.00

Contract Price 7,637,000.00 10.5% 801,885.00

01/2025
Downpayment 15% 1,145,550.00
Less Reservation 20,000.00 20,000.00 03/2021
Net Downpayment 1,125,550.00
Payable over 45 months 25,012.22 25,012.22 04/2021 -
06/2025
Balance 85% 6,491,450.00 07/2025
Approximately in: 10 Yrs. 72,068.40
15 Yrs. 54,778.54
20 Yrs. 46,506.77

Price and terms may change without prior notice.

Closing Fee: Titling Fees/Registration Fee/Notarial Fee & Other Legal Expenses.
Move in Fee: One Time Payment of Utlity Deposit/Advance Monthly Dues/Joining Fee and the like.
Bank Financing: FREE assistance. Loanable up to 20 years.

PREPARED BY: REQUIREMENTS TO RESERVE A UNIT:

1. Photocopy of 1 Valid Gov't ID & Any Proof of Billing
MS. ANNA REBADAVIA 2. Signed DMCI Forms
In-House Real Estate Broker 3. P20,000 Reservation/Unit
Text/Viber: ( +63 ) 917 312 8880 P10,000 Reservation/Parking (OPTIONAL)
(Accepts CASH/CHECK/CREDIT CARD except AmEx)