COMPUTATION

DATE:

Valued Client/s VIP CLIENT

PROJECT: ANISSA HEIGHTS

BUILDING:
UNIT TYPE: 1-bedroom
UNIT: TURNOVER DATE:
TOTAL AREA: 18 sqm
PARKING:
TERMS: 20% downpayment in 55 months, 80% balance thru bank financing or In-house

Closing Fee Total Due Date

Unit List Price 3,199,000.00

Parking List Price
Total List Price 3,199,000.00
PROMO DISCOUNT -
Net 3,199,000.00
Discount (PDC) - DATE:

Total Contract Price 3,199,000.00 10.5% 335,895.00 PAYABLE UPON TURNOVER

Spot Down Payment 1 20% 639,800.00

Spot cash Discount -
Net Spot Downpayment 639,800.00
Less: Reservation Fee 20,000.00 20,000.00
Net Spot Downpayment 619,800.00 DATE:
Payable in 55 month/s 11,269.09 11,269.09 MONTHLY DOWN PAYMENT

Down Payment 2 - DATE:

Payable in #DIV/0! #DIV/0!

DATE:
Balance 80% 2,559,200.00 2,559,200.00 LOANABLE AMOUNT

Monthly Amortization
INHOUSE FINANCING Fixed Int Rate / annum
12 months 0% 213,266.67
36 months 10% 82,578.22
60 months 12% 56,927.87
120 months 16% 42,869.42

BANK FINANCING Indicative rates only subject for repricing

60 months 7% 50,674.72
120 months 7% 29,714.87
180 months 7% 23,001.83

Total Contract price 3,199,000.00 335,895.00

Downpayment discount -
Net Contract Price 3,199,000.00 335,895.00

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

If reservation date is from 1st-7th of the month, downpayment will start on the 7th of the succeeding month.
If reservation date is from 8th-15th of the month, downpayment will start on the 15th of the succeeding month.
If reservation date is from 15th-22nd of the month, downpayment will start on the 22nd of the succeeding month.
If reservation date is from 22nd-30th of the month, downpayment will start on the 30th of the succeeding month.

b. Downpayment and Balance upon turnover should be fully covered by POST DATED CHECKS.

c. 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

d. 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.

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

Client: VIP CLIENT

Signature over printed name SM/PSM: Frances Concepcion / Orlando Florida
Signature over printed name

PC Frances Concepcion/09175621808

Sales Channel OMF DIVISION

Closing Fee Options :

Scheme 1 : Cash payment : 9.6% of the TCP

Scheme 2 : Down payment period : 10% of the TCP
Scheme 3 : One time payment on RFO date : 10.5% of the TCP
Scheme 4 : Installment up to the end of the in house financing term : 12% of the TCP