COMPUTATION SHEET

COMPUTATION SHEET DATE: 2/23/2024

RESERVATION DATE:
CLIENT: KRISELDA SARACHO
ADDRESS:
PROJECT: ANISSA HEIGHTS RFO Date: JULY 2028
BUILDING: No. of months to RFO: 53 MONTHS
UNIT: 1046 STUDIO DP PERIOD:
TOTAL FLOOR AREA: 16 SQM
TERMS: 20% DEFERRED IN 52 MONTHS; 80% BALANCE- BANK FINANCING

Unit Closing Fees Total

LIST PRICE: 3,000,000.00

Launch Discount -
Contract Price 3,000,000.00
Regular Discount -
Total Contract Price 3,000,000.00 10.5% 315,000.00

Downpayment 1 20% 600,000.00

### Less: Spot cash Discount -
Net Downpayment 600,000.00
Less:Additional Spot Cash -
Net Downpayment 600,000.00
Less: Reservation Fee 20,000.00
Net Downpayment 580,000.00
Payable in 52 mo. 11,153.85 11,153.85 PAYABLE FROM MARCH 2024 UNTIL

Balance 80% 2,400,000.00 315,000.0 2,715,000.00 BALANCE & CLOSING FEES FOR
For Bank Financing EASTWEST BANK FINANCING IN JULY 2028
BANK FINANCING FACTOR RATE MONTHLY AMORTIZATION
5 YEARS 0.01910 45,840.00
10 YEARS 0.01085 26,040.00
15 YEARS 0.00817 19,608.00
20 YEARS 0.00688 16,512.00

Total Contract Price 3,000,000.00 315,000.00

Downpayment Discount -
Net contract price 3,000,000.00

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)
b. Downpayment/Monthly Amortization should be fully covered by POST DATED CHECKS/ADA

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 turnover, 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: KRISELDA SARACHO

Signature over printed name/ date signed

IHBR/SD Mutya E. Cervantes/Rolando Cervantes

Signature over printed name/ date signed

Sales Channel: LG Division

OMPUTATION SHEET

PAYABLE FROM MARCH 2024 UNTIL JUNE 2028

BALANCE & CLOSING FEES FOR BANK

FINANCING IN JULY 2028
 COMPUTATION SHEET
COMPUTATION SHEET DATE: 2/23/2024
RESERVATION DATE:
CLIENT: KRISELDA SARACHO
ADDRESS:
PROJECT: ANISSA HEIGHTS RFO Date: JULY 2028
BUILDING: No. of months to RFO: 53 MONTHS
UNIT: 1046 STUDIO DP PERIOD:
TOTAL FLOOR AREA: 16 SQM
TERMS: 30% DEFERRED IN 52 MONTHS; 70% BALANCE- BANK FINANCING

Unit Closing Fees Total

LIST PRICE: 3,000,000.00

Launch Discount 4% 120,000.00
Contract Price 2,880,000.00
Regular Discount -
Total Contract Price 2,880,000.00 10.5% 302,400.00

Downpayment 1 30% 864,000.00

### Less: Spot cash Discount -
Net Downpayment 864,000.00
Less:Additional Spot Cash -
Net Downpayment 864,000.00
Less: Reservation Fee 20,000.00
Net Downpayment 844,000.00
Payable in 52 mo. 16,230.77 16,230.77 PAYABLE FROM MARCH 2024 UNTIL

Balance 70% 2,016,000.00 302,400.0 2,318,400.00 BALANCE & CLOSING FEES FOR
For Bank Financing EASTWEST BANK FINANCING IN JULY 2028
BANK FINANCING FACTOR RATE MONTHLY AMORTIZATION
5 YEARS 0.01910 38,505.60
10 YEARS 0.01085 21,873.60
15 YEARS 0.00817 16,470.72
20 YEARS 0.00688 13,870.08

Total Contract Price 2,880,000.00 302,400.00

Downpayment Discount -
Net contract price 2,880,000.00

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)
b. Downpayment/Monthly Amortization should be fully covered by POST DATED CHECKS/ADA

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 turnover, 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: KRISELDA SARACHO

Signature over printed name/ date signed

IHBR/SD Mutya E. Cervantes/Rolando Cervantes

Signature over printed name/ date signed

Sales Channel: LG Division

OMPUTATION SHEET

PAYABLE FROM MARCH 2024 UNTIL JUNE 2028

BALANCE & CLOSING FEES FOR BANK

FINANCING IN JULY 2028