INITIAL COMPUTATION SHEET

NAME OF BUYER: DATE: August 16, 2022

PROJECT: PHINMA MAAYO SAN JOSE UNIT: ROSARIO - 50SQM

TOTAL SELLING PRICE: (PhP) 3,199,000.00

PAYMENT OPTIONS (PhP)
TOTAL SELLING PRICE 3,199,000.00
ADD: PROCESSING FEE 191,940.00
TOTAL CONTRACT PRICE: 3,390,940.00

IN-HOUSE FINANCING OPTIONS

I. TOTAL CONTRACT PRICE: 3,390,940.00
LESS: RESERVATION FEE 10,000.00
NET TCP 3,380,940.00
LESS: 20% DP & PF 676,188.00
ESTIMATED LOAN VALUE 2,704,752.00
* LOAN AMOUNT AND AMORTIZATION ARE ESTIMATES ONLY AND SUBJECT TO CREDIT APPROVAL.

A. DOWNPAYMENT & PF: 676,188.00

LESS: BUYER'S PROMO 50,000.00
NET DP & PF 626,188.00 (30 MONTHS TO PAY @ 0% INTEREST RATE)
INSTALLMENT BASIS 20,872.93 (JULY 2022 TO DEC 2024)

ADD: MRI PER MONTH 988.92

* DOWNPAYMENT AMORTIZATION WILL START ON

* EVERY DELAY OF PAYMENT HAS A CORRESPONDING PENALTY. BUYER'S CONFORME
II. 80% LOAN VALUE MONTHLY AMORTIZATION (MA) OPTIONS (PhP/mo.)
MONTHLY
YEAR TERMS MRI GROSS INCOME
AMORTIZATION
7 YEARS 53,721.95 988.92 179,073.16
6 YEARS 58,671.05 988.92 195,570.16
5 YEARS 65,774.32 988.92 219,247.74
4 YEARS 76,653.43 988.92 255,511.43
3 YEARS 95,091.05 988.92 316,970.16
2 YEARS 132,433.07 988.92 441,443.57
1 YEAR 245,404.48 988.92 818,014.92

OTHER FEES: PMSJ

MOVE-IN FEE:
ASSOCIATION DUES - (UNIT): P20 PER SQM
ADJOINING FEE:
RESTORATION FEE - (ADJOINING UNIT):
NOTES:
1. PRICES AND TERMS ARE SUBJECT TO CHANGE WITHOUT PRIOR NOTICE. Unit availability is on a first-come-first-served basis.
2. Reservation Fee is non-refundable and will be forfeited once account is cancelled / backed-out.
3. Parking slot is subject to parking dues. Only unit owners can avail of Parking slots.
4. Price for AEA Sato III (UNITS) and Parking Slots (ALL PROJECTS) are VAT inclusive.
5. Cash Discount does not apply to parking slot.
6. In case of Bank Financing, the monthly amortization is based on the bank's prevailing rate at the time of the loan. Indicative rate only based on the 10% interest per annum.
7. Computation presented herein DOES NOT INCLUDE MOVE-IN FEES, MAINTENANCE FEE, PARKING SLOTS and CONNECTION FEE & RESTORATION FEE for adjoining units.
8. PHINMA Properties reserves the right to correct errors in prices, terms, unit details and status of the properties in the event that discrepancies are discovered.

PREPARED BY:

Broker / In-House Div. and Agent's Name Signature over Printed Name / Date