COMPUTATION SHEET

eff December 1, 2008

COMPUTATION SHEET DATE: 9/10/2010

RESERVATION DATE: 12/31/1899

CLIENT: SAMPLE COMPUTATION
Address: 0

PROJECT: EAST RAYA

BUILDING: 0 RFO DATE: Dec-99
UNIT: - No. of Months to RFO: 7
AREA: - sqm Unit Type Regular Unit

TERMS: 10% dp ; 90% 10 years

Unit Closing fees Total
(DP period )
LIST PRICE 2,400,000.00
Regular Discount 2.00% 48,000.00
Net 2,352,000.00
Addtl Discount (Complete docs + PDCs) 2.00% 47,040.00
Contract Price 4.00% 2,304,960.00 4.0% 92,198.40 2,397,158.40

Downpayment 1 10% 230,496.00

Less: Spot Cash Discount 0.00% -
Net Downpayment 1 230,496.00
Less: Reservation Fee 20,000.00
Net Downpayment 1 210,496.00
Payable in 7 month/s 30,070.86 (/mo ) 13,171.20 (/mo ) 43,242.06

Balance 90% 2,074,464.00

Factor 1.866724%
Monthly Amortization 120 mos 38,724.52 (/mo ) - (/mo ) 38,724.52

Total Contract price 2,304,960.00 92,198.40

Downpayment discount - -
Net Contract Price 2,304,960.00 92,198.40

Important:
a. Reservation is subject to approval. If 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 dates 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. Donwpayment/Monthly Amortization should be fully covered by POST DATED CHECKS

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

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 turnover, buyer will be assesed of Joining fees, Meralco deposit, water meter deposit
association dues and other charges. Actual computation will be presented prior to turn over of unit

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

Client: SAMPLE COMPUTATION

Signature over printed name/ date signed

PC/SM/PSM Alvin Trono

Signature over printed name / date signed

Sales Channel in house div1

computationsheet2008