COMPUTATION SHEET

DATE: 2/27/2019

Reservation Date : 27-Feb-19

CLIENT:
Address:

PROJECT: INFINA TOWERS

BUILDING: South Tower DP PERIOD Sep-22
UNIT: 705 - 2 BEDROOM No. of Months to RFO: 43
AREA: 53.50 SQM

TERMS: 100% SPOT CASH IN 30 DAYS

Unit Closing Fee Total

LIST PRICE 4,521,000.00

Less: Regular Discount 10% 452,100.00
Total Contract Price 4,068,900.00 9.6% 367,177.54 4,436,077.54

Spot Cash Discount 6% 244,134.00

Net Contract Price 3,824,766.00
Less: Reservation Fee 20,000.00
Net Payment 3,804,766.00

Retention Fee 50,000.00

Payable in 1 Mo/s 3,754,766.00 1 367,177.54 4,121,943.54

due 30 days after reservation

Retention Fee 50,000.00 50,000.00

due on SEPTEMBER 2022

Total Contract price 4,068,900.00

Downpayment discount 244,134.00
Net Contract Price 3,824,766.00

Important :
a. Reservation is subject to approval. In case 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 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. Downpayment / Monthly Amortization should be fully covered by POST DATED CHECKS.

d. 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

e. 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.

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

Client:
Signature over printed name

Agent:
Signature over printed name

Sales Channel ebrokers

UTATION SHEET

7
 COMPUTATION SHEET

DATE: 2/27/2019

Reservation Date : 27-Feb-19

CLIENT:
Address:

PROJECT: INFINA TOWERS

BUILDING: South Tower DP PERIOD Sep-22
UNIT: 705 - 2 BEDROOM No. of Months to RFO: 43
AREA: 53.50 SQM 7

TERMS: 30% DP; 70% BANK FINANCING

Unit Closing Fee Total

LIST PRICE 4,521,000.00

Less: Regular Discount 6% 271,260.00
Total Contract Price 4,249,740.00 10.0% 424,974.00 4,674,714.00

Downpayment 1 30% 1,274,922.00

Spot Cash Discount -
Net Downpayment 1 1,274,922.00
Less: Reservation Fee 20,000.00
Net Downpayment 1 1,254,922.00

Payable in 43 Mo/s 29,184.23 43 9,883.12 39,067.35

Due per month until SEPTEMBER 2022

Balance for Bank Financing @ 11% 70% 2,974,818.00 2,974,818.00

Due on OCTOBER 2022
** indicative rate/s only, subject to bank's prevailing rate at the time of loan.

ESTIMATED MONTHLY AMORTIZATION

10 Years 0.0113 33,615.44 /mo.
15 Years 0.0087 25,880.92 /mo.
20 Years 0.0074 22,013.65 /mo.

Total Contract price 4,249,740.00

Downpayment discount -
Net Contract Price 4,249,740.00

Important :
a. Reservation is subject to approval. In case 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 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. Downpayment / Monthly Amortization should be fully covered by POST DATED CHECKS.

d. 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

e. 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.

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

Client:
Signature over printed name

Agent:
Signature over printed name

Sales Channel ebrokers

 COMPUTATION SHEET

DATE: 2/27/2019

Reservation Date : 27-Feb-19

CLIENT:
Address:

PROJECT: INFINA TOWERS

BUILDING: South Tower DP PERIOD Sep-22
UNIT: 705 - 2 BEDROOM No. of Months to RFO: 43
AREA: 53.50 SQM 7

TERMS: 30% DP; 70% BANK FINANCING

Unit Closing Fee Total

LIST PRICE 4,521,000.00

Less: Regular Discount 6% 271,260.00
Total Contract Price 4,249,740.00 10.5% 446,222.70 4,695,962.70

Downpayment 1 30% 1,274,922.00

Spot Cash Discount -
Net Downpayment 1 1,274,922.00
Less: Reservation Fee 20,000.00
Net Downpayment 1 1,254,922.00

Payable in 43 Mo/s 29,184.23 43 29,184.23

Due per month until SEPTEMBER 2022

446,222.70
due on SEPTEMBER 2022

Balance for Bank Financing @ 11% 70% 2,974,818.00 2,974,818.00

Due on OCTOBER 2022
** indicative rate/s only, subject to bank's prevailing rate at the time of loan.

ESTIMATED MONTHLY AMORTIZATION

10 Years 0.0113 33,615.44 /mo.
15 Years 0.0087 25,880.92 /mo.
20 Years 0.0074 22,013.65 /mo.

Total Contract price 4,249,740.00

Downpayment discount -
Net Contract Price 4,249,740.00

Important :
a. Reservation is subject to approval. In case 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 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. Downpayment / Monthly Amortization should be fully covered by POST DATED CHECKS.

d. 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

e. 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.

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

Client:
Signature over printed name

Agent:
Signature over printed name

Sales Channel ebrokers

THIS IS A SAMPLE COMPUTATION ONLY. KINDLY FOLLOW THIS TEMPLATE FOR YOUR NEXT COMPUTATION.
REMINDER: PLEASE GET THE APPROPRIATE DISCOUNT ON THE STANDARD PRINCING SCHEMES TABLE & RFO DATE ON THE PRICE LIST.

COMPUTATION SHEET

DATE: 2/27/2019

Reservation Date : 27-Feb-19

CLIENT:
Address:

PROJECT: INFINA TOWERS

BUILDING: South Tower DP PERIOD Sep-22
UNIT: 705 - 2 BEDROOM No. of Months to RFO: 43
AREA: 53.50 SQM 2009

TERMS: 30% DP; 70% In house

Unit Closing Fee Total

LIST PRICE 4,521,000.00

Less: Regular Discount 4% 180,840.00
Total Contract Price 4,340,160.00 10.0% 434,016.00 4,774,176.00

Downpayment 30% 1,302,048.00

less: Spot Cash discount -
Net Downpayment 1,302,048.00
Less: Reservation Fee 20,000.00
Net Downpayment 1,282,048.00

Downpayment 43 Mo/s 29,815.07 10,093.40 39,908.47

Due per month until SEPTEMBER 2022

Balance for In House Financing 70% 3,038,112.00

Factor Rate
1 Year 0% 12 253,176.00
2 Years 4.568474% 24 138,795.36
3 Years 3.226720% 36 98,031.37
4 Years 2.584550% 48 78,521.52
5 Years 2.224440% 60 67,580.98
10 Years 1.675130% 120 50,892.33

Total Contract price 4,340,160.00

Downpayment discount -
Net Contract Price 4,340,160.00

Important :
a. Reservation is subject to approval. In case 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 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. Downpayment / Monthly Amortization should be fully covered by POST DATED CHECKS.

d. 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

e. 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.

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

Client:
Signature over printed name

Agent:
Signature over printed name

Sales Channel ebrokers