INITIAL COMPUTATION SHEET

NAME OF BUYER: 0 DATE: January 0, 1900

PROJECT: SOLANO HILLS UNIT: 11-01 D

TOTAL SELLING PRICE: (PhP) 1,959,000.00

PAYMENT OPTIONS (PhP)
TOTAL SELLING PRICE: 1,959,000.00
LESS RESERVATION FEE: 15,000.00
TOTAL CONTRACT PRICE: 1,944,000.00
CASH PAYMENT
TOTAL CONTRACT PRICE: 1,944,000.00
LESS 5% DISCOUNT 97,200.00
CASH PRICE 1,846,800.00
DEFERRED CASH PAYMENT
TOTAL CONTRACT PRICE: 1,944,000.00
12 MONTHS TO PAY 162,000.00 (0% INTEREST RATE)
* DOWNPAYMENT AMORTIZATION WILL START ON
* EVERY DELAY OF PAYMENT HAS A CORRESPONDING PENALTY. BUYER'S CONFORME
HDMF (Pag-IBIG) PAYMENT (Computation for maximum loan value, loan value may change subject to buyer's capability)
TOTAL CONTRACT PRICE: 1,944,000.00
ESTIMATED LOAN VALUE: 1,491,000.00
* LOAN AMOUNT AND AMORTIZATION ARE ESTIMATES ONLY AND SUBJECT TO CREDIT APPROVAL.
DOWNPAYMENT: 453,000.00
A. DOWNPAYMENT OPTIONS
SPOT DOWNPAYMENT 430,350.00 (LESS 5% DISCOUNT FOR SPOT DP - 30 DAYS)
INSTALLMENT BASIS 75,500.00 (6 MONTHS @ 0% INTEREST)
* DOWNPAYMENT AMORTIZATION WILL START ON
* EVERY DELAY OF PAYMENT HAS A CORRESPONDING PENALTY. BUYER'S CONFORME
B. LOAN VALUE MONTHLY AMORTIZATION (MA) OPTIONS (PhP/mo.)
MONTHLY
YEAR TERMS GROSS INCOME
AMORTIZATION
30 YEARS 10,578.08 35,260.27 Note: Re-pricing every __3__ years
25 YEARS 11,221.28 37,404.28
20 YEARS 12,270.44 40,901.47
15 YEARS 14,142.15 47,140.51
10 YEARS 18,083.95 60,279.85
5 YEARS 30,327.08 101,090.26
IN-HOUSE FINANCING OPTIONS
TOTAL CONTRACT PRICE: 1,944,000.00
10% DOWNPAYMENT: 194,400.00
ESTIMATED LOAN VALUE: 1,749,600.00
* LOAN AMOUNT AND AMORTIZATION ARE ESTIMATES ONLY AND SUBJECT TO CREDIT APPROVAL.
A. DOWNPAYMENT OPTIONS
SPOT DOWNPAYMENT 184,680.00 (LESS 5% DISCOUNT FOR SPOT DP - 30 DAYS)
INSTALLMENT BASIS 32,400.00 (6 MONTHS @ 0% INTEREST)
* DOWNPAYMENT AMORTIZATION WILL START ON
* EVERY DELAY OF PAYMENT HAS A CORRESPONDING PENALTY. BUYER'S CONFORME
B. 90% LOAN VALUE MONTHLY AMORTIZATION (MA) OPTIONS (PhP/mo.)
MONTHLY
YEAR TERMS GROSS INCOME
AMORTIZATION
9 YEARS 30,662.18 102,207.26
8 YEARS 32,417.97 108,059.90
7 YEARS 34,750.66 115,835.53
6 YEARS 37,952.04 126,506.81
5 YEARS 42,546.88 141,822.93
4 YEARS 49,584.15 165,280.51
3 YEARS 61,510.74 205,035.80
2 YEARS 85,665.86 285,552.86
1 YEAR 158,742.71 529,142.38
AREZZO PLACE AREZZO PLACE
OTHER FEES: ASIA ENCLAVES SOLANO HILLS
PASIG
HACIENDA BALAI
DAVAO
MOVE-IN FEE: P29,500 P29,500 P29,500 P29,500
GRD-3RD and UNITS 3
GRD FLR: P1,465 & 16 OF 4TH-
MONTHLY MAINTENANCE FEE - (UNIT): P50/SQM P1,350
5TH:P1,250
2ND-4TH: P1,350 4TH-5TH: P1,130
BASEMENT: P525K RANGES FROM RANGES FROM
PARKING PRICE
ON-GRADE: P500K P455K TO P495K P430K TO P470K
BASEMENT: P315
MONTHLY MAINTENANCE FEE - (PARKING): P565 P465
ON-GRADE: P200
ADJOINING FEE: P25,000
RESTORATION FEE - (ADJOINING UNIT): P15,000 (IF UNDER DIFFERENT NAME ONLY)

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. Loan amount is based on the 90% / 85% of the HDMF appraisal and amortization are estimates only and subject to credit approval. In the event that the
Loan Value approved by HDMF is less than the estimated Loan Value in the pricelist the equity/downpayment should be paid in 3 equal monthly
payments prior to delivery of the housing loan application to HDMF.
4. Pag-IBIG Computation is based on loan value. Equity portion and amortization are applicable for local members only.
5. Pag-IBIG Overseas Program (POP) members are subject to POP guidelines on Loan value.
6. Pag-IBIG monthly amortization includes HDMF upgrade (if any).
7. Parking slot is subject to parking dues. Only unit owners can avail of Parking slots.
8. Price for AEA Sato III (UNITS) and Parking Slots (ALL PROJECTS) are VAT inclusive.
9. Cash Discount does not apply to parking slot.
10. 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.
11. Computation presented herein DOES NOT INCLUDE MOVE-IN FEES, MAINTENANCE FEE, PARKING SLOTS and CONNECTION FEE & RESTORATION FEE for adjoining units.
12. 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: RECEIVED BY:

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