CKL HOMES - BALAMBAN

A. PURCHASE DETAILS
Month: Day: Year:
Buyer's Name:
House & Lot Description: Block No.: 1
Lot No.: 7,8&9
Lot Area: 192 SQ.M.
Floor Area: 188.87 SQ.M.
Model: LAUREN (SINGLE) - MODEL HOUSE
B. PAYMENT TERM:
DOWN PAYMENT
TOTAL CONTRACT PRICE (ALL-IN) 5,083,696.00 PROJECT PAYMENT SCHEDULE
Schedule Date Due Payment Due

Loanable Amount (80%) 4,066,956.80

Equity 1,016,739.20
Less: Reservation Fee 50,000.00
Net Equity 966,739.20

Monthly Amortization
3 months 322,246.40
6 months 161,123.20

NOTE: In the event that the housing loan has been approved before the contracted 6
months for equity payment, the BUYER undertakes to replace with CASH all
postdated checks which have not yet cleared representing the balance of the equity
portion.

Other Payments:
Move-in Fees for computation
One time Membership Association Fee for computation
Water Connection for computation
Real Property Tax(lot) for computation
Real Property Tax(Bldg.) for computation
Monthly Dues for computation
Bank Fees for computation

Utilities:
CEBECO Bill Deposit (estimate) for computation

Monthly BANK Amortization (fixed rate of 8.50% for 3 years) - ESTIMATED 8.5%
Amortization / month Income required / mo.
5 YEARS 83,439.85 333,759.39
10 YEARS 50,424.44 201,697.78
15 YEARS 40,048.93 160,195.73

Prepared by: Approved By: Conforme:

Buyer's Name

1. Move-in Fees, Real Estate Tax (Lot & Bldg.) and Monthly Dues are not included in the Computation and are considered as separate fees.
2. Post Dated Checks are to be submitted to CLS Properties, Inc. Covering the Total Contract Price, thirty (30) days after the reservation.

***THIS COMPUTATION IS VALID ONLY UNTIL APRIL 15, 2023***