CLIENT : 0

PROJECT : Asiana Hermosa Premiere

PHASE : Phase 1
BLOCK - LOT : B1 - L25 (L12, PCS)
LOT CATEGORY : Sunrise Lot
LOT AREA : ± 135 SQM
MODEL HOUSE : Elaine w/ Garage (S.A.)..
FLOOR AREA : ± 95 SQM

RESERVATION DATE 01 August 2023 PRODUCT CODE B-ASN 3ELA 01 CG

ECQ PROJECTED TOD December 31, 2022 PROMO NAME 4Ps Plus & LOVE Program (Promo B)

Lot Principal w/ Improvements: (P12,150/sqm) P1,640,250.00 SCHEME SELECT Spread DP : 10% over 12 mos - 90 Lumpsum
Less : 4Ps - RESERVATION FEE Reservation Fee on Day 1
Less : LOVE Program (Promo B) (1.5%) P24,603.75 DOWN PAYMENT 10% DP Spread from 1st to 12th Month
Less : Blue Tag Discount (0.0%) - MONTHLY AMORTIZATION
Less : Patron Discount (0.0%) - BALANCE 90% on 13th Month
Less : Term Discount (0.00%) -
Add : Interest (0.0%) -
Lot Principal w/ Improvements (net of discounts) P1,615,646.25
Lot Principal (net of discounts) P680,000.00
Improvements (net of discounts) P935,646.25

House Principal: P3,927,750.00 ***Projected Bank Monthly Amortization

Add : Add-on Rate (0.0%)
Less : Promo Discount (waive add-on)
Less : 4Ps
Less : LOVE Program (Promo B) (1.5%)
Less : Term Discount (0.00%)
House Principal (net of discounts)
Total H&L (net of discounts)
Other Charges
Landscape
- Bank Rate 7.00%
- 5 Years #####################################
P100,000.00 10 Years #####################################
- 15 Years #####################################
- 20 Years #####################################
P3,827,750.00 ***Above computation is for reference only and cannot be used as a collateral for bank loan. Actual
computation will be provided by your financing institution.
P5,443,396.25
P304,830.19 TOTAL DISCOUNTS GIVEN : P124,603.75
-

Spread DP : 10% over 12 mos - 90 Lumpsum SUMMARY OF PAYMENT

VALID ONLY IF RESERVED UNTIL SEPTEMBER 30, 2023

LOT PRICE + LOT PRICE + IMP LOT + IMP HOUSE PRICE HOUSE TOTAL HOUSE
MONTH VAT HOUSE PRICE VAT TOTAL LOT PRICE
IMPROVEMENTS (w/ VAT) OTHER CHARGES (w/ VAT) OTHER CHARGES PRICE
1,615,646.25 193,877.55 1,809,523.80 90,476.19 3,827,750.00 459,330.00 4,287,080.00 214,354.00 1,899,999.99 4,501,434.00
R Aug 1, 2023 5,000.00 - 5,000.00 5,000.00 - 5,000.00 5,000.00 5,000.00
1 Sep 10, 2023 13,125.00 2,175.00 15,300.00 800.00 31,607.14 4,392.86 36,000.00 1,800.00 16,100.00 37,800.00
2 Oct 10, 2023 13,125.00 1,575.00 14,700.00 800.00 31,607.14 3,792.86 35,400.00 1,800.00 15,500.00 37,200.00
3 Nov 10, 2023 13,125.00 1,575.00 14,700.00 800.00 31,607.14 3,792.86 35,400.00 1,800.00 15,500.00 37,200.00
4 Dec 10, 2023 13,125.00 1,575.00 14,700.00 800.00 31,607.14 3,792.86 35,400.00 1,800.00 15,500.00 37,200.00
5 Jan 10, 2024 13,125.00 1,575.00 14,700.00 800.00 31,607.14 3,792.86 35,400.00 1,800.00 15,500.00 37,200.00
6 Feb 10, 2024 13,125.00 1,575.00 14,700.00 800.00 31,607.14 3,792.86 35,400.00 1,800.00 15,500.00 37,200.00
7 Mar 10, 2024 13,125.00 1,575.00 14,700.00 800.00 31,607.14 3,792.86 35,400.00 1,800.00 15,500.00 37,200.00
8 Apr 10, 2024 13,125.00 1,575.00 14,700.00 800.00 31,607.14 3,792.86 35,400.00 1,800.00 15,500.00 37,200.00
9 May 10, 2024 13,125.00 1,575.00 14,700.00 800.00 31,607.14 3,792.86 35,400.00 1,800.00 15,500.00 37,200.00
10 Jun 10, 2024 13,125.00 1,575.00 14,700.00 800.00 31,607.14 3,792.86 35,400.00 1,800.00 15,500.00 37,200.00
11 Jul 10, 2024 13,125.00 1,575.00 14,700.00 800.00 31,607.14 3,792.86 35,400.00 1,800.00 15,500.00 37,200.00
12 Aug 10, 2024 13,125.00 1,575.00 14,700.00 800.00 31,607.14 3,792.86 35,400.00 1,800.00 15,500.00 37,200.00
13 Sep 10, 2024 1,453,146.25 174,377.55 1,627,523.80 80,876.19 3,443,464.29 413,215.71 3,856,680.00 192,754.00 1,708,399.99 4,049,434.00
14 Oct 10, 2024 - - - - - - - - - -
15 Nov 10, 2024 - - - - - - - - - -
16 Dec 10, 2024 - - - - - - - - - -
17 Jan 10, 2025 - - - - - - - - - -
18 Feb 10, 2025 - - - - - - - - - -
19 Mar 10, 2025 - - - - - - - - - -
20 Apr 10, 2025 - - - - - - - - - -
21 May 10, 2025 - - - - - - - - - -
22 Jun 10, 2025 - - - - - - - - - -
23 Jul 10, 2025 - - - - - - - - - -
24 Aug 10, 2025 - - - - - - - - - -
25 Sep 10, 2025 - - - - - - - - - -
26 Oct 10, 2025 - - - - - - - - - -
27 Nov 10, 2025 - - - - - - - - - -
28 Dec 10, 2025 - - - - - - - - - -
29 Jan 10, 2026 - - - - - - - - - -
30 Feb 10, 2026 - - - - - - - - - -
31 Mar 10, 2026 - - - - - - - - - -
32 Apr 10, 2026 - - - - - - - - - -
33 May 10, 2026 - - - - - - - - - -
34 Jun 10, 2026 - - - - - - - - - -
35 Jul 10, 2026 - - - - - - - - - -
36 Aug 10, 2026 - - - - - - - - - -
37 Sep 10, 2026 - - - - - - - - - -
38 Oct 10, 2026 - - - - - - - - - -
39 Nov 10, 2026 - - - - - - - - - -
40 Dec 10, 2026 - - - - - - - - - -
41 Jan 10, 2027 - - - - - - - - - -
42 Feb 10, 2027 - - - - - - - - - -
43 Mar 10, 2027 - - - - - - - - - -
44 Apr 10, 2027 - - - - - - - - - -
45 May 10, 2027 - - - - - - - - - -
46 Jun 10, 2027 - - - - - - - - - -
47 Jul 10, 2027 - - - - - - - - - -
48 Aug 10, 2027 - - - - - - - - - -

NOTES:
1. Asiana Homes Incorporated Management reserves the right to change the above terms
and prices without prior notice
2. Asiana Homes Incorporated Management reserves the right to correct the figures
appearing herein in the event errors are discovered
3. All cheques must be made payable to Asiana Homes Incorporated
4. This computation is for information purposes only. No contract shall be deemed established between the recipient
hereof and Asiana Homes Incorporated based upon the information given
5. Computations above reflect mere approximate amounts that will be documented in the relevant sale documents
6. As per BIR Revenue Regulation, sale of any residential lots shall be subject to
Value Added Tax (12%). Other taxes may apply.
7. As per BIR Revenue Regulation, sale of any residential dwellings exceeding P3,199,200 shall be subject to
Value Added Tax (12%). Other taxes may apply.

Seller Name & Signature : DSD / Broker :

Manager Name & Signature : VP for Finance : RAQUEL A. DAVID

Buyer Name & Signature : 0

Page 1 of 1