3) 4ifCALMARLAND Hal PLE COMPUTATION 10% IN 18 MOS. 90 % THRU BANK Name of Client Date Project CHN Block Lot é House Model BREA ea (insqm) ~ LOT [__s0 Floor 3 Payment Option WEauity Seling Price 4,455,500.00 Less Loyalty Discount Dues Promo Discount PTG-15-10-045 30,000.00 7506 Water Connection Fee Net Seling rice Loanable Amount 90% 4,012,950.00 Equity /Downpayment 10% 142,550.00 ote in ent pad, byer ares to pay move-in charges at tumover (2) EQUITY & RESERVATION FEE euntngto Php 21,206.00 [Equity / Down Payment 10% 112,550.00 Less Reservation Fee 40,000.00 Excluded of Other Charges IBALANCE 102,550.00 amounting to 37, [Balance Payable in 18 MONTHS 5,697.22 st Paymentwin from date of reservation (8) 80% LOAN AMORTIZATION: Fixing Rate for 3 Years (estimate only, varies depending on bank/nancing rates) 5 Years 20,000.32 10 Years 11,698.66 16 Years 9,036.86 20 Years 7,780.59 ‘CONFORME Buyer Sales Agent Kenneth Valiente Date agsun-15