COMPUTATION SHEET

Terms: SPOT CASH

Loanable Amount 100%
Downpayment 0% SPOT CASH
Buyer: XXXXXX
Cluster No: 2 Lot Area sq.m.: 61.10
Unit No: 11 Approx. Floor Area sq.m: 110.00
List Price 4,205,000.00
SPOT CASH DISCOUNT 5% (210,250.00)
Total Contract Price (TCP) with VAT 3,994,750.00
TCP net of VAT 3,566,741.07
Add: VAT 12% 428,008.93
Total Contract Price (TCP) with VAT 3,994,750.00
Add: Closing Fees* 4% of TCP net of VAT 142,669.64
TCP with VAT plus Closing Fees 4,137,419.64
*approximate
Reservation Fee 50,000.00
Balance to be paid in cash 4,087,419.64
Important:
1. List Price is inclusive of 12% VAT.
3. Total Contract Price does not include Turnover Charges** and Bank Financing*** charges.
6. All payments shall be covered by Postdated Checks and shall be payable to TWB Done Realty, Inc.
7. Availability, prices and promos are subject to change without prior notice.
**Turnover Charges: Advances by Developer for utility meter deposits and connections, real estate taxes, etc.
***Bank Financing Charges: Fees charged by the bank such as appraisal fees, application fees & annotation fees.
Prepared By / Date: Buyer(s) Conforme / Date:
________________________________ _________________________________
Seller / Broker Date Signature(s) over Printed Name(s) Date
Approved By / Date: _________________________
TWB Done Realty, Inc. Authorized Representative
Due and payable within 30 days after
reservation
2. List Price excludes closing fees (e.g. documentary stamp tax, transfer tax and other taxes and fees relative to the
transfer of TCT). Closing fees is approximately 4% of Total Contract Price net of VAT.
4. Reservation is subject to approval. In case approved, reservation fee is non-refundable and valid for thirty (30) calendar
days only. Failure to submit required documents within the 30 day period will cause cancellation of reservation. Please
refer to Reservation Agreement for the list of documents.
5. Applicable discounts shall automatically be forfeited if Buyer fails to comply with payment due dates and timely
submission of required documents.
Due upon reservation
COMPUTATION SHEET
Terms: SPOT DOWNPAYMENT, BALANCE BANK FINANCING
Loanable Amount 75%
Downpayment 25% SPOT CASH DOWNPAYMENT
Buyer: XXXXXX
Cluster No: 2 Lot Area : 61.10
Unit No: 11 Approx. Floor Area: 110.00
List Price 4,205,000.00
Discount / Promo 0.00
Total Contract Price (TCP) with VAT 4,205,000.00
TCP net of VAT 3,754,464.29
Add: VAT 12% 450,535.71
Total Contract Price (TCP) with VAT 4,205,000.00
Add: Closing Fees* 4% of TCP net of VAT 150,178.57
TCP with VAT plus Closing Fees 4,355,178.57
*approximate
Downpayment/Equity 25% 1,051,250.00
Reservation Fee (50,000.00) due upon reservation
Spot D/P Discount 3% (31,537.50)
Net Downpayment/Equity 969,712.50
Add: Closing Fees* 150,178.57
Net Downpayment with Closing Fees 1,119,891.07
3,153,750.00
5-years to pay, 60 months 67,007.86 0.021247
10-years to pay, 120 months 41,677.04 0.013215
15-years to pay, 180 months 33,890.36 0.010746
Important:
1. List Price is inclusive of 12% VAT.
3. Total Contract Price does not include Turnover Charges** and Bank Financing*** charges.
6. All payments shall be covered by Postdated Checks and shall be payable to TWB Done Realty, Inc.
7. Availability, prices and promos are subject to change without prior notice.
**Turnover Charges: Advances by Developer for utility meter deposits and connections, real estate taxes, etc.
***Bank Financing Charges: Fees charged by the bank such as appraisal fees, application fees & annotation fees.
Prepared By / Date: Buyer(s) Conforme / Date:
________________________________ _______________________________
Seller / Broker Date Signature(s) over Printed Name(s) Date
Approved By / Date: _______________________
TWB Done Realty, Inc. Authorized Representative
2. List Price excludes closing fees (e.g. documentary stamp tax, transfer tax and other taxes and fees relative to the
transfer of TCT). Closing fees is approximately 4% of Total Contract Price net of VAT.
4. Reservation is subject to approval. In case approved, reservation fee is non-refundable and valid for thirty (30) calendar
days only. Failure to submit required documents within the 30 day period will cause cancellation of reservation. Please refer
to Reservation Agreement for the list of documents.
5. Applicable discounts shall automatically be forfeited if Buyer fails to comply with payment due dates and timely
submission of required documents.
payable within 30 days after reservation
Bank Financing (subject to change based on
approved loan on bank guarantee)
Sample estimate of monthly amortization based on 10% bank rate
SAMLL
CnL?
COMPUTATION SHEET
Terms: DEFERRED DOWNPAYMENT, BALANCE BANK FINANCING
Loanable Amount 75%
Downpayment 25% DEFERRED ZERO INTEREST
No. of Mos. Deferred 6
Buyer: XXXXXX
Cluster No: 2 Lot Area: 61.10
Unit No: 11 Approx. Floor Area: 110.00
List Price 4,205,000.00
Discount 0.00
Total Contract Price (TCP) with VAT 4,205,000.00
TCP net of VAT 3,754,464.29
Add: VAT 12% 450,535.71
Total Contract Price (TCP) with VAT 4,205,000.00
Add: Closing Fees* 4% of TCP net of VAT 150,178.57
TCP with VAT plus Closing Fees 4,355,178.57
*approximate
Downpayment/Equity 25% 1,051,250.00
Reservation Fee (50,000.00)
Net Downpayment/Equity 1,001,250.00
Add: Closing Fees* 4% 150,178.57
1,151,428.57
191,904.76
3,153,750.00
5-years to pay, 60 months 67,007.86 0.021247
10-years to pay, 120 months 41,677.04 0.013215
15-years to pay, 180 months 33,890.36 0.010746
Important:
1. List Price is inclusive of 12% VAT.
3. Total Contract Price does not include Turnover Charges** and Bank Financing*** charges.
6. All payments shall be covered by Postdated Checks and shall be payable to TWB Done Realty, Inc.
7. Availability, prices and promos are subject to change without prior notice.
**Turnover Charges: Advances by Developer for utility meter deposits and connections, real estate taxes, etc.
***Bank Financing Charges: Fees charged by the bank such as appraisal fees, application fees & annotation fees.
Prepared By / Date: Buyer(s) Conforme / Date:
________________________________ _______________________________
Seller / Broker Date Signature(s) over Printed Name(s) Date
Approved By / Date: _______________________
TWB Done Realty, Inc. Authorized Representative
due upon reservation
Net Downpayment with Closing Fees
Payable in 6 months, 0% interest,covered by 6
equal monthly postdated checks
Monthly payments for Downpayment, 6 months
First check payable 30 days after reservation,
last payment subject to adjustments.
Bank Financing (subject to change based on
approved loan on bank guarantee)
Sample estimate of monthly amortization based on 10% bank rate
2. List Price excludes closing fees (e.g. documentary stamp tax, transfer tax and other taxes and fees relative to the
transfer of TCT). Closing fees is approximately 4% of Total Contract Price net of VAT.
4. Reservation is subject to approval. In case approved, reservation fee is non-refundable and valid for thirty (30) calendar
days only. Failure to submit required documents within the 30 day period will cause cancellation of reservation. Please
refer to Reservation Agreement for the list of documents.
5. Applicable discounts shall automatically be forfeited if Buyer fails to comply with payment due dates and timely
submission of required documents.