a company

"FOR BUSINESS PARTNERS NETWORK USE ONLY"

updated as of July 1, 2019 LOCATION: BRGY. MALINTA/SAMPALOC II DASMARIÑAS CAVITE

HOUSE MODEL WYNONA wharton WYNNIE WELLINGTON WALLACE WASHINGTON
LOT AREA/FLOOR AREA Lot 162sqm., floor 73sqm Lot 162sqm., floor 73sqm Lot 162sqm., floor 83sqm Lot 168sqm., floor 78sqm Lot 162sqm., floor 83sqm Lot 168sqm., floor 103sqm

Bedrooms & Toilet & Bath 3BR, 2T&B 3BR, 2T&B 4BR, 2T&B 3BR, 2T&B 4BR, 2T&B 3BR, 3T&B, W/ Maid's room

CONTRACT PRICE 4,407,000.00 4,552,000.00 4,944,000.00 4,824,000.00 4,988,000.00 7,143,000.00

Miscellaneous fee 7.5% 330,525.00 341,400.00 370,800.00 361,800.00 374,100.00 535,725.00
VAT 12% 528,840.00 546,240.00 593,280.00 578,880.00 598,560.00 857,160.00
TOTAL 5,266,365.00 5,439,640.00 5,908,080.00 5,764,680.00 5,960,660.00 8,535,885.00
DOWNPAYMENT 20% 1,053,273.00 1,087,928.00 1,181,616.00 1,152,936.00 1,192,132.00 1,707,177.00
RESERVATION FEE 40,000.00 40,000.00 40,000.00 40,000.00 40,000.00 50,000.00
Net of Reservation 1,013,273.00 1,047,928.00 1,141,616.00 1,112,936.00 1,152,132.00 1,657,177.00
Equity for 18mos (for Uncon)
56,292.94 58,218.22 63,423.11 61,829.78 64,007.33 92,065.39
**Note: Equity for 12mos (for RFO)
80% BALANCE 4,213,092.00 4,351,712.00 4,726,464.00 4,611,744.00 4,768,528.00 6,828,708.00
IN-HOUSE FINANCING
5 years 100,229.16 103,526.92 112,442.25 109,713.07 113,442.95 162,454.49
10years 73,222.55 75,631.73 82,144.83 80,151.03 82,875.90 118,681.34
BANK FINANCING
5 years 85,426.31 88,237.03 95,835.65 93,509.54 96,688.55 138,461.57
10 years 51,116.43 52,798.27 57,345.05 55,953.18 57,855.40 82,851.07
15 years 40,262.50 41,587.23 45,168.55 44,072.23 45,570.54 65,258.69

RESERVATION FEE RATE (based on CP) INHOUSE Factor Rate

30,000.00 3M TO 3.99M 1 yr 14% 0.089787118
40,000.00 4M TO 4.99M 2 yrs 14% 0.048012883
50,000.00 5M AND UP 3 yrs 14% 0.034177630
4 yrs 14% 0.027326476
BANK Factor Rate 5 yrs 15% 0.023789930
TERM 8% 6 yrs 15% 0.021145013
3yrs 0.031336365 7 yrs 15% 0.019296755
5 yrs 0.020276394 8 yrs 15% 0.017945405
10 yrs 0.012132759 9 yrs 15% 0.016924337
15 yrs 0.009556521 10 yrs 17% 0.017379765
20 yrs 0.008364410