COMPUTATION SHEET

NAME OF BUYER: BUILDING: UNIT # : UNIT TYPE: PROJECT:

Rhine Tower
Provision for 1 bedroom

DATE: FLOOR AREA: GARDEN AREA: BALCONY AREA: UNIT DESCRIPTION:

June 6, 2012

28.10 0.00 0.00

SQ. M. SQ. M. SQ. M.

Manila Rivercity Residences

Php.

UNIT PRICE ADD: GARDEN / BALCONY AREA ADD: PARKING SLOT

1,461,200.00
73,060.00 5% discount Note: To avail the promo, all requirements & PDC's must be submitted w / in 30 days from the date of reservation

TOTAL CONTRACT PRICE

Note: Prices must follow the latest pricelist of the developer

Php.

1,388,140.00

Parking Slot is not yet included

I. DOWN PAYMENT
10.02% DOWN PAYMENT (BASED ON ROUNDED DOWN BALANCE)
LESS: RESERVATION FEE (NON-REFUNDABLE) Php. Php. Php.

139,140.00 10,000.00 129,140.00 9,224.29

/month

DUE DATE
June 6, 2012 July 6, 2012

TOTAL NET DOWN PAYMENT ( EQUITY )

DEFFERED DP/ EQUITY PAYABLE IN

14

MONTH/S AT 0% INTEREST

Php.

II. OTHER CHARGES (TO BE PAID DURING THE DOWN PAYMENT PERIOD / BEFORE TURN OVER)
A. BUYER'S INSURANCE (Annual payment during the down payment period) Note: Amount given is only an estimation (the final amount shall come from the insurance agency) B. DEVELOPER'S PROCESSING FEE (6% of Gross TCP for Pag-IBIG; 5.5% of Gross TCP for PNB) 14 months at 6,262.29 / month Payable in CONNECTION OF UTILITIES (Meralco & Water) (to be computed before turn-over - approx. P 25,000)
PAG-IBIG CHARGES (approx. 1.5% of the loanable amount) / PNB CHARGES (apporx. 2 - 3% of the loanable amount)

DUE DATE Php.

5,512.56 87,672.00

July 6, 2012

Php.

August 6, 2013

(PLS. CHOOSE IF EQUAL PAYMENTS DURING THE DP OR LUMPSUM ON THE LAST DP)

C. D. E.

To be billed before turn-over of unit To be billed before turn-over of unit To be billed before turn-over of unit

September 6, 2013 September 6, 2013 September 6, 2013

ANNUAL HOMEOWNERS' ASSOCIATION DUES (for the security & maintenance of the common areas) (approx. P 40 / sq.m. / month X 12 months - 1-year advance)

III. A. PAG-IBIG FINANCING (NOTE: Loanable amount shall be based on the CI approval of the buyer)
9.50% LOAN APPROVAL DUE ON: Php. September 6, 2013 Required GDI*

89.98% BALANCE

Interest Rate

1,249,000.00

Client shall be required to start with In-House Financing after the down payment, while waiting for the approval & loan take out of Pag-IBIG Php. 26,231.33 / month* THRU-PAG-IBIG/HDMF: 5 YEARS TO PAY 0.0210018640
THRU-PAG-IBIG/HDMF: 10 YEARS TO PAY THRU-PAG-IBIG/HDMF: 15 YEARS TO PAY THRU-PAG-IBIG/HDMF: 20 YEARS TO PAY THRU-PAG-IBIG/HDMF: 25 YEARS TO PAY THRU-PAG-IBIG/HDMF: 30 YEARS TO PAY 0.0129397580 0.0104422500 0.0093213120 0.0087369890 0.0084085440 Php. Php. Php. Php. Php.

PHP 87,437.76 PHP 53,872.53 PHP 43,474.57 PHP 38,807.73 PHP 36,375.00 PHP 35,007.57

16,161.76 13,042.37 11,642.32 10,912.50 10,502.27

/ month* / month* / month* /month* /month*

*Required Gross Disposable Income *NOTE: Monthly amortization does not yet include the monthly MRI, fire insurance and Pag-IBIG contribution

III. B. PNB FINANCING

LOAN APPROVAL DUE ON: September 6, 2013 Required GDI*

89.98% BALANCE

Interest Rate

Php.

1,249,000.00

Client shall be required to start with In-House Financing after the down payment, while waiting for the approval & loan take out of Pag-IBIG Php. 25,787.99 / month* 5 YEARS TO PAY (8.77%) 0.0206469083
10 YEARS TO PAY (11.25%) 15 YEARS TO PAY (12%) 20 YEARS TO PAY (12.5%) NOTE: Interest rates are subject to change 0.0139168917 0.0120016833 0.0113614083 Php. Php. Php.

PHP 85,959.96 PHP 57,940.66 PHP 49,967.01 PHP 47,301.33

17,382.20 14,990.10 14,190.40

/ month* / month* / month*

CONFORME :

*NOTE: Monthly amortization does not yet include the annual insurances Requirements:

*Required Gross Disposable Income

BUYER

Photocopy of gov't-issued ID, Company ID, birth and marriage certificate (if applicable), 6 pcs. 1X1 ID pictures Notarized Certificate of Employment & Compensation (itemized), latest 2 months pay slips & ITR (if applicable) Proof of billing address (latest), checking account (for the PDC's), Notarized Special Power of Attorney (if applicable)(form supplied) Membership Status Verification Slip (MSVS), Employee Statement of Accumulated Value (ESAV) (with at least 24 months contributions), Photocopy of Pag-IBIG contribution receipts (if applicable)

NOTE: Clearance to Move-In shall only be given upon full payment of the down payment & other charges and approval & loan take out of housing loan from financing institution
PREPARED BY: RECOMMENDING APPROVAL: SALE APPROVED BY:

SALES AGENT

SALES MANAGER

Contact Numbers:

Q-Win Tel. No.: (+632) 710-8681

Q-Win CS