Wwrec Mckinley 3br Sample Computations_sept2009

West Wing

Client Name: Realynne L. Aguinaldo (Qatar) Unit No. (Blk / Lot / Type) SA: Single Attached Total Contract Price with VAT (Php) House Type Area in sq. mtr (LA / FA) Payment Term Less: Discount TOTAL CONTRACT PRICE Reservation Fee (RF) Downpayment (net RF) No. of Months Downpayment (net RF) No. of Months Balance Bank Financing** 5 years 10 years 15 years Thru In-house Financing 5 years 10 years 15 years Prepared By: Evelyn L. Aguinaldo http://elabiz06.sulit.com.ph YM: elabiz06, Cel. +639215322683, +9745231492

Factor Table 1 year 5 year 10 year 15 year

6-1 3,527,000.00 WWReC -McKinley 127 / 70 - 3Br CASH

RESIDENCES AT ETON CITY Brgy. Malitlit, Sta. Rosa, Laguna

SAMPLE QUOTATION* 10(1) / 20(11) / 70

283,080.00 3,243,920.00 50,000.00 3,193,920.00 3,193,920.00 0.00 0.00 0.00

60 120 180 60 120 180

100% 1 0% 1 0%

30(24) / 70

20(1) / 40(23) / 40

10% 1 20% 11 70%

150,000.00 3,377,000.00 50,000.00 287,700.00 287,700.00 675,400.00 61,400.00 2,363,900.00

20% 1 40% 23 40%

60,000.00 3,467,000.00 50,000.00 643,400.00 643,400.00 1,386,800.00 60,295.65 1,386,800.00

0% 1 30% 24 70%

5,000.00 3,522,000.00 50,000.00 0.00 0.00 1,006,600.00 41,941.67 2,465,400.00

0.00 0.00 0.00

60 120 180

50,225.89 31,897.28 26,130.53

60 120 180

29,465.40 18,712.79 15,329.67

60 120 180

52,382.46 33,266.87 27,252.50

0.00 0.00 0.00

60 120 180

57,485.32 39,597.69 34,718.60

60 120 180

33,724.20 23,230.29 20,367.93

60 120 180

59,953.60 41,297.92 36,209.33

8-Sep-09

Bank

In-house Financing

0.0212470447 0.0134934997 0.0110539892

n.a 0.0243180000 0.0167510000 0.0146870000

NOTE: 1. This Sample Computation only intends to show an indicative pricing and payment terms for West Wing at Eton City. Prices, interest rates and payment terms are subject to change without prior notice. 2. Lot and floor areas are only estimates and are subject to change without prior notice. 3. In-house financing shall be the automatic payment term until the buyer cn obtain Bank or Pag-ibig take out/payment. 4. Amounts indicated are exclusive of transfer and registration expences and orther required cost identified in the Project Information Sheet to be shouldered by Buyer. 5. This document is for information purposes only and does not constitute nor form part of any contract.