Christine Royale Executive Subdivision M. Eusebio Avenue Pasig City

2 Bedroom, 2 Toilet & Bath , Balcony & Carport

Lot Area – 92sq.m. Floor Area – 60sq.m.

RENT TO OWN COMPUTATION

Total Contract Price Php. 3,900,000

20% Downpayment 780,000

PARTICULARS 1ST YEAR RENT 2ND YEAR RENT

Rent Rates per month Php. 28,000 Php. 27,500

TO MOVE-IN:

1. Reservation 30,000

2. 1 month deposit & 2 months advance 84,000

3. MOVE-IN FEE (does not apply to TCP) 45,000

TOTAL CASH-OUT TO MOVE-IN 159,000

TOTAL CASH-OUT APPLIED TO DOWNPAYMENT 114,000

Rent Total Payment ( With PDC’S for monthly rent) 336,000 330,000

1st & 2nd yr. Grand Total Payment (applied to DP) 780,000

80% Balance (BANK FINANCING) 3,120,000

15 years to pay @8.75% interest 31,182.80

20 years to pay @8.75% interest 27,571.77

Note:

* Bank loan value are estimates only subject to credit loan approval.

* Bank loan monthly amortization does not include MRI and FI (to be computed by the Bank)

Other Charges:

* Transfer Cost - 5% of Total Contract Price (payable at DHY office upon issuance of Bank Guaranty)

* Bank Service Charge 1-3% of Loan Value