PROJECT: SORRENTO PHASE: 2C BLOCK: 11 LOT: 25

HOUSE MODEL: RAFAELI INNER (CLASSIC) LA: 60 FA: 71

SELLING PRICE: 2,015,000 \

OPTION 1: SPOT CASH WITH IN 30DAYS OPTION 2: DEFERRED CASH

SELLING PRICE: 2,015,000.00 SELLING PRICE: 2,015,000.00
10% SPOT CASH DISCOUNT: 201,500.00 NET SELLING PRICE: 2,015,000.00
NET SELLING PRICE: 1,813,500.00 VAT (If applicable): -
VAT (If applicable): - TOTAL CONTRACT PRICE: 2,015,000.00
TOTAL CONTRACT PRICE: 1,813,500.00 RESERVATION FEE: 20,000.00
RESERVATION FEE: 20,000.00 TOTAL PAYMENT: 1,995,000.00
SPOT CASH PAYMENT 1,793,500.00 PAYABLE IN 12MONTHS: 166,250.00

OPTION 3: 20% SPOT DOWNPAYMENT 80% BANK OPTION 4: 20% DP IN 30MONTHS 80% BANK
SELLING PRICE: 2,015,000.00 SELLING PRICE: 2,015,000.00
DISCOUNT (10% of 20% Spot DP): 40,300.00 NET SELLING PRICE: 2,015,000.00
NET SELLING PRICE: 1,974,700.00 VAT (If applicable): -
VAT (If applicable): - TOTAL CONTRACT PRICE: 2,015,000.00
TOTAL CONTRACT PRICE: 1,974,700.00 20% DOWNPAYMENT 403,000.00
20% DOWNPAYMENT 394,940.00 RESERVATION FEE: 20,000.00
RESERVATION FEE: 20,000.00 NET DOWNPAYMENT: 383,000.00
SPOT DOWNPAYMENT: 374,940.00 PAYABLE IN 30 MONTH: 12,766.67

OPTION 3 OPTION 4
80% BANK FINANCING: 1,579,760.00 1,612,000.00
YEARS OF PAYMENT: MONTHLY AMORTIZATION REQUIRED INCOME
20 years to pay 13,213.75 13,483.41 44,944.71
15 years to pay 15,097.01 15,405.11 51,350.37
10 years to pay 19,166.85 19,558.01 65,193.36
5 years to pay 32,031.84 32,685.55 108,951.83
0.0083644
0.0095565
0.0121328
0.0202764
PROJECT: NEVIARE PHASE: 2 BLOCK: 17 LOT: 2
HOUSE MODEL: LUCERNE (RFO) LA: 140 FA: 117
SELLING PRICE: 4,949,500

OPTION 1: SPOT CASH WITH IN 30DAYS OPTION 2: DEFERRED CASH

SELLING PRICE: 4,949,500.00 SELLING PRICE: 4,949,500.00
10% SPOT CASH DISCOUNT: 494,950.00 DISCOUNT(3% ON TCP): 148,485.00
NET SELLING PRICE: 4,454,550.00 NET SELLING PRICE: 4,801,015.00
VAT (If applicable): 534,546.00 VAT (If applicable): 576,121.80
TOTAL CONTRACT PRICE: 4,989,096.00 TOTAL CONTRACT PRICE: 5,377,136.80
RESERVATION FEE: 50,000.00 RESERVATION FEE: 50,000.00
SPOT CASH PAYMENT 4,939,096.00 TOTAL PAYMENT: 5,327,136.80
PAYABLE IN 6MONTHS: 887,856.13
OPTION 3: 20% SPOT DOWNPAYMENT 80% BANK
SELLING PRICE: 4,949,500.00 OPTION 4: 20% DP IN 6MONTHS 80% BANK
DISCOUNT (10% of 20% Spot DP): 98,990.00 SELLING PRICE: 4,949,500.00
NET SELLING PRICE: 4,850,510.00 DISCOUNT (5% of 20% DP): 49,495.00
VAT (If applicable): 582,061.20 NET SELLING PRICE: 4,900,005.00
TOTAL CONTRACT PRICE: 5,432,571.20 VAT (If applicable): 588,000.60
20% DOWNPAYMENT 1,086,514.24 TOTAL CONTRACT PRICE: 5,488,005.60
RESERVATION FEE: 50,000.00 20% DOWNPAYMENT 1,097,601.12
SPOT DOWNPAYMENT: 1,036,514.24 RESERVATION FEE: 50,000.00
NET DOWNPAYMENT: 1,047,601.12
OPTION 5: 5% IN 6MONTHS 15 IN 30MONTHS 80% BANK PAYABLE IN 6 MONTH: 174,600.19
SELLING PRICE: 4,949,500.00
NET SELLING PRICE: 4,949,500.00 OPTION 6: 20% DP IN 12MONTHS 80% BANK
VAT (If applicable): 593,940.00 SELLING PRICE: 4,949,500.00
TOTAL CONTRACT PRICE: 5,543,440.00 NET SELLING PRICE: 4,949,500.00
5% DOWNPAYMENT 277,172.00 VAT (If applicable): 593,940.00
RESERVATION FEE: 50,000.00 TOTAL CONTRACT PRICE: 5,543,440.00
5% NET DOWNPAYMENT: 227,172.00 20% DOWNPAYMENT 1,108,688.00
PAYABLE IN 6 MONTH: 37,862.00 RESERVATION FEE: 50,000.00
15% DOWNPAYMENT 831,516.00 NET DOWNPAYMENT: 1,058,688.00
PAYABLE IN 30 MONTH: 27,717.20 PAYABLE IN 12 MONTH: 88,224.00

OPTION 3 OPTION 4 OPTION 5 & 6

80% BANK FINANCING: 4,346,056.96 4,390,404.48 4,434,752.00
YEARS OF PAYMENT: MONTHLY AMORTIZATION REQUIRED INCOME
20 years to pay 36,352.16 36,723.10 37,094.04 123,646.81
15 years to pay 41,533.18 41,956.99 42,380.80 141,269.33
10 years to pay 52,729.66 53,267.72 53,805.78 179,352.60
5 years to pay 88,122.36 89,021.57 89,920.78 299,735.93
0.0083644
0.0095565
0.0121328
0.0202764
PROJECT: NEVIARE PHASE: 2 BLOCK: 17 LOT: 2
HOUSE MODEL: LUCERNE (RFO) LA: 140 FA: 117
SELLING PRICE: 4,949,500

10% DP IN 12MONTHS 90% BANK

SELLING PRICE: 4,949,500.00
NET SELLING PRICE: 4,949,500.00
VAT (If applicable): 593,940.00
TOTAL CONTRACT PRICE: 5,543,440.00
10% DOWNPAYMENT 554,344.00
RESERVATION FEE: 50,000.00
NET DOWNPAYMENT: 504,344.00
PAYABLE IN 12 MONTH: 42,028.67

For Philippine Veterans Bank and Card SME

90% BANK FINANCING: 4,989,096.00
YEARS OF PAYMENT: REQUIRED INCOME
20 years to pay 41,730.80 139,102.66
15 years to pay 47,678.40 158,928.00
10 years to pay 60,531.50 201,771.67
5 years to pay 101,160.88 337,202.93
0.0083644
0.0095565
0.0121328
0.0202764
PROJECT: NEVIARE PHASE: 2 BLOCK: 13 LOT: 2
HOUSE MODEL: LEILA DELUXE W/ TRELLIS (RFO) LA: 125 FA: 64
SELLING PRICE: 2,768,000

OPTION 1: SPOT CASH WITH IN 30DAYS OPTION 2: DEFERRED CASH

SELLING PRICE: 2,768,000.00 SELLING PRICE: 2,768,000.00
10% SPOT CASH DISCOUNT: 276,800.00 DISCOUNT(3% ON TCP): 83,040.00
NET SELLING PRICE: 2,491,200.00 NET SELLING PRICE: 2,684,960.00
VAT (If applicable): - VAT (If applicable): -
TOTAL CONTRACT PRICE: 2,491,200.00 TOTAL CONTRACT PRICE: 2,684,960.00
RESERVATION FEE: 25,000.00 RESERVATION FEE: 25,000.00
SPOT CASH PAYMENT 2,466,200.00 TOTAL PAYMENT: 2,659,960.00
PAYABLE IN 6MONTHS: 443,326.67
OPTION 3: 20% SPOT DOWNPAYMENT 80% IHF
SELLING PRICE: 2,768,000.00 OPTION 4: 20% DP IN 6MONTHS 80% IHF
DISCOUNT (10% of 20% Spot DP): 55,360.00 SELLING PRICE: 2,768,000.00
NET SELLING PRICE: 2,712,640.00 DISCOUNT (5% of 20% DP): 27,680.00
VAT (If applicable): - NET SELLING PRICE: 2,740,320.00
TOTAL CONTRACT PRICE: 2,712,640.00 VAT (If applicable): -
20% DOWNPAYMENT 542,528.00 TOTAL CONTRACT PRICE: 2,740,320.00
RESERVATION FEE: 25,000.00 20% DOWNPAYMENT 548,064.00
SPOT DOWNPAYMENT: 517,528.00 RESERVATION FEE: 25,000.00
NET DOWNPAYMENT: 523,064.00
PAYABLE IN 6 MONTH: 87,177.33

OPTION 3 OPTION 4
80% IN-HOUSE FINANCING: 2,170,112.00 2,192,256.00
YEARS OF PAYMENT: MONTHLY AMORTIZATION REQUIRED INCOME
10 years to pay 36,352.22 36,723.16 122,410.55
5 years to pay 52,772.91 53,311.41 177,704.69
0.01675131
0.02431806
PROJECT: SORRENTO PHASE: 1 BLOCK: 9 LOT: 6
HOUSE MODEL: LOT ONLY LA: 192
SELLING PRICE: 2,174,000

OPTION 1: SPOT CASH WITH IN 30DAYS OPTION 2: DEFERRED CASH

SELLING PRICE: 2,174,000.00 SELLING PRICE: 2,174,000.00
10% SPOT CASH DISCOUNT: 217,400.00 NET SELLING PRICE: 2,174,000.00
NET SELLING PRICE: 1,956,600.00 VAT (If applicable): 260,880.00
VAT (If applicable): 234,792.00 TOTAL CONTRACT PRICE: 2,434,880.00
TOTAL CONTRACT PRICE: 2,191,392.00 RESERVATION FEE: 20,000.00
RESERVATION FEE: 20,000.00 TOTAL PAYMENT: 2,414,880.00
SPOT CASH PAYMENT 2,171,392.00 PAYABLE IN 12MONTHS: 201,240.00

OPTION 3: 30% SPOT DOWNPAYMENT 70% BANK OPTION 4: 30% DP IN 12MONTHS 70% BANK
SELLING PRICE: 2,174,000.00 SELLING PRICE: 2,174,000.00
DISCOUNT (10% of 30% Spot DP): 65,220.00 NET SELLING PRICE: 2,174,000.00
NET SELLING PRICE: 2,108,780.00 VAT (If applicable): 260,880.00
VAT (If applicable): 253,053.60 TOTAL CONTRACT PRICE: 2,434,880.00
TOTAL CONTRACT PRICE: 2,361,833.60 30% DOWNPAYMENT 730,464.00
30% DOWNPAYMENT 708,550.08 RESERVATION FEE: 20,000.00
RESERVATION FEE: 20,000.00 NET DOWNPAYMENT: 710,464.00
SPOT DOWNPAYMENT: 688,550.08 PAYABLE IN 12 MONTH: 59,205.33

OPTION 3 OPTION 4
80% BANK FINANCING: 1,653,283.52 1,704,416.00
YEARS OF PAYMENT: MONTHLY AMORTIZATION REQUIRED INCOME
20 years to pay 13,828.73 14,256.42 47,521.39
15 years to pay 15,799.64 16,288.29 54,294.29
10 years to pay 20,058.89 20,679.27 68,930.90
5 years to pay 33,522.63 34,559.41 115,198.04
0.0083644
0.0095565
0.0121328
0.0202764
PROJECT: SORRENTO PHASE: 2 BLOCK: LOT:
HOUSE MODEL: LOT ONLY LA: 200
SELLING PRICE: 2,448,000

OPTION 1: SPOT CASH WITH IN 30DAYS OPTION 2: DEFERRED CASH IN 36MONTHS

SELLING PRICE: 2,448,000.00 SELLING PRICE: 2,448,000.00
10% SPOT CASH DISCOUNT: 244,800.00 NET SELLING PRICE: 2,448,000.00
NET SELLING PRICE: VAT (If applicable): 293,760.00
VAT (If applicable): - TOTAL CONTRACT PRICE: 2,741,760.00
TOTAL CONTRACT PRICE: - RESERVATION FEE: 20,000.00
RESERVATION FEE: 20,000.00 TOTAL PAYMENT: 2,721,760.00
SPOT CASH PAYMENT (20,000.00) PAYABLE IN 36MONTHS: 75,604.44

OPTION 3: 30% SPOT DOWNPAYMENT 70% BANK OPTION 4: 30% DP IN 12MONTHS 70% BANK
SELLING PRICE: 2,448,000.00 SELLING PRICE: 2,448,000.00
DISCOUNT (10% of 30% Spot DP): 73,440.00 NET SELLING PRICE: 2,448,000.00
NET SELLING PRICE: 2,374,560.00 VAT (If applicable): 293,760.00
VAT (If applicable): 284,947.20 TOTAL CONTRACT PRICE: 2,741,760.00
TOTAL CONTRACT PRICE: 2,659,507.20 30% DOWNPAYMENT 822,528.00
30% DOWNPAYMENT 797,852.16 RESERVATION FEE: 20,000.00
RESERVATION FEE: 20,000.00 NET DOWNPAYMENT: 802,528.00
SPOT DOWNPAYMENT: 777,852.16 PAYABLE IN 12 MONTH: 66,877.33

OPTION 3 OPTION 4
80% BANK FINANCING: 1,861,655.04 1,919,232.00
YEARS OF PAYMENT: MONTHLY AMORTIZATION REQUIRED INCOME
20 years to pay 15,571.63 16,053.23 53,510.75
15 years to pay 17,790.95 18,341.18 61,137.27
10 years to pay 22,587.01 23,285.58 77,618.60
5 years to pay 37,747.65 38,915.10 129,717.02
0.0083644
0.0095565
0.0121328
0.0202764