SAMPLE COMPUTATION

BUYERS NAME : Total List Price: 1,716,289.00

Phase: 1C Area: 84 Discount: -
Block: 21 Price: 20,432.01 Total Selling Price (TSP) 1,716,289.00
Lot: 9 Registration Fees : 85,814.45
Reservation: 10,000.00 E-VAT -
Date March 2, 2017 0% Total Contract Price 1,802,100.00

SPOT CASH : TLP or TSP 1,716,289.00

8% DISCOUNT ON TLP Discount 137,303.12
Net Selling Price 1,578,985.88
Reg. Fee 63,159.44
E-VAT -
. New Total Contract Price 1,642,100.00
less: Reservation 10,000.00
Amount Due 1,632,100.00

DEFERRED CASH : 18 MONTHS Total Contract Price 1,802,100.00

24 MONTHS Reservation 10,000.00
Balance 1,792,100.00
Monthly Installment (MI) 74,670.83
Monthly Insurance 2,824.05
Total M.I. W/ MRI 77,494.88
Total M.I. W/out MRI 74,670.83
PROMO FINANCING SCHEME (10-90)
DP Term: 10% Payable in: 15 Months Total Contract Price 1,802,100.00
Reservation Fee (RF)/ Advance Payment 10,000.00
Downpayment (DP) 180,210.00
DP in 18 months (net of RF) 11,347.33
Balance: 90% Payable in: 5 Years Loan Amount 1,621,890.00
8% Interest Rate Monthly Amortization 32,886.08
Monthly Amortization 32,886.08
Balance: 90% Payable in: 10 Years Balance 1,621,890.00
10% Interest Rate Monthly Amortization 21,433.40
Monthly Amortization 21,433.40
Balance: 90% Payable in: 15 Years Balance 1,621,890.00
11% Interest Rate Monthly Amortization 18,434.35
Monthly Amortization 18,434.35

Notes:
1. The developer reserves the right to adjust errors resulting from any typographical errors.
2. PRICES AND TERMS ARE SUBJECT TO CHANGE WITHOUT PRIOR NOTICE.
3. TOTAL CONTRACT PRICE (TCP) includes registration fee and EVAT (For TSP Php 3,199,200.00 and up.)
4. Discounts are based on the Total List Price (If any).
5. Any late payment shall be charged 3% per month.
6. Transfer of Reservation from one unit to another shall be charged with re-documentation fee of Php 5,000.00 and transfer fee of Php 10,000.00.
7. Buyer must issue post-dated checks covering down payment period or deferred cash period.
8. Please make all checks payable to FILINVEST LAND, INC. for the account of (buyer's name)". Only developer's official receipts duly issued shall be recognized.

9. No broker or agent is authorized to receive or issue receipts for payments in behalf of the developer.