COMPUTATION SHEET Terms: SPOT DOWNPAYMENT, BALANCE BANK FINANCING

Loanable Amount Downpayment Buyer: Cluster No: Unit No: List Price Discount / Promo Total Contract Price (TCP) with VAT TCP net of VAT Add: VAT 12% Total Contract Price (TCP) with VAT Add: Closing Fees* 4% of TCP net of VAT TCP with VAT plus Closing Fees
*approximate

75% 25% XXXXXX 3 16 Lot Area : Approx. Floor Area: 62.00 110.00 SPOT CASH DOWNPAYMENT

4,218,000.00 0.00 4,218,000.00 3,766,071.43 451,928.57 4,218,000.00 150,642.86 4,368,642.86

Downpayment/Equity Reservation Fee Spot D/P Discount Net Downpayment/Equity Add: Closing Fees* Net Downpayment with Closing Fees Bank Financing (subject to change based on approved loan on bank guarantee) 4.00%

1,054,500.00 25% of Total Contract Price (50,000.00) due upon reservation (42,180.00) 962,320.00 150,642.86 1,112,962.86 payable within 30 days after reservation 3,163,500.00

Sample estimate of monthly amortization based on 10% bank rate 5-years to pay, 60 months 10-years to pay, 120 months 15-years to pay, 180 months Important: 1. List Price is inclusive of 12% VAT. 2. List Price excludes closing fees (e.g. documentary stamp tax, transfer tax and other taxes and fees relative to the transfer of TCT). Closing fees is approximately 4% of Total Contract Price net of VAT. 3. Total Contract Price does not include Turnover Charges** and Bank Financing*** charges. 4. Reservation is subject to approval. In case approved, reservation fee is non-refundable and valid for thirty (30) calendar days only. Failure to submit required documents within the 30 day period will cause cancellation of reservation. Please refer to Reservation Agreement for the list of documents. 5. Applicable discounts shall automatically be forfeited if Buyer fails to comply with payment due dates and timely submission of required documents. 6. All payments shall be covered by Postdated Checks and shall be payable to TWB Done Realty, Inc. 7. Availability, prices and promos are subject to change without prior notice.
**Turnover Charges: Advances by Developer for utility meter deposits and connections, real estate taxes, etc. ***Bank Financing Charges: Fees charged by the bank such as appraisal fees, application fees & annotation fees.

67,215.02 41,805.89 33,995.14

0.021247 0.013215 0.010746

Prepared By / Date: ________________________________ Seller / Broker Date

Buyer(s) Conforme / Date:

_______________________________
Signature(s) over Printed Name(s) Date

Approved By / Date: _______________________ TWB Done Realty, Inc. Authorized Representative

COMPUTATION SHEET Terms: DEFERRED DOWNPAYMENT, BALANCE BANK FINANCING

Loanable Amount Downpayment No. of Mos. Deferred Cluster No: Unit No: List Price Discount Total Contract Price (TCP) with VAT TCP net of VAT Add: VAT 12% Total Contract Price (TCP) with VAT Add: Closing Fees* 4% of TCP net of VAT TCP with VAT plus Closing Fees
*approximate

75% 25% 9 Buyer: XXXXXX 3 16 Lot Area: Approx. Floor Area: 62.00 110.00 DEFERRED ZERO INTEREST

4,218,000.00 0.00 4,218,000.00 3,766,071.43 451,928.57 4,218,000.00 150,642.86 4,368,642.86 1,054,500.00 (50,000.00) due upon reservation 1,004,500.00 150,642.86 1,155,142.86 128,349.21
Payable in 9 months, 0% interest,covered by 9 equal monthly postdated checks First check payable 30 days after reservation, last payment subject to adjustments.

Downpayment/Equity Reservation Fee Net Downpayment/Equity Add: Closing Fees* Net Downpayment with Closing Fees

25%

4%

Monthly payments for Downpayment 9 months Bank Financing (subject to change based on approved loan on bank guarantee)

3,163,500.00

Sample estimate of monthly amortization based on 10% bank rate 5-years to pay, 60 months 10-years to pay, 120 months 15-years to pay, 180 months Important: 1. List Price is inclusive of 12% VAT. 2. List Price excludes closing fees (e.g. documentary stamp tax, transfer tax and other taxes and fees relative to the transfer of TCT). Closing fees is approximately 4% of Total Contract Price net of VAT. 3. Total Contract Price does not include Turnover Charges** and Bank Financing*** charges. 4. Reservation is subject to approval. In case approved, reservation fee is non-refundable and valid for thirty (30) calendar days only. Failure to submit required documents within the 30 day period will cause cancellation of reservation. Please refer to Reservation Agreement for the list of documents. 5. Applicable discounts shall automatically be forfeited if Buyer fails to comply with payment due dates and timely submission of required documents. 6. All payments shall be covered by Postdated Checks and shall be payable to TWB Done Realty, Inc. 7. Availability, prices and promos are subject to change without prior notice.
**Turnover Charges: Advances by Developer for utility meter deposits and connections, real estate taxes, etc. ***Bank Financing Charges: Fees charged by the bank such as appraisal fees, application fees & annotation fees.

67,215.02 41,805.89 33,995.14

0.021247 0.013215 0.010746

Prepared By / Date:

Buyer(s) Conforme / Date:

________________________________ Seller / Broker Date

_______________________________
Signature(s) over Printed Name(s Date

Approved By / Date: _______________________ TWB Done Realty, Inc. Authorized Representative