Riviera - French Style Living, Condominium Project

COMPUTATION SHEET Buyers Name : Date Address : Cebu City Unit No. Type of Unit : 1BR Floor Area TOTAL CONTRACT PRICE Less: Reservation Fee (non-refundable/non-transferable) Total Amount Payable Monthly Investment (payable in 36 months w/o interest)
payment starts 1 month from reservation date

www.cebiriviera.com : : :

22.6

1,750,491.60

10,000.00 1,740,491.60 48,346.99 1,575,442.44 157,544.24 1,417,898.20 10,000.00 1,407,898.20 140,789.82 525,147.48 42,011.80 483,135.68 10,000.00 473,135.68 175,049.16 7,293.72 350,098.32 21,005.90 329,092.42 10,000.00 319,092.42 175,049.16 7,293.72 175,049.16 8,752.46 166,296.70 10,000.00 156,296.70 245,068.82 10,211.20 420,117.98 20,000.00 400,117.98 16,671.58 140,039.33 10,000.00 130,039.33 10,836.61 280,078.66 15,559.93

90% Spot Cash Less: 10% Discount on 90% Spot Cash Payment Amount Payable Net of Discount Less: Reservation Fee (non-refundable/non-transferable) Total Amount Payable (lumpsum 1 month from reservation date) 10% Retention
payable upon turnover of unit

30% Spot Down Payment Less: 8% Discount on 30% Spot DP Amount Payable Net of Discount Less: Reservation Fee (non-refundable/non-transferable) Total Amount Payable (lumpsum 1 month from reservation date) 10% Streched Down Paynent (optional) Monthly Down Payment
(payable in 24 months w/o interest) payment starts 1 month from lumpsum payment of 30%DP

20% Spot Down Payment Less: 6% Discount on 20% Spot DP Amount Payable Net of Discount Less: Reservation Fee (non-refundable/non-transferable) Total Amount Payable (lumpsum 1 month from reservation date) 10% Stretched Down Payment (payable in 24 months w/o interest) Monthly Down Payment payment starts 1 month from lumpsum payment of 20%DP 10% Spot Down Payment Less: 5% Discount on 10% Spot DP Amount Payable Net of Discount Less: Reservation Fee (non-refundable/non-transferable) Total Amount Payable (lumpsum 1 month from reservation date) 14% Stretched Down Paynent (payable in 24 months w/o interest) Monthly Down Payment
payment starts 1 month from lumpsum payment of 10%DP

24% Down Payment Less: Reservation Fee (non-refundable/non-transferable) Net Down Payment (payable in 24 months w/o interest) Monthly Downpayment
payment starts 1 month from reservation date

8% Down Payment (payable on the 1st 12 months) Less: Reservation Fee (non-refundable/non-transferable) Amount Payable net of Discount
(payable in 12 months w/o interest)

Monthly Down Payment (first 12 months)

payment starts 1 month from reservation date

16% Balance on Down Payment (payable in 18 months w/o interest) Monthly Down Payment
payment starts on the 13th month onwards

PREPARED BY: Note:

Viranclava Corporation

Miscellaneous Fees and transfer charges not included in Total Contract Price Reservation Fee is non-refundable/non-transferable VIRANCLAVA CORP. reserves the right to correct all errors in this computation sheet VIRANCLAVA CORP. reserves the right to withdraw this offer Please make cheques payable to VIRANCLAVA CORP.

COMPUTATION SHEET
Buyers Name Address : : Cebu City Date : Unit No. : Type of Unit : Floor Area : 22 sqm Payment Scheme: SPOT CASH TOTAL CONTRACT PRICE 90% Spot Cash Less: 10% Discount on 90% Spot Cash Payment Amount Payable Net of Discount Less: Reservation Fee (non-refundable/non-transferable) Total Amount Payable (lumpsum 1 month from reservation date) 10% Retention payable upon turnover of unit 1,750,491.60 1,575,442.44 157,544.24 1,417,898.20 20,000.00 1,397,898.20 175,049.16

>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>><<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<< Prepared by: _____________________ Approved by: _______________________ OIC's Name Conformed by: ______________________ Client's Name

Note:
Miscellaneous Fees and transfer charges not included in Total Contract Price Reservation Fee is non-refundable/non-transferable VIRANCLAVA CORP. reserves the right to correct all errors in this computation sheet VIRANCLAVA CORP. reserves the right to withdraw this offer Please make cheques payable to VIRANCLAVA CORP.

<<<<<<<

______

COMPUTATION SHEET
Buyers Name Address : : SAMPLE ONLY Cebu City Date : Unit No. : Type of Unit : Floor Area : Dec. 10, 2011 1420 1BR - West 23.10 sq.m.

Payment Scheme: STRETCHED CASH TOTAL CONTRACT PRICE Less: Reservation Fee (non-refundable/non-transferable) Total Amount Payable Monthly Investment (payable in 36 months w/o interest) payment starts 1 month from reservation date 1,750,491.60 20,000.00 1,730,491.60 48,069.21

>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>><<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<

Prepared by: _____________________

Approved by: _______________________ OIC's Name

Conformed by: ______________________ Client's Name

Note:
Miscellaneous Fees and transfer charges not included in Total Contract Price Reservation Fee is non-refundable/non-transferable VIRANCLAVA CORP. reserves the right to correct all errors in this computation sheet VIRANCLAVA CORP. reserves the right to withdraw this offer Please make cheques payable to VIRANCLAVA CORP.

<<<<<<<

______

COMPUTATION SHEET
Buyers Name Address : : SAMPLE ONLY Cebu City Date : Unit No. : Type of Unit : Floor Area : Dec. 10, 2011 1420 1BR - West 23.10 sq.m.

Payment Scheme: 30/10 DOWNPAYMENT TOTAL CONTRACT PRICE 30% Spot Down Payment Less:8% Discount on 30% Spot DP Amount Payable Net of Discount Less: Reservation Fee (non-refundable/non-transferable) Total Amount Payable (lumpsum 1 month from reservation date) 10% Streched Down Paynent (optional) (payable in 24 months w/o interest) Monthly Down Payment payment starts 1 month from lumpsum payment of 30%DP 1,750,491.60 525,147.48 42,011.80 483,135.68 20,000.00 463,135.68 175,049.16 7,293.72

>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>><<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<

Prepared by: _____________________

Approved by: _______________________ OIC's Name

Conformed by: ______________________ Client's Name

Note:
Miscellaneous Fees and transfer charges not included in Total Contract Price Reservation Fee is non-refundable/non-transferable VIRANCLAVA CORP. reserves the right to correct all errors in this computation sheet VIRANCLAVA CORP. reserves the right to withdraw this offer Please make cheques payable to VIRANCLAVA CORP.

<<<<<<<

______

COMPUTATION SHEET
Buyers Name Address : : SAMPLE ONLY Cebu City Date : Unit No. : Type of Unit : Floor Area : Dec. 10, 2011 1420 1BR - West 23.10 sq.m.

Payment Scheme: 20/10 DOWNPAYMENT TOTAL CONTRACT PRICE 20% Spot Down Payment Less: 6% Discount on 20% Spot DP Amount Payable Net of Discount Less: Reservation Fee (non-refundable/non-transferable) Total Amount Payable (lumpsum 1 month from reservation date) 10% Stretched Down Payment (payable in 24 months w/o interest) Monthly Down Payment payment starts 1 month from lumpsum payment of 20%DP 1,750,491.60 350,098.32 21,005.90 329,092.42 20,000.00 309,092.42 175,049.16 7,293.72

>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>><<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<

Prepared by: _____________________

Approved by: _______________________ OIC's Name

Conformed by: ______________________ Client's Name

Note:
Miscellaneous Fees and transfer charges not included in Total Contract Price Reservation Fee is non-refundable/non-transferable VIRANCLAVA CORP. reserves the right to correct all errors in this computation sheet VIRANCLAVA CORP. reserves the right to withdraw this offer Please make cheques payable to VIRANCLAVA CORP.

<<<<<<<

______

COMPUTATION SHEET
Buyers Name Address : : Cebu City Date : Unit No. : Type of Unit : 1BR Floor Area : 22.000 sq.m.

Payment Scheme: 10/14 DOWNPAYMENT TOTAL CONTRACT PRICE 10% Spot Down Payment Less: 5% Discount on 10% Spot DP Amount Payable Net of Discount Less: Reservation Fee (non-refundable/non-transferable) Total Amount Payable (lumpsum 1 month from reservation date) 14% Stretched Down Paynent (payable in 24 months w/o interest) Monthly Down Payment payment starts 1 month from lumpsum payment of 10%DP 1,750,491.60 175,049.16 8,752.46 166,296.70 10,000.00 156,296.70 245,068.82 10,211.20

>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>><<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<

Prepared by: _____________________

Approved by: _______________________ OIC's Name

Conformed by: ______________________ Client's Name

Note:
Miscellaneous Fees and transfer charges not included in Total Contract Price Reservation Fee is non-refundable/non-transferable VIRANCLAVA CORP. reserves the right to correct all errors in this computation sheet VIRANCLAVA CORP. reserves the right to withdraw this offer Please make cheques payable to VIRANCLAVA CORP.

<<<<<<<

______

COMPUTATION SHEET
Buyers Name Address : : Cebu City Date : Unit No. : Type of Unit : 1 B.R units Floor Area : 22.000 sq.m. Payment Scheme: LITE SCHEME TOTAL CONTRACT PRICE 24% Down Payment Less: Reservation Fee (non-refundable/non-transferable) Net Down Payment (payable in 24 months w/o interest) Monthly Downpayment payment starts 1 month from reservation date 1,750,491.60 420,117.98 10,000.00 410,117.98 17,088.25

>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>><<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<

Prepared by: _____________________

Approved by: _______________________ OIC's Name

Conformed by: ______________________ Client's Name

Note:
Miscellaneous Fees and transfer charges not included in Total Contract Price Reservation Fee is non-refundable/non-transferable VIRANCLAVA CORP. reserves the right to correct all errors in this computation sheet VIRANCLAVA CORP. reserves the right to withdraw this offer Please make cheques payable to VIRANCLAVA CORP.

<<<<<<<

______

COMPUTATION SHEET
Buyers Name Address : : SAMPLE ONLY Date : Unit No. : Type of Unit : Floor Area : Dec. 10, 2011 1420 1BR - West 23.10 sq.m.

Payment Scheme: 8/16 DOWNPAYMENT TOTAL CONTRACT PRICE 8% Down Payment (payable on the 1st 12 months) Less: Reservation Fee (non-refundable/non-transferable) Amount Payable net of Discount (payable in 12 months w/o interest) Monthly Down Payment (first 12 months) payment starts 1 month from reservation date 16% Balance on Down Paynent (payable in 18 months w/o interest) Monthly Down Payment payment starts on the 13th month onwards 1,798,450.73 143,876.06 20,000.00 123,876.06 10,323.00

287,752.12 15,986.23

>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>><<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<<

Prepared by: _____________________

Approved by: _______________________ OIC's Name

Conformed by: ______________________ Client's Name

Note:
Miscellaneous Fees and transfer charges not included in Total Contract Price Reservation Fee is non-refundable/non-transferable VIRANCLAVA CORP. reserves the right to correct all errors in this computation sheet VIRANCLAVA CORP. reserves the right to withdraw this offer Please make cheques payable to VIRANCLAVA CORP.

<<<<<<<

______