PICO DE LORO COVE CONDOMINIUMS

Sample Computation for Standard Schemes

Jacana and Myna

CLIENT NAME sample

CLUSTER sample
UNIT NUMBER sample
UNIT DESCRIPTION sample
LIST PRICE 4,260,698

CASH - 10% Discount 2 YEAR TERM: 20 - 80/24 - 5% Discount

List Price 4,260,698 List Price 4,260,698

less: 10.0% Discount 426,070 less: 5.0% Discount 213,035
Selling Price 3,834,628 Selling Price 4,047,663

add: 12.0% VAT 460,155 add: 12.0% VAT 485,720

Selling Price w/ VAT 4,294,784 Selling Price w/ VAT 4,533,383

Down Payment 4,182,784 20% Down Payment 906,677

less: Reservation Fee 50,000 less: Reservation Fee 50,000
Net Down Payment 4,132,784 Net Downpayment 856,677

Retention Fee 112,000 80% Balance 3,626,706

24 Monthly Amortization 151,113

2 YEAR TERM: 10 - 90/24 - 4% Discount BANK FINANCING SCHEME: 10 - 10/18 - 80 Bank

List Price 4,260,698 List Price 4,260,698

less: 4.0% Discount 170,428 less: 0.0% Discount -
Selling Price 4,090,270 Selling Price 4,260,698

add: 12.0% VAT 490,832 add: 12.0% VAT 511,284

Selling Price w/ VAT 4,581,102 Selling Price w/ VAT 4,771,982

10% Down Payment 458,110 10% Down Payment 477,198

less: Reservation Fee 50,000 less: Reservation Fee 50,000
Net Down Payment 408,110 Net Downpayment 427,198

90% Balance 4,122,992 10% Balance 477,198

24 Monthly Amortization 171,791 18 Monthly Amortization 26,511

80% Balance 3,817,585

3 YEAR TERM: 20 - 80/36

List Price 4,260,698

less: 0.0% Discount -
Selling Price 4,260,698

add: 12.0% VAT 511,284

Selling Price w/ VAT 4,771,982

20% Down Payment 954,396

less: Reservation Fee 50,000
Net Down Payment 904,396

80% Balance 3,817,585

36 Monthly Amortization 106,044

5 YEAR TERM: No DP - 60 Equal Payments @ 14% Interest 5 YEAR TERM: 10 - 40/24 - 50/36 @ 14% Interest

List Price 4,260,698 List Price 4,260,698

less: 0.0% Discount - less: 0.0% Discount -
Selling Price 4,260,698 Selling Price 4,260,698

add: 12.0% VAT 511,284 add: 12.0% VAT 511,284

Selling Price w/ VAT 4,771,982 Selling Price w/ VAT 4,771,982

Price w/ Interest 5,651,533 10% Down Payment 477,198

less: Reservation Fee 50,000 less: Reservation Fee 50,000
Net Down Payment 427,198
Balance: 5,601,533
60 Monthly Amortization 93,359 40% Balance 1,908,793
24 Monthly Amortization 79,533

50% Balance 2,385,991

36 Monthly Amortization@14% Int 81,548
Notes:
1. Prices and availability of the units are subject to change without prior notice.
2. The owner / developer reserves the right to correct the figures appearing herein in the event errors are discovered.
3. Figures stated above are not to be used for issuance of payment checks.
4. As per Section 4-106.3 of the Tax Code, sale of residential dwellings exceeding P2.5 Million shall be subject to 12% VAT.
5. The above prices are exclusive of Other Charges and other incidental dues and charges.
6. This computation is for information purposes only. No contract shall be deemed established between the recipient hereof and
Costa del Hamilo Inc., based upon the information given.
 PICO DE LORO COVE CONDOMINIUMS
Sample Computation for Standard Schemes
Carola and Miranda

CLIENT NAME
CLUSTER Carola A
UNIT NUMBER 416 A
UNIT DESCRIPTION lagoon view;2BR;approx. 91 sqm.
LIST PRICE 7,934,008

CASH - 10% Discount 2 YEAR TERM: 20 - 80/24 - 5% Discount

List Price 7,934,008 List Price 7,934,008

less: 10.0% Discount 793,401 less: 5.0% Discount 396,700
Selling Price 7,140,607 Selling Price 7,537,308

add: 12.0% VAT 856,873 add: 12.0% VAT 904,477

Selling Price w/ VAT 7,997,480 Selling Price w/ VAT 8,441,785

Down Payment 7,885,480 20% Down Payment 1,688,357

less: Reservation Fee 50,000 less: Reservation Fee 50,000
Net Down Payment 7,835,480 Net Downpayment 1,638,357

Retention Fee 112,000 80% Balance 6,753,428

24 Monthly Amortizations 281,393

2 YEAR TERM: 10 - 90/24 - 4% Discount BANK FINANCING SCHEME: 10 - 10/18 - 80 Bank

List Price 7,934,008 List Price 7,934,008

less: 4.0% Discount 317,360 less: 0.0% Discount -
Selling Price 7,616,648 Selling Price 7,934,008

add: 12.0% VAT 913,998 add: 12.0% VAT 952,081

Selling Price w/ VAT 8,530,645 Selling Price w/ VAT 8,886,089

10% Down Payment 853,065 10% Down Payment 888,609

less: Reservation Fee 50,000 less: Reservation Fee 50,000
Net Down Payment 803,065 Net Downpayment 838,609

90% Balance 7,677,581 10% Balance 888,609

24 Monthly Amortizations 319,899 18 Monthly Amortizations 49,367

80% Balance 7,108,871

Notes:
1. Prices and availability of the units are subject to change without prior notice.
2. The owner / developer reserves the right to correct the figures appearing herein in the event errors are discovered.
3. Figures stated above are not to be used for issuance of payment checks.
4. As per Section 4-106.3 of the Tax Code, sale of residential dwellings exceeding P2.5 Million shall be subject to 12% VAT.
5. The above prices are exclusive of Other Charges and other incidental dues and charges.
6. This computation is for information purposes only. No contract shall be deemed established between the recipient hereof and
Costa del Hamilo Inc., based upon the information given.