PRICE UNIT Area

Unit No. UNIT Unit Type (sq.m.)

8 A1 13,000,000.00 2-BR 65.00
8 A2 8,000,000.00 1-BR 40.00
8B 11,720,000.00 2-BR 61.50
8C 12,140,000.00 2-BR 64.00
8D 11,720,000.00 2-BR 61.50
8 E1 7,840,000.00 1-BR 39.50
8 E2 13,770,000.00 2-BR 69.50
8 F1 15,420,000.00 2-BR 69.50
8 F2 8,790,000.00 1-BR 39.50
8G 13,380,000.00 2-BR 61.50
8H 13,870,000.00 2-BR 64.00
8I 13,380,000.00 2-BR 61.50
8 J1 8,940,000.00 1-BR 40.00
8 J2 14,490,000.00 2-BR 65.00
9 A1 12,670,000.00 2-BR 65.00
9 A2 7,810,000.00 1-BR 40.00
9B 11,430,000.00 2-BR 61.50
9C 11,830,000.00 2-BR 64.00
9D 11,430,000.00 2-BR 61.50
9 E1 7,630,000.00 1-BR 39.50
9 E2 13,430,000.00 2-BR 69.50
9 F1 15,030,000.00 2-BR 69.50
9 F2 8,570,000.00 1-BR 39.50
9G 13,030,000.00 2-BR 61.50
9H 13,490,000.00 2-BR 64.00
9I 13,030,000.00 2-BR 61.50
9 J1 8,710,000.00 1-BR 40.00
9 J2 14,120,000.00 2-BR 65.00
10 A1 12,730,000.00 2-BR 65.00
10 A2 7,840,000.00 1-BR 40.00
10B 11,480,000.00 2-BR 61.50
10C 11,890,000.00 2-BR 64.00
10D 11,480,000.00 2-BR 61.50
10 E1 7,660,000.00 1-BR 39.50
10 E2 13,480,000.00 2-BR 69.50
10 F1 15,090,000.00 2-BR 69.50
10 F2 8,610,000.00 1-BR 39.50
10G 13,090,000.00 2-BR 61.50
10H 13,550,000.00 2-BR 64.00
10I 13,090,000.00 2-BR 61.50
10 J1 8,760,000.00 1-BR 40.00
10 J2 14,170,000.00 2-BR 65.00
11 A1 12,790,000.00 2-BR 65.00
11 A2 7,870,000.00 1-BR 40.00
11B 11,540,000.00 2-BR 61.50
11C 11,940,000.00 2-BR 64.00
11D 11,540,000.00 2-BR 61.50
11 E1 7,710,000.00 1-BR 39.50
11 E2 13,550,000.00 2-BR 69.50
11 F1 15,160,000.00 2-BR 69.50
11 F2 8,650,000.00 1-BR 39.50
11G 13,140,000.00 2-BR 61.50
11H 13,600,000.00 2-BR 64.00
11I 13,140,000.00 2-BR 61.50
11 J1 8,790,000.00 1-BR 40.00
11 J2 14,240,000.00 2-BR 65.00
12 A1 12,850,000.00 2-BR 65.00
12 A2 7,900,000.00 1-BR 40.00
12B 11,590,000.00 2-BR 61.50
12C 12,000,000.00 2-BR 64.00
12D 11,590,000.00 2-BR 61.50
12 E1 7,740,000.00 1-BR 39.50
12 E2 13,600,000.00 2-BR 69.50
12 F1 15,230,000.00 2-BR 69.50
12 F2 8,680,000.00 1-BR 39.50
12G 13,200,000.00 2-BR 61.50
12H 13,660,000.00 2-BR 64.00
12I 13,200,000.00 2-BR 61.50
12 J1 8,820,000.00 1-BR 40.00
12 J2 14,290,000.00 2-BR 65.00
15 A1 12,910,000.00 2-BR 65.00
15 A2 7,950,000.00 1-BR 40.00
15B 11,650,000.00 2-BR 61.50
15C 12,050,000.00 2-BR 64.00
15D 11,650,000.00 2-BR 61.50
15 E1 7,780,000.00 1-BR 39.50
15 E2 13,680,000.00 2-BR 69.50
15 F1 15,290,000.00 2-BR 69.50
15 F2 8,720,000.00 1-BR 39.50
15G 13,260,000.00 2-BR 61.50
15H 13,750,000.00 2-BR 64.00
15I 13,260,000.00 2-BR 61.50
15 J1 8,870,000.00 1-BR 40.00
15 J2 14,360,000.00 2-BR 65.00
16 A1 12,980,000.00 2-BR 65.00
16 A2 7,980,000.00 1-BR 40.00
16B 11,700,000.00 2-BR 61.50
16C 12,130,000.00 2-BR 64.00
16D 11,700,000.00 2-BR 61.50
16 E1 7,820,000.00 1-BR 39.50
16 E2 13,750,000.00 2-BR 69.50
16 F1 15,350,000.00 2-BR 69.50
16 F2 8,760,000.00 1-BR 39.50
16G 13,320,000.00 2-BR 61.50
16H 13,800,000.00 2-BR 64.00
16I 13,320,000.00 2-BR 61.50
16 J1 8,910,000.00 1-BR 40.00
16 J2 14,410,000.00 2-BR 65.00
17 A1 13,030,000.00 2-BR 65.00
17 A2 8,010,000.00 1-BR 40.00
17B 11,750,000.00 2-BR 61.50
17C 12,180,000.00 2-BR 64.00
17D 11,750,000.00 2-BR 61.50
17 E1 7,850,000.00 1-BR 39.50
17 E2 13,810,000.00 2-BR 69.50
17 F1 15,410,000.00 2-BR 69.50
17 F2 8,790,000.00 1-BR 39.50
17G 13,370,000.00 2-BR 61.50
17H 13,860,000.00 2-BR 64.00
17I 13,370,000.00 2-BR 61.50
17 J1 8,930,000.00 1-BR 40.00
17 J2 14,470,000.00 2-BR 65.00
18A 22,380,000.00 3-BR 116.50
18B 12,180,000.00 2-BR 61.50
18C 12,620,000.00 2-BR 64.00
18D 12,180,000.00 2-BR 61.50
18E 22,850,000.00 3-BR 120.00
18F 25,810,000.00 3-BR 120.00
18G 13,840,000.00 2-BR 61.50
18H 14,350,000.00 2-BR 64.00
18I 13,840,000.00 2-BR 61.50
18J 25,170,000.00 3-BR 116.50
19A 21,800,000.00 3-BR 116.50
19B 11,870,000.00 2-BR 61.50
19C 12,300,000.00 2-BR 64.00
19D 11,870,000.00 2-BR 61.50
19E 22,260,000.00 3-BR 120.00
19F 25,120,000.00 3-BR 120.00
19G 13,480,000.00 2-BR 61.50
19H 13,960,000.00 2-BR 64.00
19I 13,480,000.00 2-BR 61.50
19J 24,500,000.00 3-BR 116.50
20A 21,910,000.00 3-BR 116.50
20B 11,930,000.00 2-BR 61.50
20C 12,360,000.00 2-BR 64.00
20D 11,930,000.00 2-BR 61.50
20E 22,360,000.00 3-BR 120.00
20F 25,230,000.00 3-BR 120.00
20G 13,540,000.00 2-BR 61.50
20H 14,020,000.00 2-BR 64.00
20I 13,540,000.00 2-BR 61.50
20J 24,610,000.00 3-BR 116.50
21A 22,220,000.00 3-BR 116.50
21B 12,100,000.00 2-BR 61.50
21C 12,530,000.00 2-BR 64.00
21D 12,100,000.00 2-BR 61.50
21E 22,680,000.00 3-BR 120.00
21F 25,580,000.00 3-BR 120.00
21G 13,720,000.00 2-BR 61.50
21H 14,220,000.00 2-BR 64.00
21I 13,720,000.00 2-BR 61.50
21J 24,950,000.00 3-BR 116.50
22A 22,320,000.00 3-BR 116.50
22B 12,160,000.00 2-BR 61.50
22C 12,590,000.00 2-BR 64.00
22D 12,160,000.00 2-BR 61.50
22E 22,780,000.00 3-BR 120.00
22F 25,690,000.00 3-BR 120.00
22G 13,780,000.00 2-BR 61.50
22H 14,270,000.00 2-BR 64.00
22I 13,780,000.00 2-BR 61.50
22J 25,040,000.00 3-BR 116.50
23A 22,430,000.00 3-BR 116.50
23B 12,210,000.00 2-BR 61.50
23C 12,640,000.00 2-BR 64.00
23D 12,210,000.00 2-BR 61.50
23E 22,870,000.00 3-BR 120.00
23F 25,800,000.00 3-BR 120.00
23G 13,820,000.00 2-BR 61.50
23H 14,350,000.00 2-BR 64.00
23I 13,820,000.00 2-BR 61.50
23J 25,130,000.00 3-BR 116.50
25A 22,530,000.00 3-BR 116.50
25B 12,270,000.00 2-BR 61.50
25C 12,720,000.00 2-BR 64.00
25D 12,270,000.00 2-BR 61.50
25E 23,000,000.00 3-BR 120.00
25F 25,900,000.00 3-BR 120.00
25G 13,890,000.00 2-BR 61.50
25H 14,400,000.00 2-BR 64.00
25I 13,890,000.00 2-BR 61.50
25J 25,240,000.00 3-BR 116.50
26A 23,330,000.00 3-BR 116.50
26B 12,720,000.00 2-BR 61.50
26C 13,170,000.00 2-BR 64.00
26D 12,720,000.00 2-BR 61.50
26E 23,820,000.00 3-BR 120.00
26F 26,830,000.00 3-BR 120.00
26G 14,390,000.00 2-BR 61.50
26H 14,920,000.00 2-BR 64.00
26I 14,390,000.00 2-BR 61.50
26J 26,150,000.00 3-BR 116.50
27A 22,740,000.00 3-BR 116.50
27B 12,380,000.00 2-BR 61.50
27C 12,830,000.00 2-BR 64.00
27D 12,380,000.00 2-BR 61.50
27E 23,200,000.00 3-BR 120.00
27F 26,110,000.00 3-BR 120.00
27G 14,010,000.00 2-BR 61.50
27H 14,520,000.00 2-BR 64.00
27I 14,010,000.00 2-BR 61.50
27J 25,460,000.00 3-BR 116.50
28A 27,480,000.00 3-BR 136.50
28B 13,140,000.00 2-BR 63.00
28C 17,430,000.00 2-BR 84.00
28D 28,010,000.00 3-BR 140.50
28E 31,530,000.00 3-BR 140.50
28F 19,720,000.00 2-BR 84.00
28G 14,860,000.00 2-BR 63.00
28H 30,760,000.00 3-BR 136.50
29 A1 15,790,000.00 2-BR 76.00
29 A2 11,590,000.00 2-BR 56.50
29B 12,790,000.00 2-BR 63.00
29C 16,980,000.00 2-BR 84.00
29D 27,290,000.00 3-BR 140.50
29E 30,690,000.00 3-BR 140.50
29F 19,200,000.00 2-BR 84.00
29G 14,460,000.00 2-BR 63.00
29 H1 12,980,000.00 2-BR 56.50
29 H2 17,640,000.00 2-BR 76.00
30 A1 15,870,000.00 2-BR 76.00
30 A2 11,650,000.00 2-BR 56.50
30B 12,850,000.00 2-BR 63.00
30C 17,060,000.00 2-BR 84.00
30D 27,410,000.00 3-BR 140.50
30E 30,810,000.00 3-BR 140.50
30F 19,280,000.00 2-BR 84.00
30G 14,520,000.00 2-BR 63.00
30 H1 13,020,000.00 2-BR 56.50
30 H2 17,730,000.00 2-BR 76.00
31 A1 15,930,000.00 2-BR 76.00
31 A2 11,690,000.00 2-BR 56.50
31B 12,930,000.00 2-BR 63.00
31C 17,130,000.00 2-BR 84.00
31D 27,530,000.00 3-BR 140.50
31E 30,940,000.00 3-BR 140.50
31F 19,350,000.00 2-BR 84.00
31G 14,580,000.00 2-BR 63.00
31 H1 13,080,000.00 2-BR 56.50
31 H2 17,790,000.00 2-BR 76.00
32A 27,110,000.00 3-BR 136.50
32B 12,980,000.00 2-BR 63.00
32C 17,220,000.00 2-BR 84.00
32D 27,650,000.00 3-BR 140.50
32E 31,060,000.00 3-BR 140.50
32F 19,430,000.00 2-BR 84.00
32G 14,640,000.00 2-BR 63.00
32 H1 13,130,000.00 2-BR 56.50
32 H2 17,860,000.00 2-BR 76.00
33A 23,830,000.00 3-BR 119.00
33B 19,820,000.00 3-BR 102.00
33C 34,020,000.00 4-BR 202.50
33D 37,730,000.00 4-BR 202.50
33E 22,380,000.00 3-BR 102.00
33F 26,620,000.00 3-BR 119.00
34A 27,340,000.00 3-BR 136.50
34B 20,590,000.00 3-BR 105.50
34C 28,160,000.00 3-BR 145.00
34D 27,030,000.00 3-BR 124.00
34 E1 14,740,000.00 2-BR 64.00
34 E2 14,630,000.00 2-BR 63.50
34F 30,550,000.00 3-BR 136.50
35A 28,330,000.00 3-BR 136.50
35 B1 13,440,000.00 2-BR 63.50
35 B2 13,550,000.00 2-BR 64.00
35C 24,230,000.00 3-BR 119.50
35D 27,170,000.00 3-BR 119.50
35 E1 15,280,000.00 2-BR 64.00
35 E2 15,150,000.00 2-BR 63.50
35F 31,620,000.00 3-BR 136.50
36A 31,590,000.00 3-BR 157.00
36B 35,960,000.00 4-BR 216.50
36C 39,740,000.00 4-BR 216.50
36D 35,250,000.00 3-BR 157.00
37A 31,730,000.00 3-BR 157.00
37B 33,210,000.00 4-BR 169.00
37C 37,230,000.00 4-BR 169.00
37D 35,400,000.00 3-BR 157.00
38A 32,860,000.00 3-BR 157.00
38B 33,700,000.00 4-BR 164.50
38C 37,770,000.00 4-BR 164.50
38D 36,640,000.00 3-BR 157.00
Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_

UNIT NO.

26h
2-BR P3P
PHP 52.00
Juan Dela Cruz
FLI

**Read the parking allocation below; which will be based on the cont

P3P
.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

INPUT UNIT NO. (PLEASE REFER TO COLUMN A)

IF IN FOREIGN CURRENCY, PLEASE INPUT CONVERSION RATE TO PHP

CLIENT
AGENT

Type "EPP" if sale is qualified for the "Employee Purchase Program"

**Read the parking allocation below; which will be based on the contract price availed by buyer.
Type "P3P" for PRIME Podium L3 (only for 4BR units)
Type "P3R" for REGULAR Podium L3 (only for 4BR and 3BR-Ph units)
Type "P4P" for PRIME Podium L4 (only for 3BR units)
Type "P4R" for REGULAR Podium L4 (only for 3BR units)
Type "P5P" for PRIME Podium L5 (only for 3BR units)
Type "P5R" for REGULAR Podium L5 (for 1BR and 2BR units)
Type "P6P" for PRIME Podium L6 (only for 3BR units)
Type "P6R" for REGULAR Podium L6 (for 1BR and 2BR units)
Type "B2P" for PRIME Basement 2 (only for 3BR units)
Type "B2R" for REGULAR Basement 2 (for 1BR and 2BR units)
Type "B3P" for PRIME Basement 3 (only for 3BR units)
Type "B3R" for REGULAR Basement 3 Parking (for 1BR and 2BR units)
Type "NA" if will NOT AVAIL of Parking Slot
ve Terms

2.0%
2.0%
2.0%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
d by buyer. 2.5%
2.5% B3R 1,600,000.00
2.5% B3P 1,625,000.00
2.5% B2R 1,675,000.00
2.5% B2P 1,700,000.00
2.5% P3R 1,750,000.00
2.5% P3P 1,775,000.00
2.5% P4R 1,700,000.00
2.5% P4P 1,725,000.00
2.5% P5R 1,650,000.00
2.5% P5P 1,675,000.00
2.5% P6R 1,625,000.00
2.5% P6P 1,650,000.00
2.5% NA 0
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
12.5 BASEMENT 3 - REGULAR
12.5 BASEMENT 3 - PRIME
12.5 BASEMENT 2 - REGULAR
12.5 BASEMENT 2 - PRIME
12.5 PARKING 3/F - REGULAR
12.5 PARKING 3/F - PRIME
12.5 PARKING 4/F - REGULAR
12.5 PARKING 4/F - PRIME
12.5 PARKING 5/F - REGULAR
12.5 PARKING 5/F - PRIME
12.5 PARKING 6/F - REGULAR
12.5 PARKING 6/F - PRIME
0 NO PARKING
 INVESTMENT PROPOSAL
Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms
UNIT NO. 26h P3P
TYPE 2-BR WITH PARKING

C2 - CASH IN 30 DAYS

8th-20th Floor Only

UNIT AND PARKING UNIT PARKING
76.50 sq.m. 823.45 sq.ft. 64.00 sq.m. 688.90 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
0 0.0% - - - - - -
16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
LESS: Disc.on Unit 4% 596,800.00 11,476.92 596,800.00 11,476.92
LESS: Disc.on Pkg 2% 35,500.00 682.69 35,500.00 682.69
NET INVESTMENT 16,062,700.00 308,898.08 14,323,200.00 275,446.15 1,739,500.00 33,451.92

DATE Pay't Sched Pay't Sched Pay't Sched

Reservation Deposit 6-Dec-19 100,000.00 1,923.08 90,000.00 1,730.77 10,000.00 192.31
Cash in 30 days 30-Jan-20 15,962,700.00 306,975.00 14,233,200.00 273,715.38 1,729,500.00 33,259.62
16,062,700.00 308,898.08 14,323,200.00 275,446.15 1,739,500.00 33,451.92

* Advance Reg. Charges 717,084.82 13,790.09 to be paid upon turnover of unit

Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to FEDERAL LAND INC
5. Figures are based from Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

Juan Dela Cruz FLI

Client Agent / Division
 INVESTMENT PROPOSAL
Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms
UNIT NO. 26h
TYPE 2-BR WITH PARKING

B3 - 30% Downpayment, 70% Balance thru BF

8th-20th Floor Only

UNIT AND PARKING UNIT PARKING
76.50 sq.m. 823.45 sq.ft. 64.00 sq.m. 688.90 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
0 0.0% - - - - - -
16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
LESS: Disc.on Unit 3% 447,600.00 8,607.69 447,600.00 8,607.69
LESS: Disc.on Pkg 1% 17,750.00 341.35 17,750.00 341.35
NET INVESTMENT 16,229,650.00 312,108.65 14,472,400.00 278,315.38 1,757,250.00 33,793.27

DATE Pay't Sched Pay't Sched Pay't Sched

Reservation Deposit 5-Dec-19 100,000.00 1,923.08 90,000.00 1,730.77 10,000.00 192.31
30% DP in 30 days 30-Jan-20 4,768,895.00 91,709.52 4,251,720.00 81,763.85 517,175.00 9,945.67
70% DP in 60 days 1-Mar-20 11,360,755.00 218,476.06 10,130,680.00 194,820.77 1,230,075.00 23,655.29
16,229,650.00 312,108.65 14,472,400.00 278,315.38 1,757,250.00 33,793.27

If lumpsum thru Bank Financing

Rate Years Monthly Amortization for BF
10.00% 10 150,133.21 2,887.18 133,877.68 2,574.57 16,255.53 312.61
12.00% 15 136,348.15 2,622.08 121,585.19 2,338.18 14,762.97 283.90

*Above interest rates are estimate only and are subject to adjustment upon loan application.

* Advance Reg. Charges 724,537.95 13,933.42 to be paid upon loan approval

Estimated Bank Charges 340,822.65 6,554.28 if lumpsum will be paid thru bank financing

Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to FEDERAL LAND INC
5. Figures are based from Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

Juan Dela Cruz FLI

Client Agent / Division

30% 14%
20% 13%
 INVESTMENT PROPOSAL
Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms
UNIT NO. 26h
TYPE 2-BR WITH PARKING

B3 - 20% Downpayment, 80% Balance thru BF

8th-20th Floor Only

UNIT AND PARKING UNIT PARKING
76.50 sq.m. 823.45 sq.ft. 64.00 sq.m. 688.90 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
0 0.0% - - - - - -
16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
LESS: Disc.on Unit 2.75% 410,300.00 7,890.38 410,300.00 7,890.38
LESS: Disc.on Pkg 0.75% 13,312.50 256.01 13,312.50 256.01
NET INVESTMENT 16,271,387.50 312,911.30 14,509,700.00 279,032.69 1,761,687.50 33,878.61

DATE Pay't Sched Pay't Sched Pay't Sched

Reservation Deposit 5-Dec-19 100,000.00 1,923.08 90,000.00 1,730.77 10,000.00 192.31
20% DP in 30 days 30-Jan-20 3,154,277.50 60,659.18 2,811,940.00 54,075.77 342,337.50 6,583.41
80% DP in 60 days 1-Mar-20 13,017,110.00 250,329.04 11,607,760.00 223,226.15 1,409,350.00 27,102.88
16,271,387.50 312,911.30 14,509,700.00 279,032.69 1,761,687.50 33,878.61

If lumpsum thru Bank Financing

Rate Years Monthly Amortization for BF
10.00% 10 172,022.07 3,308.12 153,397.40 2,949.95 18,624.66 358.17
12.00% 15 156,227.20 3,004.37 139,312.63 2,679.09 16,914.57 325.28

*Above interest rates are estimate only and are subject to adjustment upon loan application.

* Advance Reg. Charges 726,401.23 13,969.25 to be paid upon loan approval

Estimated Bank Charges 390,513.30 7,509.87 if lumpsum will be paid thru bank financing

Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to FEDERAL LAND INC
5. Figures are based from Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

Juan Dela Cruz FLI

Client Agent / Division

30% 14%
20% 13%
 INVESTMENT PROPOSAL
Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms
UNIT NO. 26h
TYPE 2-BR WITH PARKING

B3 - 10% Downpayment, 90% Balance thru BF

8th-20th Floor Only

UNIT AND PARKING UNIT PARKING
76.50 sq.m. 823.45 sq.ft. 64.00 sq.m. 688.90 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
0 0.0% - - - - - -
16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
LESS: Disc.on Unit 2.50% 373,000.00 7,173.08 373,000.00 7,173.08
LESS: Disc.on Pkg 0.50% 8,875.00 170.67 8,875.00 170.67
NET INVESTMENT 16,313,125.00 313,713.94 14,547,000.00 279,750.00 1,766,125.00 33,963.94

DATE Pay't Sched Pay't Sched Pay't Sched

Reservation Deposit 5-Dec-19 100,000.00 1,923.08 90,000.00 1,730.77 10,000.00 192.31
10% DP in 30 days 30-Jan-20 1,531,312.50 29,448.32 1,364,700.00 26,244.23 166,612.50 3,204.09
90% DP in 60 days 1-Mar-20 14,681,812.50 282,342.55 13,092,300.00 251,775.00 1,589,512.50 30,567.55
16,313,125.00 313,713.94 14,547,000.00 279,750.00 1,766,125.00 33,963.94

If lumpsum thru Bank Financing

Rate Years Monthly Amortization for BF
10.00% 10 194,021.23 3,731.18 173,015.71 3,327.23 21,005.52 403.95
12.00% 15 176,206.42 3,388.59 157,129.60 3,021.72 19,076.82 366.86

*Above interest rates are estimate only and are subject to adjustment upon loan application.

* Advance Reg. Charges 728,264.51 14,005.09 to be paid upon loan approval

Estimated Bank Charges 440,454.38 8,470.28 if lumpsum will be paid thru bank financing

Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to FEDERAL LAND INC
5. Figures are based from Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

Juan Dela Cruz FLI

Client Agent / Division

30% 14%
20% 13%
 INVESTMENT PROPOSAL
Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms
UNIT NO. 26h
TYPE 2-BR WITH PARKING

B3 - 20% Downpayment, 80% Balance thru BF

8th-20th Floor Only

UNIT AND PARKING UNIT PARKING
76.50 sq.m. 823.45 sq.ft. 64.00 sq.m. 688.90 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
0 0.0% - - - - - -
16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
LESS: Disc.on Unit 0.00% - - - -
LESS: Disc.on Pkg 0.00% - - - -
NET INVESTMENT 16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62

DATE Pay't Sched Pay't Sched Pay't Sched

Reservation Deposit 6-Dec-19 100,000.00 1,923.08 90,000.00 1,730.77 10,000.00 192.31
20% DP in 3 mos. 30-Jan-20 1,079,666.67 20,762.82 964,666.67 18,551.28 115,000.00 2,211.54
80% DP in 4 mos. 1-Mar-20 1,079,666.67 20,762.82 964,666.67 18,551.28 115,000.00 2,211.54
1-Apr-20 1,079,666.67 20,762.82 964,666.67 18,551.28 115,000.00 2,211.54
1-May-20 13,356,000.00 256,846.15 11,936,000.00 229,538.46 1,420,000.00 27,307.69
16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62

If lumpsum thru Bank Financing

Rate Years Monthly Amortization for BF
10.00% 10 176,500.52 3,394.24 157,735.12 3,033.37 18,765.40 360.87
12.00% 15 160,294.45 3,082.59 143,252.06 2,754.85 17,042.39 327.74

*Above interest rates are estimate only and are subject to adjustment upon loan application.

* Advance Reg. Charges 745,312.50 14,332.93 to be paid upon loan approval

Estimated Bank Charges 400,680.00 7,705.38 if lumpsum will be paid thru bank financing

Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to FEDERAL LAND INC
5. Figures are based from Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

Juan Dela Cruz FLI

Client Agent / Division

30% 14%
20% 13%
 INVESTMENT PROPOSAL
Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms
UNIT NO. 26h
TYPE 2-BR WITH PARKING

A1 - 10(3) / 20 IN 6 MOS./70
8th-20th Floor Only
UNIT AND PARKING UNIT PARKING
76.50 sq.m. 823.45 sq.ft. 64.00 sq.m. 688.90 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 16,695,000.00 321,057.69 ### 286,923.08 1,775,000.00 34,134.62
0 0.0% - - - - - -
NET INVESTMENT 16,695,000.00 321,057.69 ### 286,923.08 1,775,000.00 34,134.62

TERMS: DATE Pay't Sched Pay't Sched Pay't Sched

Reservation Deposit 6-Dec-19 100,000.00 1,923.08 90,000.00 1,730.77 10,000.00 192.31
10% DP in 3 mos 30-Jan-20 523,166.67 10,060.90 467,333.33 8,987.18 55,833.33 1,073.72
20% in 6 months 1-Mar-20 523,166.67 10,060.90 467,333.33 8,987.18 55,833.33 1,073.72
70% balance thru Cash 1-Apr-20 523,166.67 10,060.90 467,333.33 8,987.18 55,833.33 1,073.72
Bank Financing 1-May-20 556,500.00 10,701.92 497,333.33 9,564.10 59,166.67 1,137.82
1-Jun-20 556,500.00 10,701.92 497,333.33 9,564.10 59,166.67 1,137.82
1-Jul-20 556,500.00 10,701.92 497,333.33 9,564.10 59,166.67 1,137.82
1-Aug-20 556,500.00 10,701.92 497,333.33 9,564.10 59,166.67 1,137.82
1-Sep-20 556,500.00 10,701.92 497,333.33 9,564.10 59,166.67 1,137.82
1-Oct-20 556,500.00 10,701.92 497,333.33 9,564.10 59,166.67 1,137.82
1-Nov-20 11,686,500.00 224,740.38 10,444,000.00 200,846.15 1,242,500.00 23,894.23
16,695,000.00 321,057.69 ### 286,923.08 1,775,000.00 34,134.62

If Lumpsum thru Bank Financing

Rate Years Monthly Amortization for Bank Financing
10.00% 10 154,437.96 2,969.96 138,018.23 2,654.20 16,419.73 315.76
12.00% 15 141,765.28 2,726.26 125,345.55 2,410.49 16,419.73 315.76

*Above interest rates are estimate only and are subject to adjustment upon loan application.

* Advance Reg. Charges 745,312.50 14,332.93 to be paid upon loan approval

Estimated Bank Charges 350,595.00 6,742.21 if lumpsum will be paid thru bank financing
Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to FEDERAL LAND INC
5. Figures are based from Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

Juan Dela Cruz FLI

Client Agent / Division
 INVESTMENT PROPOSAL
Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms
UNIT NO. 26h
TYPE 2-BR WITH PARKING

A1 - 10 / 20 IN 6 MOS./70
8th-20th Floor Only
UNIT AND PARKING UNIT PARKING
76.50 sq.m. 823.45 sq.ft. 64.00 sq.m. 688.90 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 16,695,000.00 321,057.69 ### 286,923.08 1,775,000.00 34,134.62
0 0.0% - - - - - -
NET INVESTMENT 16,695,000.00 321,057.69 ### 286,923.08 1,775,000.00 34,134.62

TERMS: DATE Pay't Sched Pay't Sched Pay't Sched

Reservation Deposit 6-Dec-19 100,000.00 1,923.08 90,000.00 1,730.77 10,000.00 192.31
10% Downpayment 30-Jan-20 1,569,500.00 30,182.69 1,402,000.00 26,961.54 167,500.00 3,221.15
20% in 6 months 1-Mar-20 556,500.00 10,701.92 497,333.33 9,564.10 59,166.67 1,137.82
70% balance thru Cash 1-Apr-20 556,500.00 10,701.92 497,333.33 9,564.10 59,166.67 1,137.82
Bank Financing 1-May-20 556,500.00 10,701.92 497,333.33 9,564.10 59,166.67 1,137.82
1-Jun-20 556,500.00 10,701.92 497,333.33 9,564.10 59,166.67 1,137.82
1-Jul-20 556,500.00 10,701.92 497,333.33 9,564.10 59,166.67 1,137.82
1-Aug-20 556,500.00 10,701.92 497,333.33 9,564.10 59,166.67 1,137.82
1-Sep-20 11,686,500.00 224,740.38 10,444,000.00 200,846.15 1,242,500.00 23,894.23
16,695,000.00 321,057.69 ### 286,923.08 1,775,000.00 34,134.62

If Lumpsum thru Bank Financing

Rate Years Monthly Amortization for Bank Financing
10.00% 10 154,437.96 2,969.96 138,018.23 2,654.20 16,419.73 315.76
12.00% 15 141,765.28 2,726.26 125,345.55 2,410.49 16,419.73 315.76

*Above interest rates are estimate only and are subject to adjustment upon loan application.

* Advance Reg. Charges 745,312.50 14,332.93 to be paid upon loan approval

Estimated Bank Charges 350,595.00 6,742.21 if lumpsum will be paid thru bank financing
Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to FEDERAL LAND INC
5. Figures are based from Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

Juan Dela Cruz FLI

Client Agent / Division
 INVESTMENT PROPOSAL
Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

UNIT NO. 26h

TYPE 2-BR WITH PARKING

A2 - 20 / 15 IN 6 MOS./ 65
8th-20th Floor Only
UNIT AND PARKING UNIT PARKING
76.50 sq.m. 823.45 sq.ft. 64.00 sq.m. 688.90 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
0 0.0% - - - - - -
NET INVESTMENT 16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62

TERMS: DATE Pay't Sched Pay't Sched Pay't Sched

Reservation Deposit 6-Dec-19 100,000.00 1,923.08 90,000.00 1,730.77 10,000.00 192.31
20% Downpayment 30-Jan-20 3,239,000.00 62,288.46 2,894,000.00 55,653.85 345,000.00 6,634.62
15% in 6 months 1-Mar-20 417,375.00 8,026.44 373,000.00 7,173.08 44,375.00 853.37
65% balance thru Cash 1-Apr-20 417,375.00 8,026.44 373,000.00 7,173.08 44,375.00 853.37
Bank Financing 1-May-20 417,375.00 8,026.44 373,000.00 7,173.08 44,375.00 853.37
1-Jun-20 417,375.00 8,026.44 373,000.00 7,173.08 44,375.00 853.37
1-Jul-20 417,375.00 8,026.44 373,000.00 7,173.08 44,375.00 853.37
1-Aug-20 417,375.00 8,026.44 373,000.00 7,173.08 44,375.00 853.37
1-Sep-20 10,851,750.00 208,687.50 9,698,000.00 186,500.00 1,153,750.00 22,187.50
16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62

If Lumpsum thru Bank Financing

Rate Years Monthly Amortization for Bank Financing
10.00% 10 143,406.68 2,757.82 128,159.78 2,464.61 15,246.89 293.21
12.00% 15 131,639.19 2,531.52 116,392.30 2,238.31 15,246.89 293.21

*Above interest rates are estimate only and are subject to adjustment upon loan application.

* Advance Reg. Charges 745,312.50 14,332.93 to be paid upon loan approval

Estimated Bank Charges 325,552.50 6,260.63 if lumpsum will be paid thru bank financing
Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to FEDERAL LAND INC
5. Figures are based from Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

Juan Dela Cruz FLI

Client Agent / Division
 INVESTMENT PROPOSAL
Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms
UNIT NO. 26h
TYPE 2-BR WITH PARKING

C2 - CASH IN 30 DAYS

21st-38th Floor Only

UNIT AND PARKING UNIT PARKING
76.50 sq.m. 823.45 sq.ft. 64.00 sq.m. 688.90 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
0 0.0% - - - - - -
16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
LESS: Disc.on Unit 5% 746,000.00 14,346.15 746,000.00 14,346.15
LESS: Disc.on Pkg 2% 35,500.00 682.69 35,500.00 682.69
NET INVESTMENT 15,913,500.00 306,028.85 14,174,000.00 272,576.92 1,739,500.00 33,451.92

DATE Pay't Sched Pay't Sched Pay't Sched

Reservation Deposit 6-Dec-19 100,000.00 1,923.08 90,000.00 1,730.77 10,000.00 192.31
Cash in 30 days 30-Jan-20 15,813,500.00 304,105.77 14,084,000.00 270,846.15 1,729,500.00 33,259.62
15,913,500.00 306,028.85 14,174,000.00 272,576.92 1,739,500.00 33,451.92

* Advance Reg. Charges 710,424.11 13,662.00 to be paid upon turnover of unit

Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to FEDERAL LAND INC
5. Figures are based from Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

Juan Dela Cruz FLI

Client Agent / Division
 INVESTMENT PROPOSAL
Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms
UNIT NO. 26h
TYPE 2-BR WITH PARKING

B3 - 30% Downpayment, 70% Balance thru BF

21st-38th Floor Only

UNIT AND PARKING UNIT PARKING
76.50 sq.m. 823.45 sq.ft. 64.00 sq.m. 688.90 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
0 0.0% - - - - - -
16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
LESS: Disc.on Unit 4% 596,800.00 11,476.92 596,800.00 11,476.92
LESS: Disc.on Pkg 1% 17,750.00 341.35 17,750.00 341.35
NET INVESTMENT 16,080,450.00 309,239.42 14,323,200.00 275,446.15 1,757,250.00 33,793.27

DATE Pay't Sched Pay't Sched Pay't Sched

Reservation Deposit 5-Dec-19 100,000.00 1,923.08 90,000.00 1,730.77 10,000.00 192.31
30% DP in 30 days 30-Jan-20 4,724,135.00 90,848.75 4,206,960.00 80,903.08 517,175.00 9,945.67
70% DP in 60 days 1-Mar-20 11,256,315.00 216,467.60 10,026,240.00 192,812.31 1,230,075.00 23,655.29
16,080,450.00 309,239.42 14,323,200.00 275,446.15 1,757,250.00 33,793.27

If lumpsum thru Bank Financing

Rate Years Monthly Amortization for BF
10.00% 10 148,753.03 2,860.64 132,497.50 2,548.03 16,255.53 312.61
12.00% 15 135,094.70 2,597.97 120,331.73 2,314.07 14,762.97 283.90

*Above interest rates are estimate only and are subject to adjustment upon loan application.

* Advance Reg. Charges 717,877.23 13,805.33 to be paid upon loan approval

Estimated Bank Charges 337,689.45 6,494.03 if lumpsum will be paid thru bank financing

Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to FEDERAL LAND INC
5. Figures are based from Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

Juan Dela Cruz FLI

Client Agent / Division

30% 14%
20% 13%
 INVESTMENT PROPOSAL
Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms
UNIT NO. 26h
TYPE 2-BR WITH PARKING

B3 - 20% Downpayment, 80% Balance thru BF

21st-38th Floor Only

UNIT AND PARKING UNIT PARKING
76.50 sq.m. 823.45 sq.ft. 64.00 sq.m. 688.90 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
0 0.0% - - - - - -
16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
LESS: Disc.on Unit 3.75% 559,500.00 10,759.62 559,500.00 10,759.62
LESS: Disc.on Pkg 0.75% 13,312.50 256.01 13,312.50 256.01
NET INVESTMENT 16,122,187.50 310,042.07 14,360,500.00 276,163.46 1,761,687.50 33,878.61

DATE Pay't Sched Pay't Sched Pay't Sched

Reservation Deposit 5-Dec-19 100,000.00 1,923.08 90,000.00 1,730.77 10,000.00 192.31
20% DP in 30 days 30-Jan-20 3,124,437.50 60,085.34 2,782,100.00 53,501.92 342,337.50 6,583.41
80% DP in 60 days 1-Mar-20 12,897,750.00 248,033.65 11,488,400.00 220,930.77 1,409,350.00 27,102.88
16,122,187.50 310,042.07 14,360,500.00 276,163.46 1,761,687.50 33,878.61

If lumpsum thru Bank Financing

Rate Years Monthly Amortization for BF
10.00% 10 170,444.72 3,277.78 151,820.05 2,919.62 18,624.66 358.17
12.00% 15 154,794.68 2,976.82 137,880.11 2,651.54 16,914.57 325.28

*Above interest rates are estimate only and are subject to adjustment upon loan application.

* Advance Reg. Charges 719,740.51 13,841.16 to be paid upon loan approval

Estimated Bank Charges 386,932.50 7,441.01 if lumpsum will be paid thru bank financing

Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to FEDERAL LAND INC
5. Figures are based from Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

Juan Dela Cruz FLI

Client Agent / Division

30% 14%
20% 13%
 INVESTMENT PROPOSAL
Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms
UNIT NO. 26h
TYPE 2-BR WITH PARKING

B3 - 10% Downpayment, 90% Balance thru BF

21st-38th Floor Only

UNIT AND PARKING UNIT PARKING
76.50 sq.m. 823.45 sq.ft. 64.00 sq.m. 688.90 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
0 0.0% - - - - - -
16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
LESS: Disc.on Unit 3.50% 522,200.00 10,042.31 522,200.00 10,042.31
LESS: Disc.on Pkg 0.50% 8,875.00 170.67 8,875.00 170.67
NET INVESTMENT 16,163,925.00 310,844.71 14,397,800.00 276,880.77 1,766,125.00 33,963.94

DATE Pay't Sched Pay't Sched Pay't Sched

Reservation Deposit 5-Dec-19 100,000.00 1,923.08 90,000.00 1,730.77 10,000.00 192.31
10% DP in 30 days 30-Jan-20 1,516,392.50 29,161.39 1,349,780.00 25,957.31 166,612.50 3,204.09
90% DP in 60 days 1-Mar-20 14,547,532.50 279,760.24 12,958,020.00 249,192.69 1,589,512.50 30,567.55
16,163,925.00 310,844.71 14,397,800.00 276,880.77 1,766,125.00 33,963.94

If lumpsum thru Bank Financing

Rate Years Monthly Amortization for BF
10.00% 10 192,246.71 3,697.05 171,241.19 3,293.10 21,005.52 403.95
12.00% 15 174,594.84 3,357.59 155,518.02 2,990.73 19,076.82 366.86

*Above interest rates are estimate only and are subject to adjustment upon loan application.

* Advance Reg. Charges 721,603.79 13,877.00 to be paid upon loan approval

Estimated Bank Charges 436,425.98 8,392.81 if lumpsum will be paid thru bank financing

Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to FEDERAL LAND INC
5. Figures are based from Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

Juan Dela Cruz FLI

Client Agent / Division

30% 14%
20% 13%
 INVESTMENT PROPOSAL
Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms
UNIT NO. 26h
TYPE 2-BR WITH PARKING

B3 - 20% Downpayment, 80% Balance thru BF

21st-38th Floor Only

UNIT AND PARKING UNIT PARKING
76.50 sq.m. 823.45 sq.ft. 64.00 sq.m. 688.90 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
0 0.0% - - - - - -
16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
LESS: Disc.on Unit 1.00% 149,200.00 2,869.23 149,200.00 2,869.23
LESS: Disc.on Pkg 0.00% - - - -
NET INVESTMENT 16,545,800.00 318,188.46 14,770,800.00 284,053.85 1,775,000.00 34,134.62

DATE Pay't Sched Pay't Sched Pay't Sched

Reservation Deposit 5-Dec-19 100,000.00 1,923.08 90,000.00 1,730.77 10,000.00 192.31
20% DP in 3 mos 30-Jan-20 1,069,720.00 20,571.54 954,720.00 18,360.00 115,000.00 2,211.54
80% DP in 4 mos. 1-Mar-20 1,069,720.00 20,571.54 954,720.00 18,360.00 115,000.00 2,211.54
1-Apr-20 1,069,720.00 20,571.54 954,720.00 18,360.00 115,000.00 2,211.54
1-May-20 13,236,640.00 254,550.77 11,816,640.00 227,243.08 1,420,000.00 27,307.69
16,545,800.00 318,188.46 14,770,800.00 284,053.85 1,775,000.00 34,134.62

If lumpsum thru Bank Financing

Rate Years Monthly Amortization for BF
10.00% 10 174,923.17 3,363.91 156,157.77 3,003.03 18,765.40 360.87
12.00% 15 158,861.93 3,055.04 141,819.54 2,727.30 17,042.39 327.74

*Above interest rates are estimate only and are subject to adjustment upon loan application.

* Advance Reg. Charges 738,651.79 14,204.84 to be paid upon loan approval

Estimated Bank Charges 397,099.20 7,636.52 if lumpsum will be paid thru bank financing

Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to FEDERAL LAND INC
5. Figures are based from Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

Juan Dela Cruz FLI

Client Agent / Division

30% 14%
20% 13%
 INVESTMENT PROPOSAL
Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms
UNIT NO. 26h
TYPE 2-BR WITH PARKING

A1 - 10 IN 3 MOS. / 20 IN 12 MOS./70
21st-38th Floor Only
UNIT AND PARKING UNIT PARKING
76.50 sq.m. 823.45 sq.ft. 64.00 sq.m. 688.90 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 16,695,000.00 321,057.69 ### 286,923.08 1,775,000.00 34,134.62
0 0.0% - - - - - -
NET INVESTMENT 16,695,000.00 321,057.69 ### 286,923.08 1,775,000.00 34,134.62

TERMS: DATE Pay't Sched Pay't Sched Pay't Sched

Reservation Deposit 6-Dec-19 100,000.00 1,923.08 90,000.00 1,730.77 10,000.00 192.31
10% DP IN 3 MOS 30-Jan-20 523,166.67 10,060.90 467,333.33 8,987.18 55,833.33 1,073.72
20% in 12 months 1-Mar-20 523,166.67 10,060.90 467,333.33 8,987.18 55,833.33 1,073.72
70% balance thru Cash 1-Apr-20 523,166.67 10,060.90 467,333.33 8,987.18 55,833.33 1,073.72
Bank Financing 1-May-20 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Jun-20 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Jul-20 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Aug-20 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Sep-20 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Oct-20 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Nov-20 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Dec-20 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Jan-21 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Feb-21 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Mar-21 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Apr-21 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-May-21 11,686,500.00 224,740.38 10,444,000.00 200,846.15 1,242,500.00 23,894.23
16,695,000.00 321,057.69 ### 286,923.08 1,775,000.00 34,134.62

If Lumpsum thru Bank Financing

Rate Years Monthly Amortization for Bank Financing
10.00% 10 154,437.96 2,969.96 138,018.23 2,654.20 16,419.73 315.76
12.00% 15 141,765.28 2,726.26 125,345.55 2,410.49 16,419.73 315.76

*Above interest rates are estimate only and are subject to adjustment upon loan application.

* Advance Reg. Charges 745,312.50 14,332.93 to be paid upon loan approval

Estimated Bank Charges 350,595.00 6,742.21 if lumpsum will be paid thru bank financing
Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to FEDERAL LAND INC
5. Figures are based from Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

Juan Dela Cruz FLI

Client Agent / Division
 INVESTMENT PROPOSAL
Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms
UNIT NO. 26h
TYPE 2-BR WITH PARKING

A1 - 10 / 10 IN 12 MOS./80
21st-38th Floor Only
UNIT AND PARKING UNIT PARKING
76.50 sq.m. 823.45 sq.ft. 64.00 sq.m. 688.90 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 16,695,000.00 321,057.69 ### 286,923.08 1,775,000.00 34,134.62
0 0.0% - - - - - -
NET INVESTMENT 16,695,000.00 321,057.69 ### 286,923.08 1,775,000.00 34,134.62

TERMS: DATE Pay't Sched Pay't Sched Pay't Sched

Reservation Deposit 6-Dec-19 100,000.00 1,923.08 90,000.00 1,730.77 10,000.00 192.31
10% Downpayment 30-Jan-20 1,569,500.00 30,182.69 1,402,000.00 26,961.54 167,500.00 3,221.15
10% in 12 months 1-Mar-20 139,125.00 2,675.48 124,333.33 2,391.03 14,791.67 284.46
80% balance thru Cash 1-Apr-20 139,125.00 2,675.48 124,333.33 2,391.03 14,791.67 284.46
Bank Financing 1-May-20 139,125.00 2,675.48 124,333.33 2,391.03 14,791.67 284.46
1-Jun-20 139,125.00 2,675.48 124,333.33 2,391.03 14,791.67 284.46
1-Jul-20 139,125.00 2,675.48 124,333.33 2,391.03 14,791.67 284.46
1-Aug-20 139,125.00 2,675.48 124,333.33 2,391.03 14,791.67 284.46
1-Sep-20 139,125.00 2,675.48 124,333.33 2,391.03 14,791.67 284.46
1-Oct-20 139,125.00 2,675.48 124,333.33 2,391.03 14,791.67 284.46
1-Nov-20 139,125.00 2,675.48 124,333.33 2,391.03 14,791.67 284.46
1-Dec-20 139,125.00 2,675.48 124,333.33 2,391.03 14,791.67 284.46
1-Jan-21 139,125.00 2,675.48 124,333.33 2,391.03 14,791.67 284.46
1-Feb-21 139,125.00 2,675.48 124,333.33 2,391.03 14,791.67 284.46
#VALUE! 13,356,000.00 256,846.15 11,936,000.00 229,538.46 1,420,000.00 27,307.69
16,695,000.00 321,057.69 ### 286,923.08 1,775,000.00 34,134.62

If Lumpsum thru Bank Financing

Rate Years Monthly Amortization for Bank Financing
10.00% 10 176,500.52 3,394.24 157,735.12 3,033.37 18,765.40 360.87
12.00% 15 162,017.46 3,115.72 143,252.06 2,754.85 18,765.40 360.87

*Above interest rates are estimate only and are subject to adjustment upon loan application.

* Advance Reg. Charges 745,312.50 14,332.93 to be paid upon loan approval

Estimated Bank Charges 400,680.00 7,705.38 if lumpsum will be paid thru bank financing
Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to FEDERAL LAND INC
5. Figures are based from Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

Juan Dela Cruz FLI

Client Agent / Division
 INVESTMENT PROPOSAL
Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms
UNIT NO. 26h
TYPE 2-BR WITH PARKING

A1 - 10 / 20 IN 12 MOS./70
21st-38th Floor Only
UNIT AND PARKING UNIT PARKING
76.50 sq.m. 823.45 sq.ft. 64.00 sq.m. 688.90 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 16,695,000.00 321,057.69 ### 286,923.08 1,775,000.00 34,134.62
0 0.0% - - - - - -
NET INVESTMENT 16,695,000.00 321,057.69 ### 286,923.08 1,775,000.00 34,134.62

TERMS: DATE Pay't Sched Pay't Sched Pay't Sched

Reservation Deposit 6-Dec-19 100,000.00 1,923.08 90,000.00 1,730.77 10,000.00 192.31
10% Downpayment 30-Jan-20 1,569,500.00 30,182.69 1,402,000.00 26,961.54 167,500.00 3,221.15
20% in 12 months 1-Mar-20 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
70% balance thru Cash 1-Apr-20 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
Bank Financing 1-May-20 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Jun-20 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Jul-20 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Aug-20 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Sep-20 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Oct-20 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Nov-20 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Dec-20 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Jan-21 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
1-Feb-21 278,250.00 5,350.96 248,666.67 4,782.05 29,583.33 568.91
#VALUE! 11,686,500.00 224,740.38 10,444,000.00 200,846.15 1,242,500.00 23,894.23
16,695,000.00 321,057.69 ### 286,923.08 1,775,000.00 34,134.62

If Lumpsum thru Bank Financing

Rate Years Monthly Amortization for Bank Financing
10.00% 10 154,437.96 2,969.96 138,018.23 2,654.20 16,419.73 315.76
12.00% 15 141,765.28 2,726.26 125,345.55 2,410.49 16,419.73 315.76

*Above interest rates are estimate only and are subject to adjustment upon loan application.

* Advance Reg. Charges 745,312.50 14,332.93 to be paid upon loan approval

Estimated Bank Charges 350,595.00 6,742.21 if lumpsum will be paid thru bank financing
Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to FEDERAL LAND INC
5. Figures are based from Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

Juan Dela Cruz FLI

Client Agent / Division
 INVESTMENT PROPOSAL
Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms
UNIT NO. 26h
TYPE 2-BR WITH PARKING

A2 - 20 / 5 IN 12 MOS./ 75
21st-38th Floor Only
UNIT AND PARKING UNIT PARKING
76.50 sq.m. 823.45 sq.ft. 64.00 sq.m. 688.90 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
0 0.0% - - - - - -
NET INVESTMENT 16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62

TERMS: DATE Pay't Sched Pay't Sched Pay't Sched

Reservation Deposit 6-Dec-19 100,000.00 1,923.08 90,000.00 1,730.77 10,000.00 192.31
20% Downpayment 30-Jan-20 3,239,000.00 62,288.46 2,894,000.00 55,653.85 345,000.00 6,634.62
5% in 12 months 1-Mar-20 69,562.50 1,337.74 62,166.67 1,195.51 7,395.83 142.23
75% balance thru Cash 1-Apr-20 69,562.50 1,337.74 62,166.67 1,195.51 7,395.83 142.23
Bank Financing 1-May-20 69,562.50 1,337.74 62,166.67 1,195.51 7,395.83 142.23
1-Jun-20 69,562.50 1,337.74 62,166.67 1,195.51 7,395.83 142.23
1-Jul-20 69,562.50 1,337.74 62,166.67 1,195.51 7,395.83 142.23
1-Aug-20 69,562.50 1,337.74 62,166.67 1,195.51 7,395.83 142.23
1-Sep-20 69,562.50 1,337.74 62,166.67 1,195.51 7,395.83 142.23
1-Oct-20 69,562.50 1,337.74 62,166.67 1,195.51 7,395.83 142.23
1-Nov-20 69,562.50 1,337.74 62,166.67 1,195.51 7,395.83 142.23
1-Dec-20 69,562.50 1,337.74 62,166.67 1,195.51 7,395.83 142.23
1-Jan-21 69,562.50 1,337.74 62,166.67 1,195.51 7,395.83 142.23
1-Feb-21 69,562.50 1,337.74 62,166.67 1,195.51 7,395.83 142.23
#VALUE! 12,521,250.00 240,793.27 11,190,000.00 215,192.31 1,331,250.00 25,600.96
16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62

If Lumpsum thru Bank Financing

Rate Years Monthly Amortization for Bank Financing
10.00% 10 165,469.24 3,182.10 147,876.67 2,843.78 17,592.57 338.32
12.00% 15 151,891.37 2,920.99 134,298.81 2,582.67 17,592.57 338.32

*Above interest rates are estimate only and are subject to adjustment upon loan application.

* Advance Reg. Charges 745,312.50 14,332.93 to be paid upon loan approval

Estimated Bank Charges 375,637.50 7,223.80 if lumpsum will be paid thru bank financing
Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to FEDERAL LAND INC
5. Figures are based from Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

Juan Dela Cruz FLI

Client Agent / Division
 INVESTMENT PROPOSAL
Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms
UNIT NO. 26h
TYPE 2-BR WITH PARKING

A2 - 20 / 15 IN 12 MOS./ 65
21st-38th Floor Only
UNIT AND PARKING UNIT PARKING
76.50 sq.m. 823.45 sq.ft. 64.00 sq.m. 688.90 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62
0 0.0% - - - - - -
NET INVESTMENT 16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62

TERMS: DATE Pay't Sched Pay't Sched Pay't Sched

Reservation Deposit 6-Dec-19 100,000.00 1,923.08 90,000.00 1,730.77 10,000.00 192.31
20% Downpayment 30-Jan-20 3,239,000.00 62,288.46 2,894,000.00 55,653.85 345,000.00 6,634.62
15% in 12 months 1-Mar-20 208,687.50 4,013.22 186,500.00 3,586.54 22,187.50 426.68
65% balance thru Cash 1-Apr-20 208,687.50 4,013.22 186,500.00 3,586.54 22,187.50 426.68
Bank Financing 1-May-20 208,687.50 4,013.22 186,500.00 3,586.54 22,187.50 426.68
1-Jun-20 208,687.50 4,013.22 186,500.00 3,586.54 22,187.50 426.68
1-Jul-20 208,687.50 4,013.22 186,500.00 3,586.54 22,187.50 426.68
1-Aug-20 208,687.50 4,013.22 186,500.00 3,586.54 22,187.50 426.68
1-Sep-20 208,687.50 4,013.22 186,500.00 3,586.54 22,187.50 426.68
1-Oct-20 208,687.50 4,013.22 186,500.00 3,586.54 22,187.50 426.68
1-Nov-20 208,687.50 4,013.22 186,500.00 3,586.54 22,187.50 426.68
1-Dec-20 208,687.50 4,013.22 186,500.00 3,586.54 22,187.50 426.68
1-Jan-21 208,687.50 4,013.22 186,500.00 3,586.54 22,187.50 426.68
1-Feb-21 208,687.50 4,013.22 186,500.00 3,586.54 22,187.50 426.68
#VALUE! 10,851,750.00 208,687.50 9,698,000.00 186,500.00 1,153,750.00 22,187.50
16,695,000.00 321,057.69 14,920,000.00 286,923.08 1,775,000.00 34,134.62

If Lumpsum thru Bank Financing

Rate Years Monthly Amortization for Bank Financing
10.00% 10 143,406.68 2,757.82 128,159.78 2,464.61 15,246.89 293.21
12.00% 15 131,639.19 2,531.52 116,392.30 2,238.31 15,246.89 293.21

*Above interest rates are estimate only and are subject to adjustment upon loan application.

* Advance Reg. Charges 745,312.50 14,332.93 to be paid upon loan approval

Estimated Bank Charges 325,552.50 6,260.63 if lumpsum will be paid thru bank financing
Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to FEDERAL LAND INC
5. Figures are based from Pricelist 7_06.01.2018/PKG5.22.18_Term Sheet_04.23.2018_Alternative Terms

Juan Dela Cruz FLI

Client Agent / Division