MAVEN SOUTH

LEVEL: 3
SAMPLE COMPUTATION UNIT: J
STANDARD PAYMENT SCHEMES UNIT TYPE: 1 BEDROOM
UNIT AREA (SQ.M): 46
*Valid January 14, 2020 until March 31, 2020

PESO INTERNATIONAL
Choose currency: USD
TOTAL CONTACT PRICE 9,833,600.00 194,328.40
UNIT PRICE 9,833,600.00 194,328.40
PARKING PRICE NONE - -

UNIT TCP 9,833,600.00 194,328.40

UNIT TLP (TCP LESS VAT)* 8,780,000.00 173,507.50

3.00% Unit Promo Discount (263,400.00) (5,205.22)

0.00% Multiple Purchase Discount - -
Discounted Unit TLP 8,516,600.00 168,302.27
Unit TCP (with discount, if any) 9,538,592.00 188,498.55
Parking Price (if applicable) - -
Net Total Contract Price with VAT 9,538,592.00 188,498.55

Reservation Fee 100,000.00 1,976.17

10/30/30/30

Selling Price of Unit (exclusive of VAT) 8,516,600.00 168,302.27

0% Discount - -
Net Selling Price 8,516,600.00 168,302.27
12% VAT (if applicable) 1,021,992.00 20,196.27
Parking Price (if applicable) - -
Contract Price 9,538,592.00 188,498.55

Reservation Fee 100,000.00 1,976.17

10% Spot 853,860.00 16,873.70

30% Over construction period 39 months 2,861,586.00 56,549.73

73,374.00 PER MONTH 1,449.99

30% Bullet payment 4 year(s) 2,861,580.00 56,549.61

715,395.00 PER YEAR 14,137.40

30% After the last monthly amortization 2,861,566.00 56,549.34

4.0% Other Charges 340,664.00 6,732.09

10/40/50

Selling Price of Unit (exclusive of VAT) 8,516,600.00 168,302.27

0% Discount - -
Net Selling Price 8,516,600.00 168,302.27
12% VAT (if applicable) 1,021,992.00 20,196.27
Parking Price (if applicable) - -
Contract Price 9,538,592.00 188,498.55

Reservation Fee 100,000.00 1,976.17

10% Spot 853,860.00 16,873.70

40% Over construction period 39 months 3,815,448.00 75,399.64

97,832.00 PER MONTH 1,933.32

50% After the last monthly amortization 4,769,284.00 94,249.04

4.0% Other Charges 340,664.00 6,732.09

This computation is valid within 24 hours from date of preparation.

Bank Financing Scheme: take-out must be paid within 30 days from full DP with 30 days grace period. Delayed release of loan proceeds will forfeit discount.

Notes & Disclaimers:

1 This sample computation should only be opened and used with MS Excel to prevent errors in calculation and other discrepancies.
Sample computations opened using different applications and tampered with will not be honored.
If errors in calculation and pricing are found, please report to the Sales Support and Project Development teams immediately.
Sales Acceptance has the right to reject sample computation sheets with errors.
2 This table is for information purposes only and to be understood as a representation of the payment scheme.
Final payment schedules will be generated in the Annex A.
3 Total Contract Price (TCP) is inclusive of EVAT.The official pricelist should be basis of the prices of all products.
At the event that the prices generated does not match the pricelist, the official pricelist will govern.
4 Payment terms should follow the payment terms issued through a memo.
Should the above sample computation be different from that of the memo, the sample computation will not be honored.
5 Other charges such as registration fees and incidental expenses for installation of utilities (eg. water, power & other fees)
are not included in the TCP, and will be paid 1 month prior the lumpsum balance. This will be computed with the Annex A
6 In the event of an increase in Other Charges, OCLP has the right to charge the Buyer as mandated in the CTS & DOAS.
7 Move-in fees, association dues, and membership fees shall be billed separately upon turnover.
8 All payments & installments must be paid by check (PDCs) payable to Ortigas & Company, Limited Partnership (OCLP).
9 For Cirque SR Units Joining and FF&E Fees: to be paid within 30 days of reservation or over 3 equal monthly payments
For Connor SR Units Joining and FF&E Fees: to be collected in Jan 2022 and to be remitted to SR operator
10 The unit area shown are approximate areas based on current plans. The product is sold per unit and not per square meter.
The contents specified in this table may be changed without need of prior notice.
11 Prevailing interest rate on the day of loan release shall apply. Max. 20 yrs. loan period.
Borrower's age must not exceed 65 at the time of loan maturity.
12 For PDC issuance, only cheques in USD, AUD,SGD, PHP, CAD, HKD, TWD, JPY, EUR, CNY & GBP currency are accepted.
13 Exchange rates are based on the Reference Exchange Rate Bulletin posted by the Bangko Sentral ng Pilipinas dated January 10, 2020
Rates stated herein should be used as guidelines only. Actual exchange rates may vary depending on the date of actual sale booking.

Date Prepared: March 06, 2020 (11:07 AM)