Project Name: Heritage Spring Homes

Sample Computation: Package

Financing Term: Bank Financing

Project Location: Phase 2B Block 218 Lot 6
Package: House and Lot Package
House Model & Variant: Maja (3BR and 1T&B) - Loft type
lot Classification: Regular Inner Lot
Floor Area: 60sqm
Lot Area: 119sqm
Price/sqm: Php 6,000

Lot Contract Price: Php 714,000.00

Add: House Price Php 1,184,000.00
Total Contract Price: 1,898,000.00
Add: miscellaneous Fee 75,340.00
Total Package Price: Php 1,973,340.00

Term of Payment

Installment Sales:
Required DP 20.00% Php 379,600.00
Less: Reservation Fee 10,000.00
Net DP Php 369,600.00
Add: Miscellaneous Fee 75,340.00
Total 444,940.00

DP Payable in 9 Months w/o interest Php 49,437.78

80% Loanable Balance (Bank) Php 1,518,400.00 *Thru PSBANK

Monthly Amortization: NDI

Payable in 20 years Php 14,905.27 Php 49,684.24 * Interest @ 10.25%
15 years Php 16,316.80 Php 54,389.35 * Interest @ 10%
10 years Php 19,647.73 Php 65,492.42 * Interest @ 9.5%

PROMO in OPEN HOUSE (March, 2012)

SAMPLE COMPUTATION:
Less  100 pesos per sqm
Lot Area 120 sqm x P100= P12,000 discounted
Reservation fee of 15,000 less 3,000 (discounts) = 12,000.00
Total discounts = 15,000.00

Note:
*Price subject to change w/o prior notice
*Developer reserves the right to correct any error that may appear in this presentation
*Reservation is First Come First Reserve basis / Reservation Fee is Non - Refundable / Unit is reserve for 1 month
*All Check Payment must be name payable to Moldex Realty Inc.