INVESTMENT PROPOSAL

PL2a_Mi Casa_Hawaii_07.16.2019_Term Sheet_December 2021

UNIT NO. 6F
TYPE Two Bedroom WITH MANDATORY PARKING

A3- 15% in 44 mos/ 5% Balloon on 45th mo. / 80% Lumpsum Balance

Assigned Parking B-058
**Promo Term applicable until June 30, 2022
UNIT AND PARKING UNIT PARKING
78.00 sq.m. 839.59 sq.ft. 65.50 sq.m. 705.04 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 20,790,000.00 #DIV/0! 18,390,000.00 #DIV/0! 2,400,000.00 #DIV/0!
LESS: PROMO DISC 0% 841,000.00 #DIV/0! 841,000.00 #DIV/0! #DIV/0!
19,949,000.00 #DIV/0! 17,549,000.00 #DIV/0! 2,400,000.00 #DIV/0!
0 0% - #DIV/0! - #DIV/0! - #DIV/0!
NET PRICE 19,949,000.00 #DIV/0! 17,549,000.00 #DIV/0! 2,400,000.00 #DIV/0!

Pay't Sched DATE

Reservation Jun-22 50,000.00 #DIV/0! 45,000.00 #DIV/0! 5,000.00 #DIV/0!
15% in 44 mos. Jul-22 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
5% Balloon on 45 mo. Aug-22 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
80% Balance thru Sep-22 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Cash or Bank Financing Oct-22 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Nov-22 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Dec-22 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Jan-23 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Feb-23 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Mar-23 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Apr-23 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
May-23 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Jun-23 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Jul-23 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Aug-23 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Sep-23 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Oct-23 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Nov-23 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Dec-23 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Jan-24 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Feb-24 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Mar-24 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Apr-24 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
May-24 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Jun-24 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Jul-24 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Aug-24 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Sep-24 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Oct-24 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Nov-24 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Dec-24 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Jan-25 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Feb-25 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Mar-25 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Apr-25 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
May-25 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Jun-25 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Jul-25 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Aug-25 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Sep-25 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Oct-25 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Nov-25 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Dec-25 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Jan-26 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Feb-26 66,871.59 #DIV/0! 58,803.41 #DIV/0! 8,068.18 #DIV/0!
Mar-26 997,450.00 #DIV/0! 877,450.00 #DIV/0! 120,000.00 #DIV/0!
Apr-26 15,959,200.00 #DIV/0! 14,039,200.00 #DIV/0! 1,920,000.00 #DIV/0!
19,949,000.00 #DIV/0! 17,549,000.00 #DIV/0! 2,400,000.00 #DIV/0!

If lumpsum thru Bank Financing

Rate Years Monthly Amortization for BF
10.00% 10 210,902.00 210,902.00 185,529.06 185,529.06 25,372.94 25,372.94
12.00% 15 191,537.22 191,537.22 168,493.99 168,493.99 23,043.23 23,043.23
180

*Above interest rates are estimate only and are subject to adjustment upon loan application.
* Advance Reg. Charges 890,580.36 #DIV/0! to be paid upon loan approval
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 PL2a_Mi Casa_Hawaii_07.16.2019_Term Sheet_December 2021
6. Contract under FEDERAL LAND INC.
*** Selling Price only until June 30, 2022
0 -
Client Agent / Division

30% 13%
20% 12%