Sample Computation (for reference purposes only)

Prepared on: 10/10/2022

Prepared by: Dessa Matias

Unit Number: BLK21-LT10 Selling Price with VAT ( 2,938,320.00)

Lot Type: Frontier Lot add Miscellaneous: ( 157,410.00)
Lot Area: 132 sq.m TOTAL CONTRACT PRICE: PHP ( 3,095,730.00)
Floor Area: N/A

OPTION 1: 5-15(22)-80

Reservation Fee: PHP ( 30,000.00) To hold the unit

5% Spot Downpayment PHP ( 124,786.50) Within 30 days from RF
15% Downpayment Amortized for 22 months PHP ( 464,359.50)
PHP ( 21,107.25) Within 30 days from Spot DP for 22 months

80% Cash or Bank Financing PHP ( 2,476,584.00) Balance upon turnover

Total Contract Price PHP ( 3,095,730.00)

OPTION 2: 10-10(22)-80

Reservation Fee: PHP ( 30,000.00) To hold the unit

10% Spot Downpayment PHP ( 279,573.00) Within 30 days from RF

10% Downpayment Amortized for 22 months PHP ( 309,573.00)

PHP ( 14,071.50) Within 30 days from Spot DP for 22 months

80% Cash or Bank Financing PHP ( 2,476,584.00) Balance upon turnover

Total Contract Price PHP ( 3,095,730.00)

OPTION 3: Deferred Cash 24 months

Reservation Fee: PHP ( 30,000.00) To hold the unit

Deferred Cash PHP ( 3,065,730.00)

Deferred 24 months PHP ( 127,738.75) Within 30 days from RF for 24 months

Total Contract Price PHP ( 3,095,730.00)

OPTION 4: Spot Cash Term

5% Spot Cash Discount less PHP ( 146,916.00) based from the Selling Price with VAT

Net Selling Price PHP ( 2,791,404.00)

Miscellaneous PHP ( 157,410.00)

Net Total Contract Price PHP ( 2,948,814.00)

Reservation Fee: PHP ( 30,000.00) To hold the unit

Spot Cash PHP ( 2,918,814.00) Within 30 days from RF

Total Contract Price PHP ( 2,948,814.00)

* Miscellaneous fees shall be exclusively borne by the Purchaser.

* Additional Move In Fee to be paid on or before the balance upon turnover

* Documentary stamps tax, value added tax, transfer tax, registration fee, assurance fund, and other fees, taxes and expenses for the transfer of the title to the unit in the name of the Purchaser shall be
exclusively borne by the Purchaser.

* Delay in any payment and default of payment entitles the Seller to exercise remedial options which will include collection of penalty of the unpaid amount for every month of delay

* In the event of cancellation, Purchaser is not entitled to a full or partial refund for any payments made as stipulated in the Reservation Agreement

* This is a sample computation which is subject to change

* All checks payable to ROCKWELL LAND CORPORATION