STANDARD SAMPLE COMPUTATIONS May 17, 2023

Unit 18E
Wing SOUTH
Description 2 BR
Area in sqm 140.09
Unit Price ( VAT-ex ) Php37,982,000.00
Parking Price ( VAT-ex ) Php1,500,000.00
P3-11
Option 1 | 95-5 AMOUNT
Unit Price ₱ 37,982,000.00
17% Discount ₱ 6,456,940.00
Parking Price ₱ 1,500,000.00
Net Price: Unit and Parking Slots ₱ 33,025,060.00
Total Price with VAT ₱ 36,988,067.20
Reservation Fee ₱ 150,000.00
95% Downpayment (1st month) ₱ 34,988,663.84
5% Balance on the 72nd month ₱ 1,849,403.36
Other Charges (Doc Stamps, Transfer Tax, Registration Fee, etc.) ₱ 1,849,403.36
Total ₱ 38,837,470.56

Option 2 | Annual Payment AMOUNT

Unit Price ₱ 37,982,000.00
7% Discount ₱ 2,658,740.00
Parking Price ₱ 1,500,000.00
Net Price: Unit and Parking Slots ₱ 36,823,260.00
Total Price with VAT ₱ 41,242,051.20
Reservation Fee ₱ 150,000.00
14% Downpayment (1st month) ₱ 5,741,721.60
14% on the 12th month ₱ 5,891,721.60
14% on the 24th month ₱ 5,891,721.60
14% on the 36th month ₱ 5,891,721.60
14% on the 48th month ₱ 5,891,721.60
14% on the 60th month ₱ 5,891,721.60
14% on the 72nd month ₱ 5,891,721.60
Other Charges (Doc Stamps, Transfer Tax, Registration Fee, etc.) ₱ 2,062,102.56
Total ₱ 43,304,153.76

Option 3 | 20-30(70)-50 AMOUNT

Unit Price ₱ 37,982,000.00
4% Discount ₱ 1,329,370.00
Parking Price ₱ 1,500,000.00
Net Price: Unit and Parking Slots ₱ 38,152,630.00
Total Price with VAT ₱ 42,730,945.60
Reservation Fee ₱ 150,000.00
20% Downpayment (1st month) ₱ 8,396,189.12
30% Amount for Amortization ₱ 12,819,283.68
70 Monthly Amortizations (2nd - 71st month) ₱ 183,132.62
50% Balance on the 72nd month ₱ 21,365,472.80
Other Charges (Doc Stamps, Transfer Tax, Registration Fee, etc.) ₱ 2,136,547.28
Total ₱ 44,867,492.88
Option 4 | 20-20(70)-60 AMOUNT
Unit Price ₱ 37,982,000.00
2.5% Discount ₱ 949,550.00
Parking Price ₱ 1,500,000.00
Net Price: Unit and Parking Slots ₱ 38,532,450.00
Total Price with VAT ₱ 43,156,344.00
Reservation Fee ₱ 150,000.00
20% Downpayment (1st month) ₱ 8,481,268.80
20% Amount for Amortization ₱ 8,631,268.80
70 Monthly Amortizations (2nd - 71st month) ₱ 123,303.84
60% Balance on the 72nd month ₱ 25,893,806.40
Other Charges (Doc Stamps, Transfer Tax, Registration Fee, etc.) ₱ 2,157,817.20
Total ₱ 45,314,161.20
Option 5 | 10-30(70)-60 AMOUNT
Unit Price ₱ 37,982,000.00
1.0% Discount ₱ 379,820.00
Parking Price ₱ 1,500,000.00
Net Price: Unit and Parking Slots ₱ 39,102,180.00
Total Price with VAT ₱ 43,794,441.60
Reservation Fee ₱ 150,000.00
10% Downpayment (1st month) ₱ 4,229,444.16
30% Amount for Amortization ₱ 13,138,332.48
70 Monthly Amortizations (2nd - 71st month) ₱ 187,690.46
60% Balance on the 72nd month ₱ 26,276,664.96
Other Charges (Doc Stamps, Transfer Tax, Registration Fee, etc.) ₱ 2,189,722.08
Total ₱ 45,984,163.68

Option 6 | 10-20(70)-70 step-up AMOUNT

Unit Price ₱ 37,982,000.00
Parking Price ₱ 1,500,000.00
Total Price Unit and Parking Slots ₱ 39,482,000.00
Total Price with VAT ₱ 44,219,840.00
Reservation Fee ₱ 150,000.00
10% Downpayment (1st month) ₱ 4,271,984.00
20% Amount for Amortization ₱ 8,843,968.00
5% over 24 Monthly Amortizations (2nd - 25th month) ₱ 92,124.67
7% over 24 Monthly Amortizations (26th - 49th month) ₱ 128,974.53
8% over 22 Monthly Amortizations (50th - 71st month) ₱ 160,799.42
70% Balance on the 72nd month ₱ 30,953,888.00
Other Charges (Doc Stamps, Transfer Tax, Registration Fee, etc.) ₱ 2,210,992.00
Total ₱ 46,430,832.00

Launch Promo 1 | 10(6)-20(65)-70 Split down, step-up AMOUNT

Unit Price ₱ 37,982,000.00
Parking Price ₱ 1,500,000.00
Total Price Unit and Parking Slots ₱ 39,482,000.00
Total Price with VAT ₱ 44,219,840.00
Reservation Fee ₱ 150,000.00
10% Downpayment ₱ 4,271,984.00
6 Monthly Amortizations (1st to 6th month) ₱ 711,997.33
20% Amount for Amortization ₱ 8,843,968.00
5% over 24 Monthly Amortizations (7th - 30th month) ₱ 92,124.67
7% over 24 Monthly Amortizations (31st - 54th month) ₱ 128,974.53
8% over 17 Monthly Amortizations (55th - 71st month) ₱ 208,093.36
70% Balance on the 72nd month ₱ 30,953,888.00
Other Charges (Doc Stamps, Transfer Tax, Registration Fee, etc.) ₱ 2,210,992.00
Total ₱ 46,430,832.00
Launch Promo 2 | 10(Spot)-15(70)-75 AMOUNT
Unit Price ₱ 37,982,000.00
Parking Price ₱ 1,500,000.00
Net Price: Unit and Parking Slots ₱ 39,482,000.00
Total Price with VAT ₱ 44,219,840.00
Reservation Fee ₱ 150,000.00
10% Downpayment (1st month) ₱ 4,271,984.00
15% Amount for Amortization ₱ 6,632,976.00
70 Monthly Amortizations (2nd - 71st month) ₱ 94,756.80
75% Balance on the 72nd month ₱ 33,164,880.00
Other Charges (Doc Stamps, Transfer Tax, Registration Fee, etc.) ₱ 2,210,992.00
Total ₱ 46,430,832.00
Launch Promo 5 | 10(7)-20(step up, 64)-70 AMOUNT
Unit Price ₱ 37,982,000.00
Parking Price ₱ 1,500,000.00
Net Price: Unit and Parking Slots ₱ 39,482,000.00
Total Price with VAT ₱ 44,219,840.00
Reservation Fee ₱ 150,000.00
10% Downpayment ₱ 4,271,984.00
7 Monthly Amortizations (1st to 7th month) ₱ 610,283.43
20% Amount for Amortization ₱ 8,843,968.00
5% over 24 Monthly Amortizations (8th - 31st month) ₱ 92,124.67
7% over 24 Monthly Amortizations (32nd - 55th month) ₱ 128,974.53
8% over 16 Monthly Amortizations (56th - 71st month) ₱ 235,839.15
70% Balance on the 72nd month ₱ 30,953,888.00
Other Charges (Doc Stamps, Transfer Tax, Registration Fee, etc.) ₱ 2,210,992.00
Total ₱ 46,430,832.00

• Post dated checks are required.

• Please make all checks payable to SHANG ROBINSONS PROPERTIES INC.
• All monthly amortizations and final balance including other charges shall become due and demandable upon turnover.