ARCOVIA PARK PLACE 04/01/2024

Investment Computation NHING

SELLING PRICE
: Unit Area (sqm) 28.50
Floor : 20 Balcony Area (sqm) 3.50
Unit No. : M Total Area (sqm) 32.00
Unit Type : Studio + Balcony Unit Price P 8,549,000.00
Carpark : N/A Less: 5% Early Bird Discount (Unit Price Only) 427,450.00
Balance Unit Price P 8,121,550.00
Less: 3% PDC Discount (Unit Price Only) 3% 243,646.50
NET UNIT PRICE P 7,877,903.50
CARPARK PRICE P -
TOTAL CONTRACT PRICE P 7,877,903.50

Option 1: LOW MONTHLY AMORT. With LUMPSUM UNIT CARPARK

CONTRACT PRICE P 7,877,903.50 P -

Reservation (NON-REFUNDABLE) P 25,000.00 P 25,000.00 P -
PAYABLE IN 60 MONTHS @ 0% INTEREST, TO COMMENCE IN ONE (1) MONTH FROM DATE OF
RESERVATION.
P 40,000.00 /month (Unit) Total Mo. Amort.
P 2,400,000.00 P -
P - /month (Carpark) P 40,000.00
Fixed Lumpsum due on the 10th month (Unit) 0 P 150,000.00
Fixed Lumpsum due on the 20th month (Unit) P 150,000.00
Fixed Lumpsum due on the 30th month (Unit) P 150,000.00
P 900,000.00
Fixed Lumpsum due on the 40th month (Unit) P 150,000.00
Fixed Lumpsum due on the 50th month (Unit) P 150,000.00
Fixed Lumpsum due on the 60th month (Unit) P 150,000.00
FULL BALANCE is Due on July 31, 2028 P 4,552,903.50 P 4,552,903.50 P -
TOTAL CONTRACT PRICE (Net of Discounts) P 7,877,903.50 P -

Option 2: STEP-UP MONTHLY AMORTIZATION UNIT CARPARK

CONTRACT PRICE P 7,877,903.50 P -

Reservation (NON-REFUNDABLE) P 25,000.00 P 25,000.00 P -
Fixed Monthly Amortization at 0% Interest
Payable in 12 months (1st - 12th month) Total Mo. Amort. P 360,000.00 P -
P 30,000.00 / month (unit) P 30,000.00
P - / month (parking)
Fixed Monthly Amortization at 0% Interest
Payable in 12 months (13th - 24th month) Total Mo. Amort. P 420,000.00 P -
P 35,000.00 / month (unit) P 35,000.00
P - / month (parking)
Fixed Monthly Amortization at 0% Interest
Payable in 12 months (25th - 36th month) Total Mo. Amort. P 480,000.00 P -
P 40,000.00 / month (unit) P 40,000.00
P - / month (parking)
Fixed Monthly Amortization at 0% Interest
Payable in 12 months (37th - 48th month) Total Mo. Amort. P 540,000.00 P -
P 45,000.00 / month (unit) P 45,000.00
P - / month (parking)
Fixed Monthly Amortization at 0% Interest
Payable in 12 months (49th - 60th month) Total Mo. Amort. P 600,000.00 P -
P 50,000.00 / month (unit) P 50,000.00
P - / month (parking)

Fixed Lumpsum due on the 10th month (Unit) P 150,000.00 P -

Fixed Lumpsum due on the 20th month (Unit) P 150,000.00 P -
Fixed Lumpsum due on the 30th month (Unit) P 150,000.00 P -
P 900,000.00 P -
Fixed Lumpsum due on the 40th month (Unit) P 150,000.00 P -
Fixed Lumpsum due on the 50th month (Unit) P 150,000.00 P -
Fixed Lumpsum due on the 60th month (Unit) P 150,000.00 P -
FULL BALANCE is Due on July 31, 2028 P 4,552,903.50 P 4,552,903.50 P -
TOTAL CONTRACT PRICE (Net of Discounts) P 7,877,903.50 P -

Option 3: STRAIGHT MONTHLY AMORTIZATION UNIT CARPARK

CONTRACT PRICE P 7,877,903.50 P -

Reservation (NON-REFUNDABLE) P 25,000.00 P 25,000.00 P -
PAYABLE IN 60 MONTHS @ 0% INTEREST, TO COMMENCE IN ONE (1) MONTH FROM DATE OF
RESERVATION.
P 52,352.69 /month (Unit) Total Mo. Amort.
P 3,141,161.40 P -
P - /month (Carpark) P 52,352.69
FULL BALANCE is Due on July 31, 2028 P 4,711,742.10 P 4,711,742.10 P -
TOTAL CONTRACT PRICE (Net of Discounts) P 7,877,903.50 P -

1. Megaworld Resort Estates, Inc. (MREI) reserves the right to correct any error that may appear on this computation.
2. All payments , including reservation fee or initial payment made, will automatically be forfeited in case of cancellation/withdrawal by the buyer for any reason whatsoever.
3. All checks should be made payable to ARCOVIA PROPERTIES, INC.
4. Other charges such as Registration Fees for the processing of CCT & Incidental expenses for the installation of utilities (e.g. water, power & other fees) are for the account of the buyer
and are not included in the Total Contract Price.
5. Notwithstanding the above payment terms, all outstanding balances shall become due and demandable on July 31, 2028.
6. Delays in payment will be subject to penalty of 3% per month,
7. PDC Discount only applies for COMPLETE PDCs ISSUED TO MREI / ARCOVIA PROPERTIES, INC. STRICTLY WITHIN 30 CALENDAR DAYS FROM DATE OF RESERVATION and subject to the terms
and conditions in the PDC Agreement.

Turnover Date : July 31, 2028 + 12 mos. grace period

ARCOVIA PARK PLACE 04/01/2024

Investment Computation NHING

SELLING PRICE
: Unit Area (sqm) 28.50
Floor : 20 Balcony Area (sqm) 3.50
Unit : M Total Area (sqm) 32.00
Type : Studio + Balcony Unit Price P 8,549,000.00
Carpark : N/A Less: 5% Early Bird Discount (Unit Price Only) 427,450.00
Balance on Unit Price P 8,121,550.00
Less: 3% PDC Discount (Unit Price Only) 3% 243,646.50
NET UNIT PRICE P 7,877,903.50
CARPARK PRICE -
TOTAL CONTRACT PRICE P 7,877,903.50

Option 1 - 100% CASH TERM UNIT ONLY CARPARK

CONTRACT PRICE P 8,121,550.00 P -
Less : 15.0% Discount on 100% Unit Price 1,218,232.50 -
Net Unit Price P 6,903,317.50 P -
Less: Reservation Fee (NON-REFUNDABLE) P 25,000.00 25,000.00 -
Full Balance Payable within one (1) month from date of reservation (Unit) P 6,878,317.50 P 6,878,317.50 P -
TOTAL CONTRACT PRICE (Net of Discounts) P 6,903,317.50 P -
Option 1 - 50% DOWNPAYMENT P 7,877,903.50 P -
50% DOWNPAYMENT P 3,938,951.75 P -
Less : 12.5% Discount on 50% Downpayment (Unit Price) 492,368.97 -
Net Downpayment P 3,446,582.78 P -
Less: Reservation Fee (NON-REFUNDABLE) P 25,000.00 25,000.00 -
Balance Downpayment Due within one (1) month from date of reservation P 3,421,582.78 P 3,421,582.78 P -
10% PAYABLE IN 60 MONTHS @ 0% INTEREST, TO COMMENCE IN TWO (2) MONTHS FROM DATE OF RESERVATION.
AT P 13,129.84 unit /mo. Total Mo. Amort.
P 787,790.40 P -
P - carpark/mo. P 13,129.84
40% FULL BALANCE is Due on July 31, 2028 P 3,151,161.35 P 3,151,161.35 P -
TOTAL CONTRACT PRICE (Net of Discounts) P 7,385,534.53 P -
Option 2 - 30% DOWNPAYMENT P 7,877,903.50 P -
30% DOWNPAYMENT P 2,363,371.05 P -
Less : 7.5% Discount on 30% Downpayment (Unit Price) 177,252.83 -
Net Downpayment P 2,186,118.22 P -
Less: Reservation Fee (NON-REFUNDABLE) P 25,000.00 25,000.00 -
P 2,161,118.22 P -
Balance Downpayment Due within one (1) month from date of reservation P 2,161,118.22

30% PAYABLE IN 60 MONTHS @ 0% INTEREST, TO COMMENCE IN TWO (2) MONTHS FROM DATE OF RESERVATION.
AT P 39,389.52 /month (Unit) Total Mo. Amort.
P 2,363,371.20 P -
P - /month (Carpark) P 39,389.52
40% FULL BALANCE is Due on July 31, 2028 P 3,151,161.25 P 3,151,161.25 P -
TOTAL CONTRACT PRICE (Net of Discounts) P 7,700,650.67 P -
Option 2 - 20% DOWNPAYMENT P 7,877,903.50 P -
20% DOWNPAYMENT P 1,575,580.70 P -
Less : 5.0% Discount on 20% Downpayment (Unit Price) 78,779.04 -
Net Downpayment P 1,496,801.66 P -
Less: Reservation Fee (NON-REFUNDABLE) P 25,000.00 25,000.00 -
Balance Downpayment Due within one (1) month from date of reservation P 1,471,801.66 P 1,471,801.66 P -
30% PAYABLE IN 60 MONTHS @ 0% INTEREST, TO COMMENCE IN TWO (2) MONTHS FROM DATE OF RESERVATION.
AT P 39,389.52 /month (Unit) Total Mo. Amort.
P 2,363,371.20 P -
P - /month (Carpark) P 39,389.52
5% LUMPSUM due on the 12th month P 393,895.18 P -
P 787,790.36 P -
5% LUMPSUM due on the 24th month P 393,895.18 P -
40% FULL BALANCE is Due on July 31, 2028 P 3,151,161.24 P 3,151,161.24 P -
TOTAL CONTRACT PRICE (Net of Discounts) P 7,799,124.46 P -

Option 3 - 10% DOWNPAYMENT P 7,877,903.50 P -

10% DOWNPAYMENT P 787,790.35 P -

Less : 2.0% Discount on 10% Downpayment (Unit Price) 15,755.81
Net Downpayment P 772,034.54 P -
Less: Reservation Fee (NON-REFUNDABLE) P 25,000.00 25,000.00 ( -
P 747,034.54 P 747,034.54 P -
Balance Downpayment Due within one (1) month from date of reservation

50% PAYABLE IN 60 MONTHS @ 0% INTEREST, TO COMMENCE IN TWO (2) MONTHS FROM DATE OF RESERVATION.
AT P 65,649.20 /month (Unit) Total Mo. Amort.
P 3,938,952.00 P -
P - /month (Carpark) P 65,649.20
40% FULL BALANCE is Due on July 31, 2028 P 3,151,161.15 P 3,151,161.15 P -
TOTAL CONTRACT PRICE (Net of Discounts) P 7,862,147.69 P -

1. Megaworld Resort Estates, Inc. (MREI) reserves the right to correct any error that may appear on this computation.
2. All payments , including reservation fee or initial payment made, will automatically be forfeited in case of cancellation/withdrawal by the buyer for any reason whatsoever.
3. All checks should be made payable to ARCOVIA PROPERTIES, INC.
4. Other charges such as Registration Fees for the processing of CCT & Incidental expenses for the installation of utilities (e.g. water, power & other fees) are for the account of the buyer and are not
included in the Total Contract Price.
5. Notwithstanding the above payment terms, all outstanding balances shall become due and demandable on July 31, 2028.
6. Delays in payment will be subject to penalty of 3% per month,
7. PDC Discount applies only for COMPLETE PDCS ISSUED TO MREI / ARCOVIA PROPERTIES, INC. STRICTLY WITHIN 30 CALENDAR DAYS FROM DATE OF RESERVATION and subject to the terms and
conditions in the PDC Agreement.
PDC Discount is not applicable for 100% Cash Term.
Turnover Date : July 31, 2028 + 12 mos. grace period