GRAND WESTSIDE HOTEL - North Tower NANAMI

Investment Computation 02/09/24

UNIT PRICE
: Unit Area (sqm) 24.00
Unit No. : 828 Unit Cost P 8,272,000.00
Floor Level : 8th Floor -
Unit Type : Twin Suite Net Unit Cost P 8,272,000.00
Fit-Out Cost P 1,728,000.00
TOTAL CONTRACT PRICE P 10,000,000.00

APPLICABLE PAYMENT TERMS

OPTION 1: 5% DOWNPAYMENT, Straight Mo. Amort. UNIT COST FIT-OUT COST

5% DOWNPAYMENT (TCP) P 500,000.00

Less: Reservation Fee (Non-Refundable) P 50,000.00 P 50,000.00
BALANCE Downpayment is Split in Three (3) Equal Payments, to
commence 30 days from date of reservation
at P 150,000.00 / month (1st - 3rd month) P 150,000.00 P 450,000.00
15% (TCP) PAYABLE IN 24 MONTHS @ 0% INTEREST, TO COMMENCE Total Mo. Amort. P 1,500,000.00
TWO (2) MONTHS FROM DATE OF RESERVATION P 62,500.00
at P 62,500.00 unit / month *
* Note: 1st & 2nd Mo. Amort. will coincide with 2nd & 3rd Downpayment schedule

FULL BALANCE (Unit Cost + Fit-Out Cost) is Due on the 25th month P 8,000,000.00 P 6,272,000.00 P 1,728,000.00
TOTAL CONTRACT PRICE P 10,000,000.00 P 8,272,000.00 P 1,728,000.00

OPTION 2: 5% DOWNPAYMENT, Mo. Amort. With Lumpsum UNIT COST FIT-OUT COST

5% DOWNPAYMENT (TCP) P 500,000.00

Less: Reservation Fee (Non-Refundable) P 50,000.00 P 50,000.00
BALANCE Downpayment is Split in Three (3) Equal Payments, to
commence 30 days from date of reservation
at P 150,000.00 / month (1st - 3rd month) P 150,000.00 P 450,000.00
12% (TCP) PAYABLE IN 24 MONTHS @ 0% INTEREST, TO COMMENCE Total Mo. Amort. P 1,200,000.00
TWO (2) MONTHS FROM DATE OF RESERVATION P 50,000.00
at P 50,000.00 unit / month *
* Note: 1st & 2nd Mo. Amort. will coincide with 2nd & 3rd Downpayment schedule

1.5% Lumpsum Due on the 10th month P 150,000.00 P 150,000.00

1.5% Lumpsum Due on the 20th month P 150,000.00 P 150,000.00
FULL BALANCE (Unit Cost + Fit-Out Cost) is Due on the 25th month P 8,000,000.00 P 6,272,000.00 P 1,728,000.00
TOTAL CONTRACT PRICE P 10,000,000.00 P 8,272,000.00 P 1,728,000.00

OPTION 3: 100% CASH TERM UNIT COST FIT-OUT COST

100% CASH TERM P 8,272,000.00 P 1,728,000.00

Less: 10% Discount on 100% downpayment (Unit Cost) 827,200.00 -
NET CONTRACT PRICE P 7,444,800.00 P 1,728,000.00
Less: Reservation Fee (Non-Refundable) P 50,000.00 50,000.00 -
FULL Balance is Due within 30 days from date of reservation
P 9,122,800.00 P 7,394,800.00 P 1,728,000.00
(Unit Cost + Fit-Out Cost)
TOTAL CONTRACT PRICE (net of discount) P 9,172,800.00 P 7,444,800.00 P 1,728,000.00

1. Megaworld Resort Estates, Inc. 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 MANILA BAYSHORE PROPERTY HOLDINGS, INC.
4. Other charges such as Registration Fees for the processing of CCT & Incidental expenses are for the account of the buyer and are not included in the Total
Contract Price.
5. Delays in payment will be subject to 3% penalty per month.

NOTE : Clients will be entitled to the rental revenue once FULLY PAID.
GRAND WESTSIDE HOTEL - North Tower NANAMI
Investment Computation 02/09/24

: 0 UNIT PRICE
Unit No. : 828 Unit Area (sqm) 24.00
Floor Level : 8th Floor Unit Cost P 8,272,000.00
Unit Type : Twin Suite -
Net Unit Cost P 8,272,000.00
Fit-Out Cost P 1,728,000.00
NET CONTRACT PRICE P 10,000,000.00

APPLICABLE PAYMENT TERMS

OPTION 1 (100% - SPOT CASH) UNIT COST FIT-OUT COST

100% CASH PAYMENT (Unit Cost) P 8,272,000.00

Less: 10.0% Discount on 100% downpayment (Unit Cost) ( 827,200.00 )
Net Payment P 7,444,800.00
Less: Reservation Fee (Non-Refundable) P 50,000.00 ( 50,000.00 )
FULL Balance Due (Unit + Fit-Out Cost) within 30 days from date of reservation P 9,122,800.00 P 7,394,800.00 P 1,728,000.00
TOTAL CONTRACT PRICE (net of discount) P 9,172,800.00 P 7,444,800.00 P 1,728,000.00

OPTION 2 (50% DOWNPAYMENT) UNIT COST FIT-OUT COST

50% DOWNPAYMENT (Unit Cost) P 4,136,000.00

Less: 5% Discount on 50% downpayment (Unit Cost) ( 206,800.00 )
Net Downpayment P 3,929,200.00
Less: Reservation Fee (Non-Refundable) P 50,000.00 ( 50,000.00 )
Balance Downpayment Due within 30 days from date of reservation P 3,879,200.00 P 3,879,200.00
15% (Unit Cost) Payable in 24 months at 0% interest, to commence in two (2)
P 51,700.00 P 1,240,800.00
months from date of reservation
at P 51,700.00 / month (1st - 24th mo. - Unit Cost)
35% Unit Cost / 100% Fit-Out Cost Due on the 25th month P 4,623,200.00 P 2,895,200.00 P 1,728,000.00
TOTAL CONTRACT PRICE (net of discount) P 9,793,200.00 P 8,065,200.00 P 1,728,000.00

OPTION 3 (30% DOWNPAYMENT) UNIT COST FIT-OUT COST

30% DOWNPAYMENT (Unit Cost) P 2,481,600.00

Less: 2% Discount on 30% downpayment (Unit Cost) ( 49,632.00 )
Net Downpayment P 2,431,968.00
Less: Reservation Fee (Non-Refundable) P 50,000.00 ( 50,000.00 )
15% Balance Downpayment Due within 30 days from date of reservation P 2,381,968.00 P 2,381,968.00
25% (Unit Cost) Payable in 24 months at 0% interest, to commence in two (2)
P 86,166.67 P 2,068,000.08
months from date of reservation
at P 86,166.67 / month (1st - 24th mo. - Unit Cost)
45% Unit Cost / 100% Fit-Out Cost Due on the 25th month P 5,450,399.92 P 3,722,399.92 P 1,728,000.00
TOTAL CONTRACT PRICE (net of discount) P 9,950,368.00 P 8,222,368.00 P 1,728,000.00

1. Megaworld Resort Estates, Inc. 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 MANILA BAYSHORE PROPERTY HOLDINGS, INC.
4.
Other charges such as Registration Fees for the processing of CCT & Incidental expenses are for the account of the buyer and are not included in the Total Contract Price.
5. Delays in payment will be subject to 3% penalty per month.

NOTE : Clients will be entitled to the rental revenue once FULLY PAID.