COMPUTATION SHEET

Buyer's Name : Floor Area: 24.000 sqm

TOWER & UNIT #: a-315b Unit Type 1 br

List Price 2,530,000.00 Less: Promo Discount 0.0% 40,000.00 Discounted Price 2,490,000.00

Add: Other Charges 5.5% 139,150.00 Add: VAT (if applicable) 0.0% - TOTAL CONTRACT PRICE 2,629,150.00

Equity/Downpayment 20% 525,830.00 Reservation Fee 25,000.00 Net Downpayment 500,830.00

DEFERRED DOWNPAYMENT

Payable in 12 months 0% interest 41,735.83

BALANCE 80% 2,103,320.00

Option 1 - Bank FinanceTerm Factor Rate Amortization

5 yrs(11.50%) 0.0219926100 46,257.50 10 yrs(11.5%) 0.0140595400 29,571.71 15 yrs (11.5%) 0.0116819000 24,570.77

Breakdown of other charges:Registration Fees Transfer Tax

Annotation Fees Electric & Water connection

Documentary Stamp

Issuance of Title Legal Fees

Date: CONFORME:

Buyer's Name: 0 BLO

Endorsed by: Liza MacabeoBROKER NETWORK MANAGER

*Prices may change w/o prior notice.

*All checks are payable to SM DEVELOPMENT CORPORATION.

SPOT 10 DP DEFERRED BAL

Page 2

COMPUTATION SHEET

Buyer's Name : 0 Floor Area: 24.000 sqm

TOWER & UNIT #: a-315b Unit Type 1 br

List Price 2,530,000.00 Less: Promo Discount 0.0% 40,000.00 LIST PRICE 2,490,000.00 Less: Standard Discounts

Spot DP Discount 2.0% 49,800.00 Deferred Cash Discount 0.0% - Spot Cash Discount 0.0% -

DISCOUNTED PRICE 2,440,200.00

Add: Other Charges 5.5% 134,211.00 Add: VAT (if applicable) 0.0% - TOTAL CONTRACT PRICE 2,574,411.00

Equity/Downpayment 10% 257,441.10 Reservation Fee 25,000.00 Net Downpayment 232,441.10

REMAINING BALANCE 90% 2,316,969.90

Payable in 18 months 0% interest 128,720.55

Breakdown of other charges:Registration Fees Transfer Tax

Annotation Fees Electric & Water connection

Documentary Stamp

Issuance of Title Legal Fees

Date: CONFORME:

Agent: Buyer's Name: 0

Endorsed by:Sales Manager

*This document does not constitute nor form part of any contract and is for information purposes only.

*Prices may change w/o prior notice

*All checks payable to SM DEVELOPMENT CORPORATION

spot 30 bal deferred

Page 3

COMPUTATION SHEET

Buyer's Name : 0 Floor Area: 24.000 sqm

TOWER & UNIT #: a-315b Unit Type 1 br

List Price 2,530,000.00 Less: Standard Discounts

Discount 5.0% 124,500.00 DISCOUNTED PRICE 2,365,500.00

Add: Other Charges 5.5% 130,102.50 Add: VAT (if applicable) 0.0% - TOTAL CONTRACT PRICE 2,495,602.50

Equity/Downpayment 20% 499,120.50 Reservation Fee 25,000.00 Net Downpayment 474,120.50

REMAINING BALANCE 80% 1,996,482.00

Payable in 24 months 0% interest 83,186.75

Breakdown of other charges:Registration Fees Transfer Tax

Annotation Fees Electric & Water connection

Documentary Stamp

Issuance of Title Legal Fees

Date: CONFORME:

Agent: Buyer's Name: 0

Endorsed by:Sales Manager

*This document does not constitute nor form part of any contract and is for information purposes only.

*Prices may change w/o prior notice

*All checks payable to SM DEVELOPMENT CORPORATION

COMPUTATION SHEET

Buyer's Name : 0 Floor Area: 24.000 sqm

TOWER & UNIT #: a-315b Unit Type 1 br

List Price 2,530,000.00

Less: Standard DiscountsSpot DP Discount 0.0% - Deferred Cash Discount 0.0% - Spot Cash Discount 11.0% 273,900.00

DISCOUNTED PRICE 2,216,100.00

Add: Other Charges 5.5% 121,885.50 Add: VAT (if applicable) 0.0% - TOTAL CONTRACT PRICE 2,337,985.50

Total Contract Price 100% 2,337,985.50 Reservation Fee 25,000.00 Retention on TCP (covered by PDC)Amount Due within 30 days 2,312,985.50

Breakdown of other charges:Registration Fees Transfer Tax

Annotation Fees Electric & Water connection

Documentary Stamp

Issuance of Title Legal Fees

Date: CONFORME:

Agent: Buyer's Name: 0

Endorsed by:Sales Manager

*This document does not constitute nor form part of any contract and is for information purposes only.

*Prices may change w/o prior notice

*All checks payable to SM DEVELOPMENT CORPORATION