1. COMPUTATION SHEET
Buyer's Name : Floor Area: 24.000 sqm
TOWER & UNIT #: d- 1610 Unit Type 1 br
List Price 2,639,000.00
Less: Promo Discount 0.0% 40,000.00
Discounted Price 2,599,000.00
Add: Other Charges 5.5% 145,145.00
Add: VAT (if applicable) 12.0% 316,680.00
TOTAL CONTRACT PRICE 3,060,825.00
Equity/Downpayment 20% 612,165.00
Reservation Fee 25,000.00
Net Downpayment 587,165.00
DEFERRED DOWNPAYMENT
Payable in 24 months 0% interest 24,465.21
BALANCE 80% 2,448,660.00
Option 1 - Bank Finance
Term Factor Rate Amortization
5 yrs(11.50%) 0.0219926100 53,852.42
10 yrs(11.5%) 0.0140595400 34,427.03
15 yrs (11.5%) 0.0116819000 28,605.00
Breakdown of other charges:
Registration Fees Transfer Tax
Annotation Fees Electric & Water connection
Documentary Stamp
Issuance of Title Legal Fees
*Prices may change w/o prior notice.
*All checks are payable to SM DEVELOPMENT CORPORATION.
Date:
CONFORME:
Buyer's Name: 0 BLO
Endorsed by: Liza Macabeo
BROKER NETWORK MANAGER

2. SPOT 10 DP DEFERRED BAL
COMPUTATION SHEET
Buyer's Name : 0 Floor Area: 24.000 sqm
TOWER & UNIT #: d- 1610 Unit Type 1 br
List Price 2,639,000.00
Less: Promo Discount 0.0% 40,000.00
LIST PRICE 2,599,000.00
Less: Standard Discounts
Spot DP Discount 1.0% 25,990.00
Deferred Cash Discount 0.0% -
Spot Cash Discount 0.0% -
DISCOUNTED PRICE 2,573,010.00
Add: Other Charges 5.5% 141,515.55
Add: VAT (if applicable) 12.0% 308,761.20
TOTAL CONTRACT PRICE 3,023,286.75
Equity/Downpayment 10% 302,328.68
Reservation Fee 25,000.00
Net Downpayment 277,328.68
REMAINING BALANCE 90% 2,720,958.08
Payable in 24 months 0% interest 113,373.25
Breakdown of other charges:
Registration Fees Transfer Tax
Annotation Fees Electric & Water connection
Documentary Stamp
Issuance of Title Legal Fees
*Prices may change w/o prior notice
*All checks payable to SM DEVELOPMENT CORPORATION
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.
Page 2

3. spot 30 bal deferred
COMPUTATION SHEET
Buyer's Name : 0 Floor Area: 24.000 sqm
TOWER & UNIT #: d- 1610 Unit Type 1 br
List Price 2,639,000.00
Less: Standard Discounts
Discount 3.0% 77,970.00
DISCOUNTED PRICE 2,521,030.00
Add: Other Charges 5.5% 138,656.65
Add: VAT (if applicable) 12.0% 302,523.60
TOTAL CONTRACT PRICE 2,962,210.25
Equity/Downpayment 20% 592,442.05
Reservation Fee 25,000.00
Net Downpayment 567,442.05
REMAINING BALANCE 80% 2,369,768.20
Payable in 24 months 0% interest 98,740.34
Breakdown of other charges:
Registration Fees Transfer Tax
Annotation Fees Electric & Water connection
Documentary Stamp
Issuance of Title Legal Fees
*Prices may change w/o prior notice
*All checks payable to SM DEVELOPMENT CORPORATION
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.
Page 3

4. COMPUTATION SHEET
Buyer's Name : 0 Floor Area: 24.000 sqm
TOWER & UNIT #: d- 1610 Unit Type 1 br
List Price 2,639,000.00
Less: Standard Discounts
Spot DP Discount 0.0% -
Deferred Cash Discount 0.0% -
Spot Cash Discount 12.0% 311,880.00
DISCOUNTED PRICE 2,287,120.00
Add: Other Charges 5.5% 125,791.60
Add: VAT (if applicable) 0.0% -
TOTAL CONTRACT PRICE 2,412,911.60
Total Contract Price 100% 2,412,911.60
Reservation Fee 25,000.00
Retention on TCP (covered by PDC)
Amount Due within 30 days 2,387,911.60
Breakdown of other charges:
Registration Fees Transfer Tax
Annotation Fees Electric & Water connection
Documentary Stamp
Issuance of Title Legal Fees
*Prices may change w/o prior notice
*All checks payable to SM DEVELOPMENT CORPORATION
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.