SMDC Team JDA Sample Computation (AutoRecovered)

Project
Air Residences
Bloom Residences
Charm Residences
Cheer Residences
Cheerful Homes
Coast Residences
Coast Residences
Fame Residences
Fern Residences
Field Residences
Glam Residences
Gold Offices
Gold Residences
Green 2 Residences
Hill Residences
Hill Residences
Hope Residences
Lane Residences
Leaf Residences
Light 2 Residences
Lush Residences
Park Residences
Red Residences
S Residences
Sail Residences
Shore 2 Residences
Shore 3 Residences
Smile Residences
South Residences
Spring Residences
Spring Residences
Style Residences
Trees Residences
Vine Residences
Location Reservation Fee
Yakal, Makati 25,000.00
BF Homes, Parañaque 15,000.00
Felix Ave, Cainta 15,000.00
Marilao, Bulacan 15,000.00
Mabalacat, Pampanga 10,000.00
Roxas, Boulevard 25,000.00

Roxas, Boulevard 25,000.00
EDSA-Mandaluyong 25,000.00
North EDSA, Quezon City 25,000.00
Sucat, Parañaque 15,000.00
GMA-Kamuning, Quezon City 25,000.00
In front of NAIA Terminal 1 100,000.00
In front of NAIA Terminal 1 25,000.00
Dasmariñas, Cavite 15,000.00
Reliance, Novaliches 15,000.00

Reliance, Novaliches 15,000.00
Trece Martires, Cavite 15,000.00
SM Lanang, Davao 15,000.00
Susana Heights, Muntinlupa 15,000.00
EDSA-Boni 25,000.00
San Antonio, Makati 25,000.00

Sta. Rosa, Laguna 15,000.00
Chino Roces, Makati 25,000.00
Mall of Asia Complex 25,000.00
Bacolod City 15,000.00
SM Southmall 15,000.00
Bicutan, Parañaque 15,000.00

Bicutan, Parañaque 15,000.00
SM Iloilo, Iloilo City 15,000.00
SM Fairview, Quezon City 15,000.00
15,000.00
SM Novaliches, Quezon City
25,000.00
SMDC | BLOOM RESIDE
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
0.5% Discount
Net List Price:
12% VAT
6.5% Other Charges
TOTAL CONTRACT PRICE (ALL IN)

Payment Terms:
Equity
Bank Financing
Equity Amount
Less Reservation Fee
Remaining Balance
Monthly Payment
Remaning Balance thru Bank Financing

(payable in 5-20 years)
Breakdown of Charges (6.5% Other
Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Water/Electric Meter
Miscellaneous Fees
Admin Charges
SMDC | BLOOM RESIDE

Tower and Unit #
Project name
Unit Type
Unit Size
View
NET List Price

10% Discount
Net List Price
12% VAT
6.5% Other Charges
TOTAL CONTRACT PRICE
Payterm:
12% Downpayment
Remaining Balance:
12% DP in 38 months (Monthly Amortization):
3% SPOT on the 39th month
85% Bank loan

Breakdown of Charges (6.5% Other

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
C | BLOOM RESIDENCES | PARANAQUE CITY | SAMPLE COMPU
TOWER L - UNIT 0520
Bloom Residences
PARANAQUE
2BR WITH BALCONY
32.51 SQM
ALABANG
PHP 4,791,000.00
PHP 23,955.00
PHP 4,767,045.00
PHP 572,045.40
PHP 309,857.93
PHP 5,648,948.33
Percent (%) Terms (months)
10% ###
90%
PHP 564,894.83
PHP 15,000.00
PHP 549,894.83
PHP 15,274.86
PHP 5,084,053.49
PHP 143,730.00
n of Charges (6.5% Other Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
C | BLOOM RESIDENCES | PARANAQUE CITY | SAMPLE COMPU

TOWER L - UNIT 0728
Bloom Residences
2BR WITH BALCONY
32.51 SQM
SUCAT / Residential bldg
PHP 4,830,000.00
PHP 483,000.00
PHP 4,347,000.00
PHP 521,640.00
PHP 282,555.00
PHP 5,151,195.00
12% in 38 mos / 3% SPOT on the 39th mos / 85% Bank
PHP 618,143.40
PHP 15,000.00
PHP 603,143.40
PHP 15,872.19
PHP 154,535.85
PHP 4,378,515.75
n of Charges (6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
| SAMPLE COMPUTATION
| SAMPLE COMPUTATION
#REF!
SMDC | PARK RESIDENCES | STA. R
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Standard Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment
Breakdown of Charges (6.5% Other Charges)

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Equity
Equity Amount
Remaining Balance
Monthly Payment for 120 months

ARK RESIDENCES | STA. ROSA CITY, LAGUNA | SAMPLE COMPU
Tower A - Unit 0512
PARK Residences
Sta. Rosa City, Laguna
Flexi Suite
29.76
MALL View
PHP 3,797,000.00
PHP 455,640.00
PHP 246,805.00
4845000
PHP 4,499,445.00 PHP 157,875.26
10% 29
90%
PHP 449,944.50
PHP 15,000.00
PHP 434,944.50
PHP 14,998.09 PHP 1,110.97
PHP 4,049,500.50
(6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower A - P038
PARK Residences
Parking Slot
12.5SQM
PHP 850,000.00
PHP 102,000.00
PHP 55,250.00
PHP 1,007,250.00

100% 120
PHP 1,007,250.00
PHP 10,000.00
PHP 997,250.00
PHP 8,310.42
#REF!
TY, LAGUNA | SAMPLE COMPUTATION
#REF!
SMDC | MINT RESIDENCE
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
10% Discount
Net List Price:
1% Discount:
Net List Price:
12% VAT
6.5% Other Charges

Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SPOT CASH
Project Name
Location
Unit
Unit Type
Unit Size
View
NET List Price

Less Spot Cash Discount (.5%)
NET List Price After Discount
12% VAT
6.5% Other Charges
Contract Price
TOAL CONTRACT PRICE
Note:
Spot Cash Payable in 30 Days.
Spot Cash and Deferred payment shall be subject to
retention amount of Php 50,000.00 and will be due when
the individual CCT’s become available. Treasury to defer
encashment of postdated check of the Php 50,000.00 until
clearance from Project Development is given. Upon
availability of the individual CCT’s under SMDC, no
retention will be required.
Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | MINT RESIDENCES | MAKATI CITY | SAMPLE COMPUTA
Tower 1 - Unit 2156
MINT Residences
Chino Roces, Makati City
1 Bedroom with Balcony
25.42 SQM
Facing Amenity
PHP 6,519,000.00
PHP 651,900.00
PHP 5,867,100.00
PHP 58,671.00
PHP 5,808,429.00
PHP 697,011.48
PHP 377,547.89
PHP 6,882,988.37
10% 47
90%
PHP 688,298.84
PHP 15,000.00
PHP 673,298.84
PHP 14,325.51
PHP 6,194,689.53

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower A - Unit 3068
MINT Residences
1 Bedroom Deluxe with Balcony
30.75 SQM
Facing Amenity
PHP 7,928,000.00
PHP 951,360.00
PHP 515,320.00
PHP 9,394,680.00
15% 61
85%
PHP 1,409,202.00
PHP 25,000.00
PHP 1,384,202.00
PHP 22,691.84
PHP 7,985,478.00

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower A - Unit 2334
MINT Residences
25.42 SQM
Facing Amenity
PHP 6,422,000.00
PHP 770,640.00
PHP 417,430.00
PHP 7,610,070.00
12% 61
88%
PHP 913,208.40
PHP 25,000.00
PHP 888,208.40
PHP 14,560.79
PHP 6,696,861.60

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower A - Unit 2244
MINT Residences
59.29 SQM
Facing Chino Roses Avenue
PHP 15,689,000.00
PHP 1,882,680.00
PHP 1,019,785.00
PHP 18,591,465.00
15% 61
85%
PHP 2,788,719.75
PHP 25,000.00
PHP 2,763,719.75
PHP 45,306.88
PHP 15,802,745.25

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
Tower A - Unit 0909
MINT Residences
23.87 SQM
Makati Skyline
PHP 6,633,630.00
PHP 331,681.50
PHP 6,301,948.50
PHP 756,233.82
PHP 431,185.95
PHP 7,489,368.27
PHP 25,000.00
PHP 7,464,368.27
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
TY | SAMPLE COMPUTATION
Suggested 1 Bedroom Floor Plan

0
SMDC | STYLE RESIDENCES
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Building B Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Special Offer (Until Jan 2021 Only)
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Special Terms: 15% in 52 months and 85% through cash

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
DC | STYLE RESIDENCES | ILOILO CITY | SAMPLE COMPUTATIO
Tower B - Unit 1220
STYLE Residences
SM City Iloilo Mall Complex
Flexi Suite
28.99 SQM
Amenity
PHP 3,730,000.00
PHP 447,600.00
PHP 242,450.00
PHP 4,420,050.00
15% 29
85%
PHP 663,007.50
PHP 25,000.00
PHP 638,007.50
PHP 22,000.26
PHP 3,757,042.50

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower B - Unit 1220
STYLE Residences
Flexi Suite
28.99 SQM
Amenity
PHP 3,730,000.00
PHP 447,600.00
PHP 242,450.00
PHP 4,420,050.00
15% 52
85%
PHP 663,007.50
PHP 25,000.00
PHP 638,007.50
PHP 12,269.38
PHP 3,757,042.50

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower C - Unit 0630
STYLE Residences
Flexi Suite with Balcony
31.16 SQM
Amenity
0
PHP 0.00
PHP 0.00
15% 33
85%
PHP 0.00
PHP 15,000.00
-PHP 15,000.00
-PHP 454.55
PHP 0.00

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
onths and 85% through cash or bank loan

Tower B - Unit 0430
STYLE Residences
31.16 SQM
Amenity
0
PHP 0.00
PHP 0.00
15% 52
85%
PHP 0.00
PHP 15,000.00
-PHP 15,000.00
-PHP 288.46
PHP 0.00

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower B - Unit 0423
STYLE Residences
Studio with Balcony
24.81 SQM
Amenity
0
PHP 0.00
PHP 0.00
15% 52
85%
PHP 0.00
PHP 15,000.00
-PHP 15,000.00
-PHP 288.46
PHP 0.00

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower 1 - Unit 1001
STYLE Residences
Flexi Suite
29.76 SQM
Amenity View
0
PHP 0.00
PHP 0.00
15% 52
85%
PHP 0.00
PHP 15,000.00
-PHP 15,000.00
-PHP 288.46
PHP 0.00
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
CITY | SAMPLE COMPUTATION
SMDC | LANE RESIDENC
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
10% Discount:
Net List Price:
12% VAT
6.5% Other Charges

Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | LANE RESIDENC

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
MDC | LANE RESIDENCES | DAVAO CITY | SAMPLE COMPUTATI
Tower D - Unit 1211
LANE Residences
Davao
Flexi Suite w/ balcony
31.16SQM
NORTH
PHP 5,185,000.00
PHP 518,500.00
PHP 4,666,500.00
PHP 559,980.00
PHP 303,322.50
PHP 5,529,802.50
15% 46
85%
PHP 829,470.38
PHP 15,000.00
PHP 814,470.38
PHP 17,705.88 PHP 368.87
PHP 4,700,332.13

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
MDC | LANE RESIDENCES | DAVAO CITY | SAMPLE COMPUTATI

Tower C - Unit 1222
LANE Residences
Davao
31.16 SQM
Amenity
PHP 5,160,000.00
PHP 619,200.00
PHP 335,400.00
PHP 6,114,600.00
15% 48
85%
PHP 917,190.00
PHP 15,000.00
PHP 902,190.00
PHP 18,795.63
PHP 5,197,410.00

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
SMDC | SMILE RESIDENCES |
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
5% Discount:
Net List Price:
12% VAT
6.5% Other Charges

Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment
Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges
Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Terms: 15% - 85% - 55 Months

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Special Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Special Terms: 12% - 88% - 55 Months

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
Less Cash Discount (10%)
Net List Price
12% VAT
6.5% Other Charges
Contract Price
Note:
100% Spot Cash in 30 days*

100% Spot Cash in 30 days*
Remarks: Such payment terms shall be subject to a retention amount of PHP

turnover month.

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
Less Spot DP Discount (5%)
Total List Price
12% VAT
6.5% Other Charges

Payment Terms:
Remaining Balance
Spot Cash 50%
Remaining Balance
Monthly Payment For 55 Months

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Building
Unit
Location
Unit Type
Unit Size
Unit View
NET List Price

Less Discount (0.5%)
Total List Price
12% VAT
6.5% Other Charges
Terms: 10% Spot / 10% in 54 Mons / 80% Cash or Bank
10% Spot Downpayment

10% DP in 54 months
80% Cash or Bank Loan
Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
C | SMILE RESIDENCES | BACOLOD CITY | SAMPLE COMPUTAT
Tower C - Unit 0310
SMILE Residences
SM City Bacolod Mall Complex
Flexi Suite w/ Balcony
31.16SQM
Mall View
PHP 4,706,000.00
PHP 235,300.00
PHP 4,470,700.00
PHP 536,484.00
PHP 290,595.50
PHP 5,297,779.50
12% 49
88%
PHP 635,733.54
PHP 15,000.00
PHP 620,733.54
PHP 12,668.03 PHP 263.92
PHP 4,662,045.96
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower A - Unit 0521
SMILE Residences
Studio with Balcony
24.81 SQM
Amenity
PHP 3,199,200.00
0
PHP 207,948.00
PHP 3,407,148.00
15% 60
85%
PHP 511,072.20
PHP 15,000.00
PHP 496,072.20
PHP 8,267.87
PHP 2,896,075.80

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
Tower B - Unit 0630
SMILE Residences
31.16 SQM
Amenity
PHP 4,847,000.00
PHP 581,640.00
PHP 315,055.00
PHP 5,743,695.00
20% 55
80%
PHP 1,148,739.00
PHP 15,000.00
PHP 1,133,739.00
PHP 20,613.44
PHP 4,594,956.00

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower B - Unit 0430
SMILE Residences
31.16 SQM
Amenity
PHP 4,847,000.00
PHP 581,640.00
PHP 315,055.00
PHP 5,743,695.00
15% 55
85%
PHP 861,554.25
PHP 15,000.00
PHP 846,554.25
PHP 15,391.90
PHP 4,882,140.75

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
Tower B - Unit 0423
SMILE Residences
Studio with Balcony
24.81 SQM
Amenity
PHP 3,860,000.00
PHP 463,200.00
PHP 250,900.00
PHP 4,574,100.00
15% 55
85%
PHP 686,115.00
PHP 15,000.00
PHP 671,115.00
PHP 12,202.09
PHP 3,887,985.00

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower 2 - Unit 0704
SMILE Residences
Flexi Suite
28.52 SQM
City View
PHP 4,307,000.00
PHP 516,840.00
PHP 279,955.00
PHP 5,103,795.00
12% 55
88%
PHP 612,455.40
PHP 15,000.00
PHP 597,455.40
PHP 10,862.83
PHP 4,491,339.60

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
55 Months 0.0208

Tower B - Unit 0214
SMILE Residences
34.04 SQM
Amenity
PHP 5,330,000.00 USD 110,864.00
PHP 639,600.00 USD 13,303.68

PHP 346,450.00 USD 7,206.16
PHP 6,316,050.00 USD 131,373.84

12% 55
88%
PHP 757,926.00 USD 15,764.86
PHP 15,000.00 USD 312.00
PHP 742,926.00 USD 15,452.86
PHP 13,507.75 USD 280.96
PHP 5,558,124.00 USD 115,608.98

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower B - Unit 1021
SMILE Residences
Studo End with Balcony
25.4
Amenity
PHP 3,834,000.00
PHP 460,080.00
PHP 249,210.00
PHP 4,543,290.00
12% 55
88%
PHP 545,194.80
PHP 15,000.00
PHP 530,194.80
PHP 9,639.91
PHP 3,998,095.20

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower B - Unit 0925
SMILE Residences
Studio with Balcony
24.81 SQM
Amenity
PHP 3,834,000.00 USD 79,747.20
PHP 460,080.00 USD 9,569.66

PHP 249,210.00 USD 5,183.57
PHP 4,543,290.00 USD 94,500.43

12% 55
88%
PHP 545,194.80 USD 11,340.05
PHP 15,000.00 USD 312.00
PHP 530,194.80 USD 11,028.05
PHP 9,639.91 USD 200.51
PHP 3,998,095.20 USD 83,160.38

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower B - Unit 1021
SMILE Residences
Studio with Balcony
24.81 SQM
Amenity
PHP 3,834,000.00
PHP 383,400.00
PHP 3,450,600.00
PHP 414,072.00
PHP 224,289.00
PHP 4,088,961.00
PHP 15,000.00
PHP 4,073,961.00
subject to a retention amount of PHP 50,000.00 due on the

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower B - Unit 0910
SMILE Residences
Flexi Suite
28.52 SQM
City
PHP 4,307,000.00
PHP 215,350.00
PHP 4,091,650.00
PHP 490,998.00
PHP 265,957.25
PHP 4,848,605.25
Percent (%) Months
50% 55
PHP 2,424,302.63
PHP 15,000.00
PHP 2,409,302.63
PHP 43,805.50

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower B - Unit 0925
SMILE Residences
Studio with Balcony
24.81 SQM
Amenity
PHP 3,834,000.00
PHP 19,170.00
PHP 3,834,000.00
PHP 460,080.00
PHP 249,210.00
PHP 4,543,290.00
4 Mons / 80% Cash or Bank
PHP 227,164.50
PHP 15,000.00
PHP 212,164.50
PHP 3,928.97
PHP 3,634,632.00
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
D CITY | SAMPLE COMPUTATION
USD Exchange Rate

SMDC | GEM RESIDENCES | P
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | GEM RESIDENCES | P

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
DC | GEM RESIDENCES | PASIG CITY | SAMPLE COMPUTATION
Tower 1 - Unit 1208
GEM Residences
PASIG
1 Bedroom
22.79 SQM
Street View
PHP 5,411,000.00
PHP 649,320.00
PHP 351,715.00
PHP 6,412,035.00
12% 67
88%
PHP 769,444.20
PHP 25,000.00
PHP 744,444.20
PHP 11,111.11
PHP 5,642,590.80
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
DC | GEM RESIDENCES | PASIG CITY | SAMPLE COMPUTATION

Tower 1 - Unit 2527
GEM Residences
PASIG
1 Bedroom
23.15SQM
Taguig Cityscape
PHP 5,764,000.00
PHP 691,680.00
PHP 374,660.00
PHP 6,830,340.00
12% 54
88%
PHP 819,640.80
PHP 15,000.00
PHP 804,640.80
PHP 14,900.76
PHP 6,010,699.20
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
SMDC | GLAM RES
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Equity
3% Spot Down Payment on 53rd Month
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | GLAM RES

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
List Price
Less Discount (5%)
Total Listing Price
12% VAT
6.5% Other Charges

Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | GLAM RES
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | GLAM RES

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
List Price
Less Discount (5%)
Total Listing Price
12% VAT
6.5% Other Charges

Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | GLAM RESIDENCES | QUEZON CITY
Tower 1 - Unit 0718
GLAM Residences
Quezon City
1 Bedroom
23.72 SQM
PHP 5,870,000.00
PHP 704,400.00
PHP 381,550.00
PHP 6,955,950.00
PERCENT (%) Terms (months)
12% 52
3%
85%
PHP 834,714.00
PHP 25,000.00
PHP 809,714.00
PHP 15,571.42
PHP 208,678.50
PHP 5,912,557.50
.5% Other Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower 1 - Unit 0718
GLAM Residences
Quezon City
1 Bedroom
23.72 SQM
PHP 5,870,000.00
PHP 293,500.00
PHP 5,576,500.00
PHP 669,180.00
PHP 43,496.70
PHP 6,289,176.70
15% 53
85%
PHP 943,376.51
PHP 25,000.00
PHP 918,376.51
PHP 17,327.86
PHP 5,345,800.20
.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
Tower 1 - Unit 1035
GLAM Residences
Quezon City
26.82 SQM
PHP 7,917,000.00
PHP 950,040.00
PHP 514,605.00
PHP 9,381,645.00
15% 53
85%
PHP 1,407,246.75
PHP 25,000.00
PHP 1,382,246.75
PHP 26,080.13
PHP 7,974,398.25
.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower 1 - Unit 0957
GLAM Residences
Quezon City
1 Bedroom
23.72 SQM
PHP 5,701,000.00
PHP 285,050.00
PHP 5,415,950.00
PHP 649,914.00
PHP 352,036.75
PHP 6,417,900.75
12% 52
3%
85%
PHP 770,148.09
PHP 25,000.00
PHP 745,148.09
PHP 14,329.77
PHP 192,537.02
PHP 5,455,215.64
.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
NCES | QUEZON CITY
NCES | QUEZON CITY
NCES | QUEZON CITY
NCES | QUEZON CITY
SMDC | SHINE RESIDENCES | ORTIGAS | CO
Building
Unit
Unit Type
Unit Size
Unit View
NET List Price
12% VAT
6.5% Other Charges

Payment Terms: 5% in 3 Months / 15% in 20 Months / 80%
5% Downpayment
5% DP in 3 months
15% In-House (0% Interest)
15% in 20 months
80% Cash or Bank Loan

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SIDENCES | ORTIGAS | COMBINED UNITS SAMPLE COMPUTATI
Building 1
Unit 1044 | EO30
Combined studio deluxe with balcony
28SQM
West
PHP 3,860,000.00
PHP 463,200.00
PHP 250,900.00
PHP 4,574,100.00
n 3 Months / 15% in 20 Months / 80% Cash or Bank Finance
PHP 228,705.00
PHP 25,000.00
PHP 203,705.00
PHP 67,901.67
PHP 686,115.00
PHP 34,305.75
PHP 3,659,280.00
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
LE COMPUTATION
COMBINED SUMMARY
PHP 228,705.00
PHP 25,000.00
PHP 203,705.00
PHP 67,901.67
PHP 686,115.00
PHP 34,305.75
PHP 3,659,280.00
SMDC | FAME RESIDENCES | EDSA,
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges
Total Amount Payable

Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | FAME RESIDEN

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
Less 10% discount
Net List Price:
12% VAT
6.5% Other Charges

Tower 2
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
RFO COMPUTATION - TOWER 1

Currency Conversion Rate (updated: 2020-11-14) PHP 1 = USD

Tower and Unit #
Project name
Unit Type
Unit Size
View
NET List Price
12% VAT
6.5% Other Charges

Payterm:
5% Downpayment
Reservation Fee
15% in-house Zero-interest

15% in 36 months
80% Bank loan


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Project Name
Location
Unit
Unit Type
Unit Size
NET List Price
12% VAT
6.5% Other Charges

Payterm:
5% Downpayment
Total Spread Downpayment
5% DP in 6 months

15% in 17 months
80% Bank loan


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms
Equity
Cash or Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
Less Discount (4%)
Discounted List Price
12% VAT
6.5% Other Charges
TOTAL CONTRACT PRICE (TCP)
Payment Terms
TCP
Total Payable Amount

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
ME RESIDENCES | EDSA, MANDALUYONG CITY | SAMPLE COMP
Tower 4 - Unit 3738
Fame Residences
Mandaluyung
1 BR with Balcony
24.1SQM
Amenity/Mayflower St - Towards Greenfield
PHP 5,114,000.00
PHP 613,680.00
PHP 332,410.00
PHP 6,060,090.00
10% 28
90%
PHP 606,009.00
PHP 25,000.00
PHP 581,009.00
PHP 20,750.32
PHP 5,332,879.20

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
SMDC | FAME RESIDENCES | EDSA, MANDALUYONG CITY

Tower 4 - unit 3008
Fame Residences
Central EDSA | Mandaluyong City
1 Bedroom with balcony
24.49SQM
Ortigas
PHP 5,197,000.00
PHP 519,700.00
PHP 4,677,300.00
PHP 561,276.00
PHP 304,024.50
PHP 5,542,600.50
Percent (%) Terms (Months)
10% 27
90%
PHP 554,260.05
PHP 15,000.00
PHP 539,260.05
PHP 19,972.59
PHP 4,988,340.45

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
WER 1
ted: 2020-11-14) PHP 1 = USD 0.0208
ME RESIDENCES | EDSA, MANDALUYONG CITY | SAMPLE COM

Tower 1 Unit 2910
FAME Residences
24.88SQM
Ortigas Skyline
PHP 5,279,000.00
PHP 633,480.00
PHP 343,135.00
PHP 6,255,615.00
5% SPOT DP / 15% in 36mos / 80% Bank
PHP 312,780.75
PHP 15,000.00
PHP 297,780.75
PHP 938,342.25
PHP 26,065.06
PHP 5,004,492.00

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
ME RESIDENCES | EDSA, MANDALUYONG CITY | SAMPLE COM

Fame Residences
Mandaluyong City
B01-Unit 3430
Family Suite A
24.2 SQM.
PHP 5,135,000.00
PHP 616,200.00
PHP 333,775.00
PHP 6,084,975.00
5% in 6 mos / 15% in 17 mos / 80% Bank
PHP 304,248.75
PHP 25,000.00
PHP 279,248.75
PHP 46,541.46
PHP 912,746.25
PHP 53,690.96
PHP 4,867,980.00

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower 2 - B2P5101
Fame Residences
Central EDSA
Parking Space
12.5 SQM
PHP 950,000.00
PHP 114,000.00
PHP 61,750.00
PHP 1,125,750.00
50% 60
50%
PHP 562,875.00
PHP 10,000.00
PHP 552,875.00
PHP 9,214.58
PHP 990,660.00

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower 2 - B2P5101
Fame Residences
Central EDSA
Parking Space
12.5 SQM
PHP 950,000.00
PHP 38,000.00
PHP 912,000.00
PHP 114,000.00
PHP 61,750.00
PHP 1,087,750.00
100% Spot Cash in 30 Days

PHP 1,087,750.00
PHP 10,000.00
PHP 1,077,750.00

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
ONG CITY | SAMPLE COMPUTATION
MANDALUYONG CITY
SMDC | RED RESIDENCES | M
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
TAP Promo
12% VAT
6.5% Other Charges
Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | RED RESIDENCES | M

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges
Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
DC | RED RESIDENCES | MAKATI CITY | SAMPLE COMPUTATION
Tower 1 Unit 1234
Red Residences
Makati City
26.04 SQM
Amenity
PHP 6,545,000.00
PHP 785,400.00
PHP 425,425.00
PHP 7,755,825.00
% Terms (months)
10% 34
90%
PHP 775,582.50
PHP 25,000.00
PHP 750,582.50
PHP 22,075.96
PHP 6,980,242.50
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
DC | RED RESIDENCES | MAKATI CITY | SAMPLE COMPUTATION

Tower 1 Unit 0702
Red Residences
Makati City
34.02 SQM
Makati City
PHP 8,564,000.00
PHP 1,027,680.00
PHP 556,660.00
PHP 10,148,340.00
% Terms (months)
10% 34
90%
PHP 1,014,834.00
PHP 25,000.00
PHP 989,834.00
PHP 29,112.76
PHP 9,133,506.00
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
SMDC | GREEN 2 RESIDENC

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
5% Discount:
Net List Price:
1.50%
LP
12% VAT
6.5% Other Charges

Payment Terms:
Equity (Spread Downpayment)
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | GREEN 2 RESIDENC

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
ed: 2021-01-06) PHP 1 = USD 0.0208056
MDC | GREEN 2 RESIDENCES | CAVITE | SAMPLE COMPUTATION

Tower 1 - Unit 750
GREEN 2 Residences
Dasmariñas, Cavite
2br end unit
31.57SQM
PHP 4,109,000.00 USD 85,490.21

PHP 410,900.00
PHP 3,698,100.00
PHP 55,471.50
PHP 3,642,628.50
PHP 437,115.42 USD 9,094.45

PHP 236,770.85 USD 4,926.16
PHP 4,316,514.77 USD 89,807.68

12% 44
88%
PHP 517,981.77 USD 10,776.92
PHP 15,000.00 USD 312.08
PHP 502,981.77 USD 10,464.84
PHP 11,431.40 USD 237.84
PHP 3,798,533.00 USD 79,030.76
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
MDC | GREEN 2 RESIDENCES | CAVITE | SAMPLE COMPUTATION

Tower B - Unit 0649
GREEN 2 Residences
Dasmariñas, Cavite
2 Bedroom End Unit
31.57 SQM
West
PHP 5,367,000.00 USD 111,663.66

PHP 644,040.00 USD 13,399.64
PHP 348,855.00 USD 7,258.14
PHP 6,359,895.00 USD 132,321.43

10% 16
90%
PHP 635,989.50 USD 13,232.14
PHP 25,000.00 USD 520.14
PHP 610,989.50 USD 12,712.00
PHP 38,186.84 USD 794.50
PHP 5,723,905.50 USD 119,089.29
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
ITE | SAMPLE COMPUTATION
ITE | SAMPLE COMPUTATION
SMDC | GOLD RESIDENCES |

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges
TOTAL AMOUNT PAYABLE:

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
ed: 2020-11-11) PHP 1 = USD 0.017
DC | GOLD RESIDENCES | ACROSS NAIA 1 | SAMPLE COMPUTATI

Tower D - Unit 1781
GOLD Residences
Across NAIA 1
1 Bedroom
27.9 SQM
Amenity
PHP 7,816,000.00 USD 132,872.00
PHP 937,920.00 USD 15,944.64

PHP 508,040.00 USD 8,636.68
PHP 9,261,960.00 USD 157,453.32

12% 53
88%
PHP 1,111,435.20 USD 18,894.40
PHP 15,000.00 USD 255.00
PHP 1,096,435.20 USD 18,639.40
PHP 20,687.46 USD 351.69
PHP 8,150,524.80 USD 138,558.92
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower H - Unit 0302
GOLD Residences
Across NAIA 1
27.9SQM
Amenity
PHP 8,754,000.00 USD 148,818.00
PHP 1,050,480.00 USD 17,858.16

PHP 569,010.00 USD 9,673.17
PHP 10,373,490.00 USD 176,349.33

12% 59
88%
PHP 1,244,818.80 USD 21,161.92
PHP 25,000.00 USD 425.00
PHP 1,219,818.80 USD 20,736.92
PHP 20,674.89 USD 351.47
PHP 9,128,671.20 USD 155,187.41
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower G - Unit 1156
GOLD Residences
Across NAIA 1
34.65 SQM
South
PHP 8,642,000.00 USD 146,914.00
PHP 1,037,040.00 USD 17,629.68

PHP 561,730.00 USD 9,549.41
PHP 10,240,770.00
12% 65
88%
PHP 1,228,892.40 USD 20,891.17
PHP 25,000.00 USD 425.00
PHP 1,203,892.40 USD 20,466.17
PHP 18,521.42 USD 314.86
PHP 9,011,877.60 USD 153,201.92
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower H - Unit 1006
GOLD Residences
Across NAIA 1
27.9 SQM
East
PHP 7,204,000.00 USD 122,468.00
PHP 864,480.00 USD 14,696.16

PHP 468,260.00 USD 7,960.42
PHP 8,536,740.00 USD 145,124.58

12% 68
88%
PHP 1,024,408.80 USD 17,414.95
PHP 25,000.00 USD 425.00
PHP 999,408.80 USD 16,989.95
PHP 14,697.19 USD 249.85
PHP 7,512,331.20 USD 127,709.63
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
NAIA 1 | SAMPLE COMPUTATION
SMDC | VINE RESIDENCES | NOVALI
Building
Unit Number
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
NE RESIDENCES | NOVALICHES, QUEZON CITY | SAMPLE COMPU
Building 03
Unit 0601
2 Bedroom
29.98 SQM.
Amenity
PHP 3,556,000.00
PHP 426,720.00
PHP 231,140.00
PHP 4,213,860.00
15% 27
85%
PHP 632,079.00
PHP 25,000.00
PHP 607,079.00
PHP 22,484.41
PHP 3,581,781.00
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
UEZON CITY | SAMPLE COMPUTATION
SMDC | JAZZ RESIDENCES | BE
Project Name
Location
Unit
Unit Type
Unit Size
NET List Price

5% Discount:
Net List Price:
12% VAT
6.5% Other Charges

Payterm:
5% Spot Down Payment
5% DP spread in 3 months

15% in 22 months
80% Bank loan


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
C | JAZZ RESIDENCES | BEL AIR, MAKATI | SAMPLE COMPUTATI
JAZZ Residences
Bel Air, Makati
Tower D - U2522
1 br w/ balcony
26.81SQM
PHP 5,937,000.00
PHP 296,850.00
PHP 5,640,150.00
PHP 676,818.00
PHP 366,609.75
PHP 6,683,577.75 6,658,578

5% In 3 mos / 15% in 20 mos / 80% Bank
PHP 334,178.89
PHP 25,000.00
PHP 103,059.63 Monthly for 3 months (EOP 90days)
PHP 1,002,536.66
PHP 50,126.83
PHP 5,346,862.20
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
C | JAZZ RESIDENCES | BEL AIR, MAKATI | SAMPLE COMPUTATI

JAZZ Residences
Bel Air, Makati
B04-UNIT 3007
26.81 SQM.
PHP 5,807,000.00
PHP 696,840.00
PHP 377,455.00
PHP 6,881,295.00
15% 11
85%
PHP 1,032,194.25
PHP 25,000.00
PHP 1,007,194.25
PHP 91,563.11
PHP 5,849,100.75
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
MAKATI | SAMPLE COMPUTATION
months (EOP 90days)

MAKATI | SAMPLE COMPUTATION
SMDC | MEZZA II RESIDENCES |
Project Name
Location
Unit
Unit Type
Unit Size
NET List Price
12% VAT
6.5% Other Charges

Payterm:

15% in 22 months
80% Bank loan


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
List Price
Less Discount (10%)
Discounted List Price
12% VAT
6.5% Other Charges
TOTAL CONTRACT PRICE (TCP)
Payment Terms
TCP
Total Payable Amount

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
DC | MEZZA II RESIDENCES | QUEZON CITY | SAMPLE COMPUTA
MEZZA II Residences
Across SM City Sta. Mesa, Manila
B01-UNIT 0730
1 Bedroom End Unit with Garden
106.08 SQM.
PHP 8,232,000.00
PHP 987,840.00
PHP 535,080.00
PHP 9,754,920.00
5% Spot / 15% in 22 mos / 80% Bank
PHP 487,746.00
PHP 25,000.00
PHP 462,746.00
PHP 1,463,238.00
PHP 66,510.82
PHP 7,803,936.00
Charges (6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

MEZZA II Residences
B01-UNIT 0730
106.08 SQM.
PHP 8,232,000.00
PHP 987,840.00
PHP 535,080.00
PHP 9,754,920.00
15% 11
85%
PHP 1,463,238.00
PHP 25,000.00
PHP 1,438,238.00
PHP 130,748.91
PHP 8,291,682.00

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

MEZZA II Residences
B01-UNIT 0730
106.08 SQM.
PHP 8,232,000.00
PHP 823,200.00
PHP 7,408,800.00
PHP 987,840.00
PHP 535,080.00
PHP 8,931,720.00
100% Spot Cash in 30 Days
PHP 8,931,720.00
PHP 25,000.00
PHP 8,906,720.00

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
SAMPLE COMPUTATION
SAMPLE COMPUTATION
SAMPLE COMPUTATION
SMDC | SHORE RESIDENCES | M
Project Name
Location
Unit
Unit Type
Unit Size
View
List Price:
12% VAT
6.5% Other Charges
Payterm:
Equity Amount:
5% SPOT DP:
15% DP - Zero Interest

Monthly for 36 months
80% Loanable Amount

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | SHORE RESIDENCES | M

Project Name
Location
Unit
Unit Type
Unit Size
View
NET List Price
12% VAT
6.5% Other Charges
Payterm:
5% Downpayment
Remaining Balance for 5%
7% DP Zero Interest - In house
7% in 36 months
88% Bank loan


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | SHORE 2 RESIDENCES |
Project Name
Location
Unit
Unit Type
Unit Size
NET List Price

5% Discount
Net List Price
12% VAT
6.5% Other Charges

Payterm:
Total Contract price
Amount to settle after 30 days

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
INTENSE PROMO DISCOUNT:
NEW LIST PRICE:
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
C | SHORE RESIDENCES | MALL OF ASIA COMPLEX | SAMPLE CO
SHORE 2 Residences
MOA Complex
Tower 1 -UNIT 0644
1 Bedroom w/ Balcony
24.1 SQM
AMENITY
PHP 6,788,400.00
PHP 814,608.00
PHP 441,246.00
PHP 8,044,254.00
Early Occupancy Promo -

5% SPOT DP / 15% in 36 Move in within 30 days after
months / 88% Bank Financing the 5% SPOT DP
PHP 402,212.70
PHP 15,000.00
PHP 387,212.70
PHP 1,206,638.10
PHP 33,517.73
PHP 6,435,403.20
s (6.5% Other Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
C | SHORE RESIDENCES | MALL OF ASIA COMPLEX | SAMPLE CO

SHORE Residences
MOA Complex
Tower 1 -UNIT 0771
24.1
Shore 1 Blvd
PHP 6,032,900.00
PHP 723,948.00
PHP 392,138.50
PHP 7,148,986.50
5% SPOT / 7% in 35 mos. / 88% Cash or Bank
PHP 357,449.33
PHP 25,000.00
PHP 332,449.33
PHP 500,429.06
PHP 13,900.81
PHP 6,291,108.12

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
| SHORE 2 RESIDENCES | MALL OF ASIA COMPLEX | SAMPLE CO
SHORE 2 Residences
MOA Complex
B01-UNIT 1810
27.76
PHP 8,055,200.00
PHP 483,312.00
PHP 7,571,888.00
PHP 908,626.56
PHP 492,172.72
PHP 8,064,060.72
Cash
PHP 8,064,060.72
PHP 25,000.00
PHP 8,039,060.72

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
48

SHORE 3 Residences
MOA Complex
Tower 2 - UNIT 0968
Fanily Suite A w/ Balcony
26.12SQM
AMENITY
PHP 6,736,000.00 USD 140,333.33

PHP 673,600.00
PHP 6,062,400.00
PHP 808,320.00 USD 16,840.00

PHP 394,056.00 USD 8,209.50
PHP 7,264,776.00
10% 36
90%
PHP 726,477.60 USD 15,134.95
PHP 15,000.00 USD 312.50
PHP 711,477.60 USD 14,822.45
PHP 19,763.27 USD 411.73
PHP 6,538,298.40 USD 136,214.55

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
MPLEX | SAMPLE COMPUTATION
MPLEX | SAMPLE COMPUTATION
OMPLEX | SAMPLE COMPUTATION
SMDC | TREES RESIDENCES |
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
Promo discount:
Net List Price:
6.5% Other Charges

Spread Down Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Project Name
Location
Unit
Unit Type
Unit Size
NET List Price

Personal and Promo Discount:
Net List Price:
6.5% Other Charges

Easy Payment Terms:
5% Downpayment
5% SPOT DP

15% in 36 months
80% Bank loan


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Project Name
Location
Unit
Unit Type
Unit Size
LIST Price
12% VAT
6.5% Other Charges

Easy Payment Terms:
5% Downpayment
Remaining Balance
5% DP in 6 months

15% in 31 months
80% Bank loan


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
List Price
12% VAT
6.5% Other Charges

Spread Down Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
C | TREES RESIDENCES | FAIRVIEW, QC | SAMPLE COMPUTATIO
Tower 19, Unit 0842
Trees Residences
Fairview, Quezon City
1 BR
26.39
PHP 2,910,000.00
PHP 200,000.00
PHP 2,710,000.00
PHP 176,150.00
PHP 2,886,150.00
% Terms (months)
10% 24
90%
PHP 288,615.00
PHP 15,000.00
PHP 273,615.00
PHP 11,400.63
PHP 2,597,535.00
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%

Trees Residences
Fairview
Tower 19, Unit 0842
1 Bedroom Unit EO90
26.39
PHP 2,910,000.00
PHP 200,000.00
PHP 2,710,000.00
PHP 176,150.00
PHP 2,886,150.00
5% SPOT / 15% in 36mos / 80% Bank
PHP 144,307.50
PHP 15,000.00
PHP 129,307.50
PHP 432,922.50
PHP 12,025.63
PHP 2,308,920.00
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%

Trees Residences
Fairview
Tower 5, Unit 0840
1 Bedroom
24.49
PHP 9,980,000.00
PHP 1,197,600.00
PHP 648,700.00
PHP 11,826,300.00
5% in 6 mos / 15% in 31 mos / 88% Bank
PHP 591,315.00
PHP 15,000.00
PHP 576,315.00
PHP 96,052.50
PHP 1,773,945.00
PHP 57,224.03
PHP 9,461,040.00
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower 12, Unit 0724
Trees Residences
Fairview, Quezon City
1 Bedroom EO90
22.92 SQM
PHP 2,531,000.00
PHP 303,720.00
PHP 164,515.00
PHP 2,999,235.00
% Terms (months)
20% 11
80%
PHP 599,847.00
PHP 25,000.00
PHP 574,847.00
PHP 52,258.82
PHP 2,399,388.00
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
W, QC | SAMPLE COMPUTATION
SMDC | FERN AT GRENN RESIDENC
Project Name
Location
Unit
Unit Type
View
Unit Size
NET List Price
12% VAT
6.5% Other Charges

Payterm:
5% Downpayment
5% DP in 6 months

15% in 17 months
80% Bank loan


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Project Name
Location
Unit
Unit Type
View
Unit Size
NET List Price
12% VAT
6.5% Other Charges
Payterm:
5% Downpayment
5% DP in 6 months

15% in 17 months
80% Bank loan


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Project Name
Location
Unit
Unit Type
View
Unit Size
NET List Price
12% VAT
6.5% Other Charges

Payterm:
5% Downpayment
5% DP in 3 months

15% in 20 months
80% Bank loan


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
RN AT GRENN RESIDENCES | QUEZON CITY | SAMPLE COMPUT
FERN at GRASS Residences
Quezon City
B04 - Unit 2243 EOP90
1 Bedroom
Amenity
37.5 SQM.
PHP 5,032,000.00
PHP 603,840.00
PHP 327,080.00
PHP 5,962,920.00
5% in 6 mos / 15% in 17 mos / 80% Bank
PHP 298,146.00
PHP 25,000.00
PHP 273,146.00
PHP 45,524.33
PHP 894,438.00
PHP 52,614.00
PHP 4,770,336.00
5% Other Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Quezon City
B04 - Unit 4027 EO90
City
26.4
PHP 3,918,000.00
PHP 470,160.00
PHP 254,670.00
PHP 4,642,830.00
5% in 6 mos / 15% in 17 mos / 80% Bank
PHP 232,141.50
PHP 25,000.00
PHP 207,141.50
PHP 34,523.58
PHP 696,424.50
PHP 40,966.15
PHP 3,714,264.00
5% Other Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
Quezon City
B04 - Unit 3209 EO90
1 Bedroom END with Balcony
Amenity
32.9 SQM.
PHP 4,298,000.00
PHP 515,760.00
PHP 279,370.00
PHP 5,093,130.00
5% in 6 mos / 15% in 17 mos / 80% Bank
PHP 254,656.50
PHP 25,000.00
PHP 229,656.50
PHP 76,552.17
PHP 763,969.50
PHP 38,198.48
PHP 4,074,504.00
5% Other Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
EZON CITY | SAMPLE COMPUTATION
SMDC | MPLACE AT SOUTH TRIANG
Project Name
Location
Unit
Unit Type
Unit Size
List Price:
1.5% Discount:
Net List Price:
12% VAT
6.5% Other Charges

Payterm:
5% Downpayment
5% DP in 3 months

15% in 20 months
80% Bank loan

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | GRASS RESIDENCES | Q

Project Name
Location
Unit
Unit Type
Unit Size
List Price
10% Discount:
Net List Price:
1.5% Personal Discount:
Net List Price:
12% VAT
6.5% Other Charges

Payterm:
TOTAL CASHOUT:

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | GRASS RESIDENCES | Q
Project Name
Location
Unit
Unit Type
Unit Size
List Price
12% VAT
6.5% Other Charges

Payterm:
5% Downpayment
5% DP in 3 months

15% in 20 months
80% Bank loan


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
LACE AT SOUTH TRIANGLE | QUEZON CITY | SAMPLE COMPUT
MPLACE AT SOUTH TRIANGLE
Quezon City
B01-Unit 0226
1BR w/ Garden
51.42SQM Mo. Ignacia View
PHP 5,126,500.00
PHP 76,897.50
PHP 5,049,602.50
PHP 605,952.30
PHP 328,224.16 116,371
PHP 5,983,778.96
5% in 3mos / 15% in 20mos / 80% Bank
PHP 299,188.95
PHP 25,000.00
PHP 274,188.95
PHP 91,396.32 Monthly for 3 month (Movein within 90days)
PHP 897,566.84
PHP 44,878.34
PHP 4,787,023.17
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
C | GRASS RESIDENCES | QUEZON CITY | SAMPLE COMPUTATIO

GRASS Residences
Quezon City
B02-Unit 3047
1 Bedroom
23.47
PHP 4,109,000.00
PHP 410,900.00
PHP 3,698,100.00
PHP 55,471.50
PHP 3,642,628.50
PHP 437,115.42
PHP 236,770.85
PHP 4,316,514.77
CASH
PHP 4,316,514.77
PHP 25,000.00
PHP 4,291,514.77
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
C | GRASS RESIDENCES | QUEZON CITY | SAMPLE COMPUTATIO
GRASS Residences
Quezon City
Tower 2 - Unit 4012
1 BR w/ Balcony
26.09SQM EOP90
PHP 3,927,000.00
PHP 471,240.00
PHP 255,255.00
PHP 4,653,495.00
5% in 3mos / 15% in 20mos / 80% Bank
PHP 232,674.75
PHP 25,000.00
PHP 207,674.75
PHP 69,224.92
PHP 698,024.25
PHP 34,901.21
PHP 3,722,796.00
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
month (Movein within 90days)

N CITY | SAMPLE COMPUTATION
N CITY | SAMPLE COMPUTATION
SMDC | WIND RESIDENCES | TA
Project Name
Location
Unit
Unit Type
View
Unit Size
NET List Price
12% VAT
6.5% Other Charges

Payterm:
5% Spot Downpayment
5% Spot Downpayment
15% In-House Zero Interest

15% in 20 months
80% Bank loan


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Project Name
Location
Unit
Unit Type
View
Unit Size
NET List Price
12% VAT
6.5% Other Charges

Payterm:
5% Downpayment
5% Spot Downpayment

15% in 20 months
80% Bank loan


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Project Name
Location
Unit
Unit Type
View
Unit Size
NET List Price
12% VAT
6.5% Other Charges

Payterm:
5% Downpayment
5% Spot Downpayment

15% in 20 months
80% Bank loan


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Project Name
Location
Unit
Unit Type
View
Unit Size
NET List Price
12% VAT
6.5% Other Charges
Payment Term:
Total Contract Price (TCP)

TCP Payable Amount
TCP 100% in 12 months

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Project Name
Location
Unit
Unit Type
Unit Size
NET List Price
12% VAT
6.5% Other Charges
Payment Terms:
Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
| WIND RESIDENCES | TAGAYTAY CITY | SAMPLE COMPUTATI
WIND Residences
Tagaytay City
B03 - Unit 2501
4 Bedroom Penthouse Unit
Taal Lake
216.63 SQM.
PHP 36,395,000.00
PHP 4,367,400.00
PHP 2,365,675.00
PHP 43,128,075.00
5% Spot DP / 15% in 22 mos / 80% Bank
PHP 2,156,403.75
PHP 25,000.00
PHP 2,131,403.75
PHP 6,469,211.25
PHP 323,460.56
PHP 34,502,460.00
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

WIND Residences
Tagaytay City
B03 - Unit 2506
2 Bedroom Penthouse Unit
Alfonso
63.36 SQM.
PHP 9,980,000.00
PHP 1,197,600.00
PHP 648,700.00
PHP 11,826,300.00
PHP 591,315.00
PHP 25,000.00
PHP 566,315.00
PHP 1,773,945.00
PHP 88,697.25
PHP 9,461,040.00
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

WIND Residences
Tagaytay City
B04 - Unit 2410
2 Bedroom End Penthouse Unit
Amadeo, Cavite
51.96 SQM.
PHP 8,185,000.00
PHP 982,200.00
PHP 532,025.00
PHP 9,699,225.00
PHP 484,961.25
PHP 25,000.00
PHP 459,961.25
PHP 1,454,883.75
PHP 72,744.19
PHP 7,759,380.00
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

WIND Residences
Tagaytay City
Tower 4 Parking - LG 007
Regular Parking
12.5 SQM.
PHP 945,000.00
PHP 113,400.00
PHP 61,425.00
PHP 1,119,825.00
100% Payable in 12 Months
PHP 1,119,825.00
PHP 10,000.00
PHP 1,109,825.00
PHP 92,485.42
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

WIND Residences
Tagaytay City
Tower 4 Parking - LG 007
Regular Parking
12.5 SQM.
PHP 945,000.00
PHP 113,400.00
PHP 61,425.00
PHP 1,119,825.00
% Terms (months)
15% 11
85%
PHP 167,973.75
PHP 10,000.00
PHP 157,973.75
PHP 14,361.25
PHP 951,851.25
5% Other Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
AY CITY | SAMPLE COMPUTATION
SMDC | CHEERFUL HOM
Tower and Unit #
Project Name
Location
Unit Type
Lot Area
Floor Area
List Price
6.5% Other Charges

Payment Terms
Spread Downpayment
Remaning Balance Installment
Equity Amount
Monthly Payment
or In-house Financing

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | CHEERFUL HOM

Tower and Unit #
Project Name
Location
Unit Type
Lot Area
Floor Area
List Price
5% Discount:
Net List Price
6.5% Other Charges

Payment Terms
Spread Downpayment
Equity Amount
Monthly Payment for 20 MOS
Remaning Balance For Deferred without

Interest

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | CHEERFUL HOM

Tower and Unit #
Project Name
Location
Unit Type
Lot Area
Floor Area
List Price
12% VAT
6.5% Other Charges
Spread Downpayment
Equity Amount
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | CHEERFUL HOMES | MABALACAT, PAMPANGA
Block 38 - Lot 29
Cheerful Homes
Mabalacat | Pampanga
Flexi Home End B
36 SQM
22 SQM
PHP 1,110,000.00
PHP 72,150.00
PHP 1,182,150.00
10% 20
90%
PHP 118,215.00
PHP 10,000.00
PHP 108,215.00
PHP 5,410.75
PHP 1,063,935.00
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%

Block 22 - Lot 63
Cheerful Homes
Flexi Home Inner A
50 SQM
32.5 SQM
PHP 1,575,000.00 AED 112,500.00

PHP 78,750.00 AED 5,625.00
PHP 1,496,250.00 AED 106,875.00
PHP 97,256.25 AED 6,946.88
PHP 1,593,506.25 AED 113,821.88

10% 20
90%
PHP 159,350.63 AED 11,382.19
PHP 10,000.00 AED 714.29
PHP 149,350.63 AED 10,667.90
PHP 7,467.53 AED 533.40
PHP 1,434,155.63 AED 102,439.69
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Block 71 - Lot 28
Cheerful Homes
Flexi Home End B
50 SQM
22 SQM
PHP 1,317,000.00
PHP 158,040.00
PHP 85,605.00
PHP 1,560,645.00
10% 12
90%
PHP 156,064.50
PHP 10,000.00
PHP 146,064.50
PHP 12,172.04
PHP 1,404,580.50
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
ABALACAT, PAMPANGA
ABALACAT, PAMPANGA
ABALACAT, PAMPANGA
SMDC | CHEER
Tower and Unit #
Project Name
Location
Unit Type
Lot Area
Floor Area
List Price
6.5% Other Charges

Payment Terms
Spread Downpayment
Equity Amount
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | CHEE
Tower and Unit #
Project Name
Location
Unit Type
Lot Area
Floor Area
List Price
5% Discount:
Net List Price
6.5% Other Charges

Payment Terms
Spread Downpayment
Equity Amount
Monthly Payment for 20 MOS
Remaning Balance For Deferred without

Interest

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | CHEE
Tower and Unit #
Project Name
Location
Unit Type
Lot Area
Floor Area
List Price
12% VAT
6.5% Other Charges
Spread Downpayment
Equity Amount
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | CHEERFUL HOMES 2 | MABALACAT, PAMPAN
Block 14 - Lot 30
Cheerful Homes 2
LOFT TYPE - INNER
54 SQM \
32 SQM
PHP 1,999,000.00
PHP 129,935.00
PHP 2,128,935.00
10% 24
90%
PHP 212,893.50
PHP 10,000.00
PHP 202,893.50
PHP 8,453.90
PHP 1,916,041.50
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
SMDC | CHEERFUL HOMES | MABALACAT, PAMPAN

Block 22 - Lot 63
Cheerful Homes
Flexi Home Inner A
50 SQM
32.5 SQM
PHP 1,575,000.00 AED 112,500.00

PHP 78,750.00 AED 5,625.00
PHP 1,496,250.00 AED 106,875.00
PHP 97,256.25 AED 6,946.88
PHP 1,593,506.25 AED 113,821.88

10% 20
90%
PHP 159,350.63 AED 11,382.19
PHP 10,000.00 AED 714.29
PHP 149,350.63 AED 10,667.90
PHP 7,467.53 AED 533.40
PHP 1,434,155.63 AED 102,439.69
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
SMDC | CHEERFUL HOMES | MABALACAT, PAMPAN

Block 71 - Lot 28
Cheerful Homes
Flexi Home End B
50 SQM
22 SQM
PHP 1,317,000.00
PHP 158,040.00
PHP 85,605.00
PHP 1,560,645.00
10% 12
90%
PHP 156,064.50
PHP 10,000.00
PHP 146,064.50
PHP 12,172.04
PHP 1,404,580.50
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
OMES 2 | MABALACAT, PAMPANGA
OMES | MABALACAT, PAMPANGA
OMES | MABALACAT, PAMPANGA
SMDC | S RESIDENCES | MO
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | S RESIDENCES | MO
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
ed: 2020-11-11) PHP 1 = USD 0.0208
MDC | S RESIDENCES | MOA COMPLEX | SAMPLE COMPUTATIO

B02 - Unit B1401
S Residences
Makati City
1 Bedroom With Balcony
27.01 SQM
Amenity?Makati Skyline
PHP 7,514,300.00 USD 156,297.44
PHP 901,716.00 USD 18,755.69

PHP 488,429.50 USD 10,159.33
PHP 8,904,445.50 USD 185,212.47

10% 18
90%
PHP 890,444.55 USD 18,521.25
PHP 25,000.00 USD 520.00
PHP 865,444.55 USD 18,001.25
PHP 48,080.25 USD 1,000.07
PHP 8,014,000.95 USD 166,691.22
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
MDC | S RESIDENCES | MOA COMPLEX | SAMPLE COMPUTATIO

B01- Unit B0938
S Residences
Makati City
2 Bedroom With Balcony
58.3 SQM
Amenity / Makati Skyline
PHP 12,362,300.00 USD 257,135.84
PHP 1,483,476.00 USD 30,856.30

PHP 803,549.50 USD 16,713.83
PHP 14,649,325.50 USD 304,705.97

15% 21
85%
PHP 2,197,398.83 USD 45,705.90
PHP 25,000.00 USD 520.00
PHP 2,172,398.83 USD 45,185.90
PHP 103,447.56 USD 2,151.71
PHP 12,451,926.68 USD 259,000.07
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
LEX | SAMPLE COMPUTATION
LEX | SAMPLE COMPUTATION
SMDC | AIR RESIDENC

Project Name
Location
Unit
Unit Type
Unit Size
View
NET List Price
12% VAT
6.5% Other Charges

Payterm:
Equity Amount
SPOT 5% DP
15% In-house Zero-interest

15% in 36 months
80% Bank Loan / Cash

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | AIR RESIDENC

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
5% Discount:
Net List Price:
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
ated: 2020-11-11) PHP 1 = USD 0.0208
SMDC | AIR RESIDENCES | MAKATI CITY | SAMPLE COMPUT

TOWER 1 - Unit 5449
AIR Residences
Makati City
2BR
36.55
CBD Skyline
EOP upon completing the 5% DP
for turnover within 90 days
PHP 9,457,000.00 USD 196,705.60
PHP 1,134,840.00 USD 23,604.67

PHP 614,705.00 USD 12,785.86
PHP 11,206,545.00 USD 233,096.14
5% SPOT DP / 15% DP in 36mos. / 80% CASH or Bank

PHP 560,327.25 PHP 11,673.48
PHP 25,000.00 USD 520.00
PHP 535,327.25 USD 11,134.81
PHP 1,680,981.75 USD 34,964.42

PHP 46,693.94 USD 971.23
PHP 8,965,236.00 USD 186,476.91

Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
SMDC | AIR RESIDENCES | MAKATI CITY | SAMPLE COMPUT

TOWER 1 - Unit 5449
AIR Residences
Makati City
2 Bedroom
36.55SQM
CBD Skyline
PHP 9,457,000.00
PHP 472,850.00
PHP 8,984,150.00
PHP 1,078,098.00
PHP 583,969.75
PHP 10,646,217.75
100% CASH in 30 days
PHP 10,646,217.75
PHP 25,000.00
PHP 10,621,217.75 To be settled within 30days

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
SAMPLE COMPUTATION
SAMPLE COMPUTATION
SMDC | LIGHT 2 RESIDENCES |

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
10% Intense Promo Discount:
Net List Price:
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment
Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
NET List Price

1% Discount:
Net List Price:
12% VAT
6.5% Other Charges
Payterm:
5% SPOT DP
7% in 53 months
88% Bank loan


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
SMDC | LIGHT 2 RESIDENCES |
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
d: 2020-10-22) PHP 1 = USD 0.0206714
| LIGHT 2 RESIDENCES | EDSA-BONI MRT | SAMPLE COMPUTAT

Tower 1- Unit 4134
Light 2 Residences
EDSA-BONI MRT
25.65 SQM
Mandaluyong Skyline Semi-Furnished
PHP 6,884,000.00
PHP 688,400.00
PHP 6,195,600.00
PHP 743,472.00
PHP 402,714.00
PHP 7,341,786.00
10% 54
90%
PHP 734,178.60
PHP 15,000.00
PHP 719,178.60
PHP 13,318.12
PHP 6,607,607.40
6.5% Other Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
C | JAZZ RESIDENCES | BEL AIR, MAKATI | SAMPLE COMPUTAT

Tower 1- Unit 4134
Light 2 Residences
EDSA-BONI MRT
25.65 SQM
Mandaluyong Skyline Semi-Furnished
PHP 6,884,000.00
PHP 68,840.00
PHP 6,815,160.00
PHP 817,819.20
PHP 442,985.40
PHP 8,075,964.60
5% SPOT DP / 7% in 53 mos / 88% Bank

PHP 403,798.23
PHP 15,000.00
PHP 388,798.23
PHP 565,317.52
PHP 10,666.37
PHP 7,106,848.85
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
| LIGHT 2 RESIDENCES | EDSA-BONI MRT | SAMPLE COMPUTAT
Tower B Unit 1712
Light 2 Residences
EDSA-BONI MRT
41.78 SQM
Ortigas
PHP 10,012,000.00
PHP 1,201,440.00
PHP 650,780.00
PHP 11,864,220.00
15% 63
85%
PHP 1,779,633.00
PHP 25,000.00
PHP 1,754,633.00
PHP 27,851.32
PHP 10,084,587.00
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
ONI MRT | SAMPLE COMPUTATION
AKATI | SAMPLE COMPUTATION
ONI MRT | SAMPLE COMPUTATION
SMDC | SOUTH 2 RESIDENC

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
6.5% Other Charges

Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges
Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
d: 2020-10-22) PHP 1 = USD 0.0208
MDC | SOUTH 2 RESIDENCES | LAS PINAS | SAMPLE COMPUTATIO

Tower 1 - Unit 1528
South 2 Residences
Las Pinas
25.13 SQM
Amenities
PHP 4,082,000.00 USD 84,905.60
PHP 265,330.00 USD 5,518.86
PHP 4,347,330.00 USD 90,424.46

12% 59
88%
PHP 521,679.60 USD 10,850.94
PHP 15,000.00 USD 312.00
PHP 506,679.60 USD 10,538.94
PHP 8,587.79 USD 178.63
PHP 3,825,650.40 USD 79,573.53
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower 1 - Unit 1248
South 2 Residences
Las Pinas
25.13 SQM
Mall View/East
PHP 4,277,000.00 OMR 88,961.60
PHP 513,240.00 OMR 10,675.39

PHP 278,005.00 OMR 5,782.50
PHP 5,068,245.00 OMR 105,419.50

12% 48
88%
PHP 608,189.40 OMR 12,650.34
PHP 15,000.00 OMR 312.00
PHP 593,189.40 OMR 12,338.34
PHP 12,358.11 OMR 257.05
PHP 4,460,055.60 OMR 92,769.16
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower 1 - Unit 1049
South 2 Residences
Las Pinas
2 Bedroom End with Balcony
39.88 SQM
Mall View
PHP 6,397,000.00
PHP 767,640.00
PHP 415,805.00
PHP 7,580,445.00

15% 56
85%
PHP 1,137,066.75
PHP 25,000.00
PHP 1,112,066.75
PHP 19,858.33
PHP 6,443,378.25
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
8632.06-
INAS | SAMPLE COMPUTATION
Suggested Floor Plan

SMDC | HILL RESIDENCES | N

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | CHARM RESIDENCE

Project Name
Location
Unit
Unit Type
Unit Size
V View
NET List Price
12% VAT
6.5% Other Charges
Payterm:

Total 10% Spot Downpayment
10% In-house (0% Interest)
10% DP in 26 months
80% Bank loan or Cash

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | CHARM RESIDENCE
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
Less Discount (10%)
Total List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
d: 2020-11-11) PHP 1 = USD 0.0208
DC | HILL RESIDENCES | NOVALICHES | SAMPLE COMPUTATIO

Tower 3D - Unit 0118
HILL Residences
Fairview
FLEXI Suite
28.52SQM
OPEN AREA
PHP 3,259,000.00 USD 67,787.20
PHP 391,080.00 USD 8,134.46

PHP 211,835.00 USD 4,406.17
PHP 3,861,915.00 USD 80,327.83

12% 44
88%
PHP 463,429.80 USD 9,639.34
PHP 15,000.00 USD 312.00
PHP 448,429.80 USD 9,327.34
PHP 10,191.59 USD 211.98
PHP 3,398,485.20 USD 70,688.49
.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
MDC | CHARM RESIDENCES | CAINTA | SAMPLE COMPUTATION

Tower A - Unit 0901
Charm Residences
Cainta
2 Bedroom
28.83 SQM
Amenity / East
PHP 3,778,800.00 USD 78,599.04
PHP 453,456.00 USD 9,431.88

PHP 245,622.00 USD 5,108.94
PHP 4,477,878.00 USD 93,139.86
10% Spot / 10% in 26 mos / 80% Bank
PHP 447,787.80 USD 9,313.99

PHP 25,000.00 USD 520.00
PHP 422,787.80 USD 8,793.99
PHP 447,787.80 USD 9,313.99
PHP 17,222.61 USD 358.23
PHP 3,582,302.40
.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
MDC | CHARM RESIDENCES | CAINTA | SAMPLE COMPUTATION
Tower D - Unit 0812
Charm Residences
Cainta
2 Bedroom
28.83 SQM
East
PHP 3,778,800.00
PHP 377,880.00
PHP 3,400,920.00
PHP 453,456.00
PHP 245,622.00
PHP 4,099,998.00
10% 27
90%
PHP 409,999.80
PHP 25,000.00
PHP 384,999.80
PHP 14,259.25
PHP 3,689,998.20
.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
CHES | SAMPLE COMPUTATION
NTA | SAMPLE COMPUTATION
NTA | SAMPLE COMPUTATION
SMDC | LUSH RESIDENCES |

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | LUSH RESIDENCES |

Project Name
Location
Unit
Unit Type
Unit Size
V View
NET List Price
12% VAT
6.5% Other Charges
Payterm:

Total 10% Spot Downpayment
10% In-house (0% Interest)
10% DP in 16 months
80% Bank loan or Cash

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
ed: 2020-11-11) PHP 1 = USD 0.0208
DC | LUSH RESIDENCES | MAKATI CITY | SAMPLE COMPUTATIO

Tower A - Unit 1124
LUSH Residences
Makati
24.49 SQM
Facing Ayala Avenue
PHP 6,613,000.00 USD 137,550.40
PHP 793,560.00 USD 16,506.05

PHP 429,845.00 USD 8,940.78
PHP 7,836,405.00 USD 162,997.22

10% 30
90%
PHP 783,640.50 USD 16,299.72
PHP 25,000.00 USD 520.00
PHP 758,640.50 USD 15,779.72
PHP 25,288.02 USD 525.99
PHP 7,052,764.50 USD 146,697.50
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
DC | LUSH RESIDENCES | MAKATI CITY | SAMPLE COMPUTATIO

Tower A - Unit 1917
LUSH Residences
Makati
Studio
21.73 SQM
Ayala Avenue Extension
PHP 5,916,000.00 USD 123,052.80
PHP 709,920.00 USD 14,766.34

PHP 384,540.00 USD 7,998.43
PHP 7,010,460.00 USD 145,817.57
10% Spot / 10% in 16 mos / 80% Bank
PHP 701,046.00 USD 14,581.76

PHP 25,000.00 USD 520.00
PHP 676,046.00 USD 14,061.76
PHP 701,046.00 USD 14,581.76
PHP 43,815.38 USD 911.36
PHP 5,608,368.00
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
SMDC | LEAF RESIDENCES | SUSANA H

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
2

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
d: 2020-10-22) PHP 1 = USD 0.0206714
RESIDENCES | SUSANA HEIGHTS, MUNTINLUPA | SAMPLE COM

Tower 4 - Unit 0326
LEAF Residences
Susana Heights, Muntinlupa
2BR
28.52SQM
City
PHP 6,236,700.00 USD 128,921.32
PHP 748,404.00 USD 15,470.56

PHP 405,385.50 USD 8,379.89
PHP 7,390,489.50 USD 152,771.76

10% 30
90%
PHP 739,048.95 USD 15,277.18
PHP 15,000.00 USD 310.07
PHP 724,048.95 USD 14,967.11
PHP 24,134.97 USD 498.90
PHP 6,651,440.55 USD 137,494.59
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower 4 - Unit 0326
LEAF Residences
2 Bedroom
28.52 SQM
City
PHP 3,828,600.00
PHP 459,432.00
PHP 248,859.00
PHP 4,536,891.00
10% 30
90%
PHP 453,689.10
PHP 25,000.00
PHP 428,689.10
PHP 14,289.64
PHP 4,083,201.90
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower 2 - Unit 0603
LEAF Residences
3 Bedroom
37.48 SQM
Amenity
PHP 7,245,600.00
PHP 869,472.00
PHP 470,964.00
PHP 8,586,036.00
15% 28
85%
PHP 1,287,905.40
PHP 25,000.00
PHP 1,262,905.40
PHP 45,103.76
PHP 7,298,130.60
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
, MUNTINLUPA | SAMPLE COMPUTATION
SMDC | SAIL RESIDENCES | MO

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges
Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
2

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
d: 2020-10-22) PHP 1 = USD 0.0208
C | SAIL RESIDENCES | MOA, PASAY CITY | SAMPLE COMPUTAT

Tower 3 - Unit 1109
SAIL Residences
MOA, Pasay City
38.75 SQM
Amenity
PHP 11,689,000.00 USD 243,131.20
PHP 1,402,680.00 USD 29,175.74

PHP 759,785.00 USD 15,803.53
PHP 13,851,465.00 USD 288,110.47

15% 45
85%
PHP 2,077,719.75 USD 43,216.57
PHP 25,000.00 USD 520.00
PHP 2,052,719.75 USD 42,696.57
PHP 45,615.99 USD 948.81
PHP 11,773,745.25 USD 244,893.90
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower 3 - Unit 1109
SAIL Residences
MOA, Pasay City
38.75 SQM
Amenity
PHP 11,689,000.00
PHP 1,402,680.00
PHP 759,785.00
PHP 13,851,465.00
15% 45
85%
PHP 2,077,719.75
PHP 25,000.00
PHP 2,052,719.75
PHP 45,615.99
PHP 11,773,745.25
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower 3 - Unit 1406
SAIL Residences
MOA, Pasay City
56.88 SQM
Amenity
PHP 17,070,000.00
PHP 2,048,400.00
PHP 1,109,550.00
PHP 20,227,950.00
15% 45
85%
PHP 3,034,192.50
PHP 25,000.00
PHP 3,009,192.50
PHP 66,870.94
PHP 17,193,757.50
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
Y CITY | SAMPLE COMPUTATION
Currency Conversion Rate (updated: 2020-11-11) PHP 1 = AED
SMDC | SOUTH RESIDENCES

Project Name
Location
Unit
Unit Type
Unit Size
View
List Price
5% Discount:
Net List Price:
1% Personal discount:
Net List Price:
12% VAT
6.5% Other Charges

Payterm:
10% Downpayment
Remaining Balance
10% in 24 months

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | AIR RESIDENCES |

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
ed: 2020-11-11) PHP 1 = AED 14.37
DC | SOUTH RESIDENCES | SM SOUTHMALL | SAMPLE COMPUTA

South Residences
SM Southmall, Las Pinas
Tower 3 - 1107
1 Br w/ balcony
23.68SQM
SOUTH Residences
PHP 3,527,000.00
PHP 176,350.00
PHP 3,350,650.00
PHP 33,506.50
PHP 3,317,143.50
PHP 398,057.22
PHP 215,614.33
PHP 3,930,815.05
10% in 24 months / 90% Bank or Cash
PHP 393,081.50
PHP 15,000.00
PHP 378,081.50
PHP 15,753.40
PHP 3,537,733.54
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
MDC | AIR RESIDENCES | MAKATI CITY | SAMPLE COMPUTATIO

TOWER 1 - Unit 4545
AIR Residences
Makati City
1 Bedroom
26.35 SQM
CBD Skyline
PHP 5,501,000.00 USD 79,049,370.00
PHP 660,120.00 USD 9,485,924.40

PHP 357,565.00 USD 5,138,209.05
PHP 6,518,685.00 USD 93,673,503.45

15% 11
85%
PHP 977,802.75 USD 14,051,025.52
PHP 25,000.00 USD 359,250.00
PHP 952,802.75 USD 13,691,775.52
PHP 86,618.43 USD 1,244,706.87
PHP 5,540,882.25 USD 79,622,477.93
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
HMALL | SAMPLE COMPUTATION
ITY | SAMPLE COMPUTATION
SMDC | SANDS RESIDENC
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
1.5% Discount
Net List Price:
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment
Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | SANDS RESIDENC

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
Net List Price:

1% Discount:
Net List Price:
12% VAT
6.5% Other Charges
Payterm:
5% Downpayment
Remaining Balance:

15% in 66 months
80% Bank loan

SMDC | SANDS RESIDENCES | ROXAS BLVD. | SAMPLE COMPUT
Tower 1- 3429
Sands residences
Roxas blvd
1 Bedroom
26.82SQM
MOA
PHP 13,092,000.00
PHP 196,380.00
PHP 12,895,620.00
PHP 1,547,474.40 AED 14,443,094.40

PHP 838,215.30
PHP 15,281,309.70
12% 63
88%
PHP 1,833,757.16
PHP 100,000.00
PHP 1,733,757.16
PHP 27,519.95
PHP 13,447,552.54
6.5% Other Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
SMDC | SANDS RESIDENCES | ROXAS BLVD | SAMPLE COMPUTA

Tower 1- 1241
Sands residences
Roxas blvd
1br w/ balcony
28.52SQM
Manila Bay
PHP 11,751,000.00 117,510

PHP 117,510.00
PHP 11,633,490.00
PHP 1,396,018.80
PHP 756,176.85
PHP 13,785,685.65
5% SPOT / 15% in 66mos / 85% Bank

PHP 689,284.28
PHP 25,000.00
PHP 664,284.28
PHP 2,067,852.85
PHP 31,331.10
PHP 11,028,548.52
D. | SAMPLE COMPUTATION
D | SAMPLE COMPUTATION
SMDC | HILL RESIDENCES | NOVALI
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Equity
Equity Amount
Remaining Balance

LL RESIDENCES | NOVALICHES, QUEZON CITY | SAMPLE COMPU
Tower D - Unit 0107
HILL Residences
Novaliches, Quezon City
Flexi Suite
28.52 SQM
Residential - Regular
PHP 3,263,000.00
PHP 391,560.00
PHP 212,095.00
PHP 3,866,655.00
10% 41
90%
PHP 386,665.50
PHP 15,000.00
PHP 371,665.50
PHP 9,065.01 PHP 188.85
PHP 3,479,989.50

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower A - P038
PARK Residences
Parking Slot
12.5SQM
PHP 850,000.00
PHP 102,000.00
PHP 55,250.00
PHP 1,007,250.00

100% 120
PHP 1,007,250.00
PHP 10,000.00
PHP 997,250.00
PHP 8,310.42
#REF!
SMDC | FIELD RESIDENCES | S

Project Name
Location
Unit
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payterm:
5% Downpayment
5% DP in 3 months
15% In-house Zero-interest

15% in 20 months


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | FIELD RESIDENCES | S

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
ed: 2020-11-11) PHP 1 = USD 0.0208
C | FIELD RESIDENCES | SM SUCAT PQUE | SAMPLE COMPUTAT

TOWER 5 - 812B
Field Residences
SM Sucat
2 Bedroom Family Suite B
27.76 SQM
ROAD
Early occupancy upon
completion of 5% DP
PHP 4,188,000.00 USD 87,110.40
PHP 502,560.00 USD 10,453.25

PHP 272,220.00 USD 5,662.18
PHP 4,962,780.00 USD 103,225.82
5% in 3 mos. / 15% in 20mos / 80% Bank or Cash
PHP 248,139.00 USD 5,161.29

PHP 15,000.00 USD 312.00
PHP 233,139.00 USD 4,849.29
PHP 77,713.00 USD 1,616.43
PHP 744,417.00 USD 15,483.87

PHP 37,220.85 USD 774.19
PHP 3,970,224.00 USD 82,580.66

Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
C | FIELD RESIDENCES | SM SUCAT PQUE | SAMPLE COMPUTAT

TOWER 9 - UNIT 0816
Field Residences
SM Sucat
1 Bedroom
24.8SQM
ROAD
PHP 4,520,000.00 USD 94,016.00

PHP 542,400.00 USD 11,281.92
PHP 293,800.00 USD 6,111.04
PHP 5,356,200.00 USD 111,408.96

10% 36
90%
PHP 535,620.00 USD 11,140.90
PHP 15,000.00 USD 312.00
PHP 520,620.00 USD 10,828.90
PHP 14,461.67 USD 300.80
PHP 4,820,580.00 USD 100,268.06
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
T PQUE | SAMPLE COMPUTATION
T PQUE | SAMPLE COMPUTATION
SMDC | JOY RESIDENCES | BALI
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
8.5% Other Charges

Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
| JOY RESIDENCES | BALIWAG, BULACAN | SAMPLE COMPUTAT
Tower D - Unit 0511
JOY Residences
Baliwag, Bulacan
1 Bedroom
24.41
Linear Park view
PHP 2,830,000.00 USD 48,793.10
PHP 240,550.00 USD 4,147.41
PHP 3,070,550.00 USD 52,940.52

10% 48
90%
PHP 307,055.00 USD 5,294.05
PHP 15,000.00 USD 258.62
PHP 292,055.00 USD 5,035.43
PHP 6,084.48 USD 104.90
PHP 2,763,495.00 USD 47,646.47

1.78%
1.50%
1.25%
0.65%
1.55%
0.77%
1.00%
ULACAN | SAMPLE COMPUTATION
SMDC | ICE TOWER | MOA CO
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Equity
Equity Amount
Remaining Balance

C | ICE TOWER | MOA COMPLEX, PASAY | SAMPLE COMPUTATI
Tower 1 - Unit 0805
Ice Tower
MOA Complex, Pasay City
1 Bedroom
25.58
EDSA Rd/ Manila
PHP 10,206,000.00 USD 204,120.00
PHP 1,224,720.00 USD 24,494.40

PHP 663,390.00 USD 13,267.80
PHP 12,094,110.00 USD 241,882.20

Percent (%) No. of Months
12% 50
88%
PHP 1,451,293.20 USD 29,025.86
PHP 50,000.00 USD 1,000.00
PHP 1,401,293.20 USD 28,025.86
PHP 28,025.86 USD 560.52
PHP 10,642,816.80 USD 212,856.34

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower A - P038
PARK Residences
Parking Slot
12.5SQM
PHP 850,000.00
PHP 102,000.00
PHP 55,250.00
PHP 1,007,250.00

100% 120
PHP 1,007,250.00
PHP 10,000.00
PHP 997,250.00
PHP 8,310.42
#REF!
PASAY | SAMPLE COMPUTATION
Y, LAGUNA | SAMPLE COMPUTATION
SMDC | GOLD RESO PH1 | A

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
1.5% Discount:
Net List Price:
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment
Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges
Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges

Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
ed: 2020-11-11) PHP 1 = USD 0.0208
MDC | GOLD RESO PH1 | ACROSS NAIA 1 | SAMPLE COMPUTATIO

BLDG. A - U0316
GOLD RESO PH1
Across NAIA 1
1 Bedroom
25.58
West
PHP 7,782,000.00 USD 161,865.60

PHP 116,730.00
PHP 7,665,270.00 191,631.75
PHP 919,832.40 USD 19,132.51

PHP 498,242.55 USD 10,363.45
PHP 9,083,344.95 USD 188,933.57

12% 60
88%
PHP 1,090,001.39 USD 22,672.03
PHP 25,000.00 USD 520.00
PHP 1,065,001.39 USD 22,152.03
PHP 17,750.02 USD 369.20
PHP 7,993,343.56 USD 166,261.55
6.5% Other Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower H - Unit 0302
GOLD Residences
Across NAIA 1
27.9SQM
Amenity
PHP 8,754,000.00 USD 182,083.20
PHP 1,050,480.00 USD 21,849.98

PHP 569,010.00 USD 11,835.41
PHP 10,373,490.00 USD 215,768.59
12% 59
88%
PHP 1,244,818.80 USD 25,892.23
PHP 25,000.00 USD 520.00
PHP 1,219,818.80 USD 25,372.23
PHP 20,674.89 USD 430.04
PHP 9,128,671.20 USD 189,876.36
Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
Tower G - Unit 1156
GOLD Residences
Across NAIA 1
34.65 SQM
South
PHP 8,642,000.00 USD 179,753.60
PHP 1,037,040.00 USD 21,570.43

PHP 561,730.00 USD 11,683.98
PHP 10,240,770.00
12% 65
88%
PHP 1,228,892.40 USD 25,560.96
PHP 25,000.00 USD 520.00
PHP 1,203,892.40 USD 25,040.96
PHP 18,521.42 USD 385.25
PHP 9,011,877.60 USD 187,447.05
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%

Tower H - Unit 1006
GOLD Residences
Across NAIA 1
27.9 SQM
East
PHP 7,204,000.00 USD 149,843.20
PHP 864,480.00 USD 17,981.18

PHP 468,260.00 USD 9,739.81
PHP 8,536,740.00 USD 177,564.19

12% 68
88%
PHP 1,024,408.80 USD 21,307.70
PHP 25,000.00 USD 520.00
PHP 999,408.80 USD 20,787.70
PHP 14,697.19 USD 305.70
PHP 7,512,331.20 USD 156,256.49
6.5% Other Charges)

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
AIA 1 | SAMPLE COMPUTATION
SMDC | CALM RESIDENCES | STA.
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
6.5% Other Charges

Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
ALM RESIDENCES | STA. ROSA, LAGUNA | SAMPLE COMPUTAT
Tower L- Unit 0207
CALM Residences
Sta. Rosa, Laguna
1 Bedroom
24.41
Central Park View
PHP 3,181,000.00
PHP 206,765.00
PHP 3,387,765.00

10% 36
90%
PHP 338,776.50
PHP 15,000.00
PHP 323,776.50
PHP 8,993.79
PHP 3,048,988.50
5% Other Charges)
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
A, LAGUNA | SAMPLE COMPUTATION
..bjbkc,. ..,,.m, ,mm,. M. ,m mn,
SMDC | TWIN RESIDENCES | LAS PI
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
100K Promo Discount:
Net List Price:
12% VAT
6.5% Other Charges

Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment
Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
TWIN
WIN RESIDENCES | LAS PIÑAS CITY | SAMPLE COMPUTATION
Tower 1 - Unit 1527
TWIN Residences
Las Piñas City
2 Bedroom End Unit w/ Balcony
39.14
Southwest
PHP 6,885,000.00
PHP 100,000.00
PHP 6,785,000.00
PHP 814,200.00
PHP 441,025.00
PHP 8,040,225.00
12% 68
88%
PHP 964,827.00
PHP 15,000.00
PHP 949,827.00
PHP 13,968.04
PHP 7,075,398.00
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
SMDC | COAST RESID
Project Name
Location
Unit
Unit Type
Unit Size
List Price:
10% CASH Discount:
Net List Price:
12% VAT
6.5% Other Charges
Payterm:
Total Contract Price

Reservation Fee:
Remaining Balance to Settle (30 Days):

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | COAST RESID

Project Name
Location
Unit
Unit Type
Unit Size
List Price:
10% CASH Discount:
Net List Price:
12% VAT
6.5% Other Charges

Payterm:
10% Downpayment
Reservation Fee:
Monthly for 30 months:
90% Remaining Balance


Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | COAST RESID
Project Name
Location
Unit
Unit Type
Unit Size
List Price
12% VAT
6.5% Other Charges
Payterm:
5% Downpayment
Remaining Balance:

15% in 36 months
80% Bank loan

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | COAST RESIDENCES | ROXAS BLVD | SAMPLE COMPUT
COAST Residences
Roxas Blvd
B01 - Unit 1111
Famaily Suite A
26,12
PHP 6,712,000.00
PHP 671,200.00
PHP 6,040,800.00
PHP 724,896.00
PHP 392,652.00
PHP 7,158,348.00
CASH
PHP 7,158,348.00
PHP 15,000.00
PHP 7,143,348.00
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%

x§
Roxas Blvd
B01 - Unit 1111
Famaily Suite A
26,12
PHP 6,712,000.00
PHP 671,200.00
PHP 6,040,800.00
PHP 724,896.00
PHP 392,652.00
PHP 7,158,348.00
5% Spot DP / 15% in 36 Months / 80%
Cash or Bank Financing
PHP 715,834.80
PHP 15,000.00
PHP 700,834.80
PHP 23,361.16
PHP 6,442,513.20
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
COAST Residences
Roxas Blvd
B01 - Unit 1111
Famaily Suite A
26,12
PHP 5,772,000.00
PHP 692,640.00
PHP 375,180.00
PHP 6,839,820.00
5% SPOT DP / 15% in 36mos / 80% Bank
PHP 341,991.00
PHP 15,000.00
PHP 326,991.00
PHP 1,025,973.00
PHP 28,499.25
PHP 5,471,856.00
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
XAS BLVD | SAMPLE COMPUTATION
SMDC | GLADE RESIDENCES |
Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
8.5% Other Charges

Equity
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
C | GLADE RESIDENCES | JARO, ILOILO | SAMPLE COMPUTATIO
Tower I | Unit 0320
GLADE residences
Jaro, Iloilo
1 Bedroom
24.41
GARDEN View
PHP 3,096,000.00
PHP 263,160.00
PHP 3,359,160.00
10% 36
90%
PHP 335,916.00
PHP 15,000.00
PHP 320,916.00
PHP 8,914.33
PHP 3,023,244.00

1.78%
2.00%
0.75%
0.15%
1.55%
0.27%
2.00%
LOILO | SAMPLE COMPUTATION
SMDC | LIGHT RESIDENCES |
Project Name
Location
Unit
Unit Type
Unit Size
View
NET List Price
12% VAT
6.5% Other Charges
Payterm:
5% Downpayment
Remaining Balance for 5%
MONTHLY PAYMENT (6MONTHS)
15% DP Zero Interest - In house

15% in 31 months
80% Bank loan

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges

Project Name
Location
Unit
Unit Type
Unit Size
NET List Price

5% Discount
Net List Price
12% VAT
6.5% Other Charges
Payterm:
Total Contract price

Amount to settle after 30 days

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
SMDC | GOLD RESIDENC

Tower and Unit #
Project Name
Location
Unit Type
Unit Size
View
List Price
12% VAT
6.5% Other Charges
Payment Terms:
Bank Financing
Equity Amount
Remaining Balance
Monthly Payment

Registration Fee
Documentary Stamp
Transfer Tax
Legal Fees
Miscellaneous Fees
Admin Charges
DC | LIGHT RESIDENCES | BONI, MANDALUYONG | SAMPLE COM
LIGHT Residences
Mandaluyong
Tower A -UNIT 4942
128.11
Br w/ Balcony
Amenity / BGC
PHP 4,343,000.00
PHP 521,160.00
PHP 282,295.00
PHP 5,146,455.00
5% DP IN 6MONTHS / 15% in 31 mos. / 80% Cash or Bank
PHP 257,322.75
PHP 25,000.00
PHP 232,322.75
PHP 38,720.46
PHP 771,968.25
PHP 24,902.20
PHP 4,117,164.00
1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%

SHORE 2 Residences
MOA Complex
B01-UNIT 1810
127.76
Bedroom with Balcony
PHP 8,055,200.00
PHP 483,312.00
PHP 7,571,888.00
PHP
PHP 908,626.56
492,172.72
PHP 8,064,060.72
Cash
PHP 8,064,060.72
PHP 25,000.00
PHP 8,039,060.72

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
0.75%
0.15%
1.55%
0.27%
1.00%
48
SMDC | GOLD RESIDENCES | ACROSS NAIA 1 | SAMPLE COMPUT
T1 - U0955
SHORE 3 Residences
MOA Complex
Family Suite A
26.12 SQM
Amenity
PHP 6,736,000.00 USD 140,333.33
PHP 808,320.00 USD 16,840.00

PHP 437,840.00 USD 9,121.67
PHP 7,982,160.00

10% 23
90%
PHP 798,216.00 USD 16,629.50
PHP 25,000.00 USD 520.83
PHP 773,216.00 USD 16,108.67
PHP 33,618.09 USD 700.38

PHP 7,183,944.00 USD 149,665.50

1.28%
1.50%
0.75%
0.15%
1.55%
0.27%
1.00%
YONG | SAMPLE COMPUTATION
A 1 | SAMPLE COMPUTATION

SMDC Team JDA Sample Computation (AutoRecovered)

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

SMDC Team JDA Sample Computation (AutoRecovered)

Uploaded by

Copyright:

Available Formats

Project

Yakal, Makati 25,000.00

BF Homes, Parañaque 15,000.00

Felix Ave, Cainta 15,000.00

Marilao, Bulacan 15,000.00

Mabalacat, Pampanga 10,000.00

Roxas, Boulevard 25,000.00

North EDSA, Quezon City 25,000.00

Sucat, Parañaque 15,000.00

GMA-Kamuning, Quezon City 25,000.00

In front of NAIA Terminal 1 100,000.00

In front of NAIA Terminal 1 25,000.00

Dasmariñas, Cavite 15,000.00

Reliance, Novaliches 15,000.00

Trece Martires, Cavite 15,000.00

SM Lanang, Davao 15,000.00

Susana Heights, Muntinlupa 15,000.00

San Antonio, Makati 25,000.00

Chino Roces, Makati 25,000.00

Mall of Asia Complex 25,000.00

Mall of Asia Complex 25,000.00

Mall of Asia Complex 25,000.00

Mall of Asia Complex 25,000.00

Bacolod City 15,000.00

Bicutan, Parañaque 15,000.00

SM Iloilo, Iloilo City 15,000.00

SM Fairview, Quezon City 15,000.00

TOTAL CONTRACT PRICE (ALL IN)

Remaning Balance thru Bank Financing

SMDC | BLOOM RESIDE

NET List Price

TOTAL CONTRACT PRICE

3% SPOT on the 39th month

85% Bank loan

Breakdown of Charges (6.5% Other

C | BLOOM RESIDENCES | PARANAQUE CITY | SAMPLE COMPU

12% in 38 mos / 3% SPOT on the 39th mos / 85% Bank

n of Charges (6.5% Other Charges)

TOTAL CONTRACT PRICE (ALL IN)

Breakdown of Charges (6.5% Other Charges)

SMDC | PARK RESIDENCES | STA. R

TOTAL CONTRACT PRICE (ALL IN)

Standard Payment Terms:

Monthly Payment for 120 months

Remaning Balance thru Bank Financing

(6.5% Other Charges)

ARK RESIDENCES | STA. ROSA CITY, LAGUNA | SAMPLE COMPU

Percent (%) Terms (months)

TOTAL CONTRACT PRICE (ALL IN)

Breakdown of Charges (6.5% Other Charges)

SMDC | MINT RESIDENCE

TOTAL CONTRACT PRICE (ALL IN)

Breakdown of Charges (6.5% Other Charges)

SMDC | MINT RESIDENCE

TOTAL CONTRACT PRICE (ALL IN)

Breakdown of Charges (6.5% Other Charges)

SMDC | MINT RESIDENCE

TOTAL CONTRACT PRICE (ALL IN)

Breakdown of Charges (6.5% Other Charges)

NET List Price

(6.5% Other Charges)

SMDC | MINT RESIDENCES | MAKATI CITY | SAMPLE COMPUTA