Ip Mi Casa - Hawaii Unofficial 2

Unit Area ASSIGNED
UNIT NO. UNIT PRICE (Php) Unit Type Mandatory Pkg

(SqM) PARKING
3A 36,940,000.00 Three Bedroom 137.50 2,550,000.00 GF-028
3B 21,120,000.00 Two Bedroom 64.00 2,450,000.00 P-024

3C 18,910,000.00 Two Bedroom 66.00 2,400,000.00 B-046
3D 15,720,000.00 One Bedroom 45.50
5B 21,250,000.00 Two Bedroom 64.00 2,400,000.00 B-035
5C 19,030,000.00 Two Bedroom 66.00 2,400,000.00 B-041
5D 15,810,000.00 One Bedroom 45.50
5E 25,340,000.00 Two Bedroom 84.00 2,450,000.00 P-048
5F 18,280,000.00 Two Bedroom 65.50 2,400,000.00 B-059
5G 19,030,000.00 Two Bedroom 62.00 2,400,000.00 B-042
5H 19,030,000.00 Two Bedroom 63.50 2,400,000.00 B-043
5I 34,150,000.00 Three Bedroom 119.00 2,450,000.00 P-014
5J 36,160,000.00 Three Bedroom 116.00 2,550,000.00 GF-017
5K 22,240,000.00 Two Bedroom 64.00 2,450,000.00 P-019
5L 36,160,000.00 Three Bedroom 113.00 2,550,000.00 GF-018
5M 20,260,000.00 Two Bedroom 64.00 2,400,000.00 B-054
5N 20,260,000.00 Two Bedroom 61.50 2,400,000.00 B-053
6B 21,380,000.00 Two Bedroom 64.00 2,450,000.00 P-052
6C 19,140,000.00 Two Bedroom 66.00 2,400,000.00 B-030
6D 15,910,000.00 One Bedroom 45.50
6E 25,490,000.00 Two Bedroom 84.00 2,450,000.00 P-016
6F 18,390,000.00 Two Bedroom 65.50 2,400,000.00 B-058
6G 19,140,000.00 Two Bedroom 62.00 2,400,000.00 B-029
6H 19,140,000.00 Two Bedroom 63.50 2,400,000.00 B-028
6I 34,360,000.00 Three Bedroom 119.00 2,450,000.00 P-013
6K 22,370,000.00 Two Bedroom 64.00 2,450,000.00 P-017
6M 20,380,000.00 Two Bedroom 64.00 2,400,000.00 B-056
6N 20,380,000.00 Two Bedroom 61.50 2,400,000.00 B-055
7B 21,510,000.00 Two Bedroom 64.00 2,450,000.00 P-038
7C 19,260,000.00 Two Bedroom 66.00 2,400,000.00 B-024
7D 16,000,000.00 One Bedroom 45.50
7E 25,640,000.00 Two Bedroom 84.00 2,450,000.00 P-015
7F 18,510,000.00 Two Bedroom 65.50 2,400,000.00 B-057
7G 19,260,000.00 Two Bedroom 62.00 2,400,000.00 B-025
7H 19,260,000.00 Two Bedroom 63.50 2,400,000.00 B-026
7I 34,570,000.00 Three Bedroom 119.00 2,450,000.00 P-008
7K 22,510,000.00 Two Bedroom 64.00 2,450,000.00 P-002
7M 20,510,000.00 Two Bedroom 64.00 2,400,000.00 B-016
7N 20,510,000.00 Two Bedroom 61.50 2,400,000.00 B-017
8B 21,770,000.00 Two Bedroom 64.00 2,450,000.00 P-022
8C 19,490,000.00 Two Bedroom 66.00 2,400,000.00 B-003
8D 16,200,000.00 One Bedroom 45.50
8E 25,960,000.00 Two Bedroom 84.00 2,450,000.00 P-003
8F 18,730,000.00 Two Bedroom 65.50 2,400,000.00 B-048
8G 19,490,000.00 Two Bedroom 62.00 2,400,000.00 B-049
8H 19,490,000.00 Two Bedroom 63.50 2,400,000.00 B-006
8I 34,980,000.00 Three Bedroom 119.00 2,450,000.00 P-007
8K 22,780,000.00 Two Bedroom 64.00 2,450,000.00 P-042
8M 20,750,000.00 Two Bedroom 64.00 2,400,000.00 B-036
8N 20,750,000.00 Two Bedroom 61.50 2,400,000.00 B-037
9B 21,770,000.00 Two Bedroom 64.00 2,450,000.00 P-023
9C 19,490,000.00 Two Bedroom 66.00 2,400,000.00 B-005
9D 16,200,000.00 One Bedroom 45.50
9E 25,960,000.00 Two Bedroom 84.00 2,450,000.00 P-012
9F 18,730,000.00 Two Bedroom 65.50 2,400,000.00 B-047
9G 19,490,000.00 Two Bedroom 62.00 2,400,000.00 B-051
9H 19,490,000.00 Two Bedroom 63.50 2,400,000.00 B-050
9I 34,980,000.00 Three Bedroom 119.00 2,450,000.00 P-047
9K 22,780,000.00 Two Bedroom 64.00 2,450,000.00 P-041
9M 20,750,000.00 Two Bedroom 64.00 2,400,000.00 B-034
9N 20,750,000.00 Two Bedroom 61.50 2,400,000.00 B-033
10A 38,300,000.00 Three Bedroom 113.50 3,920,000.00 P-032 A&B
10B 21,900,000.00 Two Bedroom 64.00 2,450,000.00 P-040
10C 19,610,000.00 Two Bedroom 66.00 2,400,000.00 B-052
10D 16,290,000.00 One Bedroom 45.50
10E 26,110,000.00 Two Bedroom 84.00 2,450,000.00 P-011
10F 18,840,000.00 Two Bedroom 65.50 2,400,000.00 B-001
10G 19,610,000.00 Two Bedroom 62.00 2,400,000.00 B-008
10H 19,610,000.00 Two Bedroom 63.50 2,400,000.00 B-007
10I 35,200,000.00 Three Bedroom 119.00 2,550,000.00 GF-023
10K 22,920,000.00 Two Bedroom 64.00 2,450,000.00 P-045
10M 20,880,000.00 Two Bedroom 64.00 2,400,000.00 B-012
10N 20,880,000.00 Two Bedroom 61.50 2,400,000.00 B-011
11A 38,530,000.00 Three Bedroom 113.50 4,080,000.00 GF-030 A&B
11B 22,030,000.00 Two Bedroom 64.00 2,450,000.00 P-021
11C 19,720,000.00 Two Bedroom 66.00 2,400,000.00 B-010
11D 16,390,000.00 One Bedroom 45.50
11E 26,270,000.00 Two Bedroom 84.00 2,450,000.00 P-005
11F 18,960,000.00 Two Bedroom 65.50 2,400,000.00 B-002
11G 19,720,000.00 Two Bedroom 62.00 2,400,000.00 B-009
11H 19,720,000.00 Two Bedroom 63.50 2,400,000.00 B-023
11K 23,050,000.00 Two Bedroom 64.00 2,450,000.00 P-046
11M 21,000,000.00 Two Bedroom 64.00 2,400,000.00 B-014
11N 21,000,000.00 Two Bedroom 61.50 2,400,000.00 B-013
12B 22,160,000.00 Two Bedroom 64.00 2,450,000.00 P-020
12C 19,840,000.00 Two Bedroom 66.00 2,400,000.00 B-038
12D 16,490,000.00 One Bedroom 45.50
12E 26,430,000.00 Two Bedroom 84.00 2,450,000.00 P-004
12F 19,070,000.00 Two Bedroom 65.50 2,400,000.00 B-040
12G 19,840,000.00 Two Bedroom 62.00 2,400,000.00 B-039
12H 19,840,000.00 Two Bedroom 63.50 2,400,000.00 B-022
12K 23,190,000.00 Two Bedroom 64.00 2,450,000.00 P-031
12M 21,130,000.00 Two Bedroom 64.00 2,450,000.00 P-026
12N 21,130,000.00 Two Bedroom 61.50 2,450,000.00 P-025
15B 22,290,000.00 Two Bedroom 64.00 2,450,000.00 P-018
15C 19,960,000.00 Two Bedroom 66.00 2,400,000.00 B-021
15D 16,590,000.00 One Bedroom 45.50
15E 26,580,000.00 Two Bedroom 84.00 2,450,000.00 P-006
15F 19,180,000.00 Two Bedroom 65.50 2,400,000.00 B-027
15G 19,960,000.00 Two Bedroom 62.00 2,400,000.00 B-032
15H 19,960,000.00 Two Bedroom 63.50 2,400,000.00 B-031
15K 23,330,000.00 Two Bedroom 64.00 2,450,000.00 P-051
15M 21,260,000.00 Two Bedroom 64.00 2,450,000.00 P-028
15N 21,260,000.00 Two Bedroom 61.50 2,450,000.00 P-027
16B 22,430,000.00 Two Bedroom 64.00 2,450,000.00 P-001
16C 20,080,000.00 Two Bedroom 66.00 2,400,000.00 B-018
16D 16,690,000.00 One Bedroom 45.50
16E 26,740,000.00 Two Bedroom 84.00 2,450,000.00 P-010
16F 19,300,000.00 Two Bedroom 65.50 2,400,000.00 B-004
16G 20,080,000.00 Two Bedroom 62.00 2,400,000.00 B-019
16H 20,080,000.00 Two Bedroom 63.50 2,400,000.00 B-020
16J 38,170,000.00 Three Bedroom 116.00 3,920,000.00 P-033 A&B
16K 23,470,000.00 Two Bedroom 64.00 2,450,000.00 P-039
16L 38,170,000.00 Three Bedroom 113.00 3,920,000.00 P-034 A&B
16M 21,380,000.00 Two Bedroom 64.00 2,450,000.00 P-030
16N 21,380,000.00 Two Bedroom 61.50 2,450,000.00 P-029
17B 24,000,000.00 Two Bedroom 64.00 2,450,000.00 P-050
17C 21,490,000.00 Two Bedroom 66.00 2,450,000.00 P-037
17D 17,860,000.00 One Bedroom 45.50
17E 28,620,000.00 Two Bedroom 84.00 2,450,000.00 P-009
17F 20,650,000.00 Two Bedroom 65.50 2,400,000.00 B-015
17G 21,490,000.00 Two Bedroom 62.00 2,450,000.00 P-036
17H 21,490,000.00 Two Bedroom 63.50 2,450,000.00 P-035
17I 38,570,000.00 Three Bedroom 119.00 4,080,000.00 GF-029 A&B
17J 40,840,000.00 Three Bedroom 116.00 4,080,000.00 GF-034 A&B
17K 25,110,000.00 Two Bedroom 64.00 2,450,000.00 P-049
17L 40,840,000.00 Three Bedroom 113.00 4,080,000.00 GF-035 A&B
17M 22,880,000.00 Two Bedroom 64.00 2,450,000.00 P-044
17N 22,880,000.00 Two Bedroom 61.50 2,450,000.00 P-043
4,019,960,000.00 12,429.50
323,420.89
PL2a_Mi Casa_Hawaii_07.16.2019_Term Sheet_December 2021
GROSS PRICE UNIT AREA UNIT NO.
16,390,000.00 45.50 11D
PARKING PKG. AREA PHP 52.82
Charisse Balasbas
- -
TOTAL GROSS TOTAL AREA Mr. Arvin Liceralde
16,390,000.00 45.50 0
-
Hawaii
_December 2021
UNIT NO.
IF IN FOREIGN CURRENCY, PLEASE INPUT CONVERSION RATE TO PHP
Client
Agent
PLEASE USE COLUMN A FOR UNIT # REFERENCE
Please type EPP is sale if under the " Employee Purchase Program"
Y
Type "Y" for Availing Promo Discount instead of Fully-Furnished (GC)

Y
Y
Y
Y
Y
Y
Y
Y
Y
Y
Y
Y
Y
###
Y
Y
Y
Y
Y
Y
Y
Y
Y
Y
Y
Y
Y
###
Y
Y
Y
Y
Y
Y
Y
INVESTMENT PROPOSAL
0
UNIT NO. 11D
TYPE
C2 - CASH IN 30
One Bedroom NO PARKING
Hawaii
Assigned Parking 0
UNIT AND PARKING UNIT PARKING
45.50 sq.m. 489.76 sq.ft. 45.50 sq.m. 489.76 sq.ft. 0.00 sq.m. 00.00 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -
0% 0% - - - - -
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -
0 0% - - - - - -
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -
LESS:Disc. on Unit 12% 1,966,800.00 37,235.90 1,966,800.00 37,235.90
LESS:Disc. on Pkg. 12% - - - -
NET PRICE . 14,423,200.00 273,063.23 14,423,200.00 273,063.23 - -
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
Full Payment Jan-23 14,373,200.00 272,116.62 14,373,200.00 272,116.62 - -
14,423,200.00 273,063.23 14,423,200.00 273,063.23 - -
* Advance Reg. Charges 643,892.86 12,190.32 to be paid upon turnover of unit

Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to FEDERAL LAND INC.
5. Figures are based from PL2a_Mi Casa_Hawaii_07.16.2019_Term Sheet_December 2021
6. Contract under FEDERAL LAND INC.
*** Selling Price only until June 30, 2022
Charisse Balasbas
Mr. Arvin Liceralde
Client Agent / Division
INVESTMENT PROPOSAL
UNIT NO. 11D
Hawaii
TYPE One Bedroom NO PARKING
C1 - 50 / 50 in 45 Mos.
Assigned Parking 0
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -
0 - - - - - -
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -
0 0% - - - - - -
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -
LESS:Disc. on Unit 5% 819,500.00 15,514.96 819,500.00 15,514.96
LESS:Disc. on Pkg. 5% - - - -
NET PRICE 15,570,500.00 294,784.17 15,570,500.00 294,784.17 - -
Pay't Sched DATE

Reservation Deposit Dec-22 50,000.00 946.61 50,000.00 946.61 - -
50% DP Jan-23 7,735,250.00 146,445.48 7,735,250.00 146,445.48 - -
50% over 45 months Feb-23 173,005.56 3,275.38 173,005.56 3,275.38 - -
Mar-23 173,005.56 3,275.38 173,005.56 3,275.38 - -
Apr-23 173,005.56 3,275.38 173,005.56 3,275.38 - -
May-23 173,005.56 3,275.38 173,005.56 3,275.38 - -
Jun-23 173,005.56 3,275.38 173,005.56 3,275.38 - -
Jul-23 173,005.56 3,275.38 173,005.56 3,275.38 - -
Aug-23 173,005.56 3,275.38 173,005.56 3,275.38 - -
Sep-23 173,005.56 3,275.38 173,005.56 3,275.38 - -
Oct-23 173,005.56 3,275.38 173,005.56 3,275.38 - -
Nov-23 173,005.56 3,275.38 173,005.56 3,275.38 - -
Dec-23 173,005.56 3,275.38 173,005.56 3,275.38 - -
Jan-24 173,005.56 3,275.38 173,005.56 3,275.38 - -
Feb-24 173,005.56 3,275.38 173,005.56 3,275.38 - -
Mar-24 173,005.56 3,275.38 173,005.56 3,275.38 - -
Apr-24 173,005.56 3,275.38 173,005.56 3,275.38 - -
May-24 173,005.56 3,275.38 173,005.56 3,275.38 - -
Jun-24 173,005.56 3,275.38 173,005.56 3,275.38 - -
Jul-24 173,005.56 3,275.38 173,005.56 3,275.38 - -
Aug-24 173,005.56 3,275.38 173,005.56 3,275.38 - -
Sep-24 173,005.56 3,275.38 173,005.56 3,275.38 - -
Oct-24 173,005.56 3,275.38 173,005.56 3,275.38 - -
Nov-24 173,005.56 3,275.38 173,005.56 3,275.38 - -
Dec-24 173,005.56 3,275.38 173,005.56 3,275.38 - -
Jan-25 173,005.56 3,275.38 173,005.56 3,275.38 - -
Feb-25 173,005.56 3,275.38 173,005.56 3,275.38 - -
Mar-25 173,005.56 3,275.38 173,005.56 3,275.38 - -
Apr-25 173,005.56 3,275.38 173,005.56 3,275.38 - -
May-25 173,005.56 3,275.38 173,005.56 3,275.38 - -
Jun-25 173,005.56 3,275.38 173,005.56 3,275.38 - -
Jul-25 173,005.56 3,275.38 173,005.56 3,275.38 - -
Aug-25 173,005.56 3,275.38 173,005.56 3,275.38 - -
Sep-25 173,005.56 3,275.38 173,005.56 3,275.38 - -
Oct-25 173,005.56 3,275.38 173,005.56 3,275.38 - -
Nov-25 173,005.56 3,275.38 173,005.56 3,275.38 - -
Dec-25 173,005.56 3,275.38 173,005.56 3,275.38 - -
Jan-26 173,005.56 3,275.38 173,005.56 3,275.38 - -
Feb-26 173,005.56 3,275.38 173,005.56 3,275.38 - -
Mar-26 173,005.56 3,275.38 173,005.56 3,275.38 - -
Apr-26 173,005.56 3,275.38 173,005.56 3,275.38 - -
May-26 173,005.56 3,275.38 173,005.56 3,275.38 - -
Jun-26 173,005.56 3,275.38 173,005.56 3,275.38 - -
Jul-26 173,005.56 3,275.38 173,005.56 3,275.38 - -
Aug-26 173,005.56 3,275.38 173,005.56 3,275.38 - -
Sep-26 173,005.56 3,275.38 173,005.56 3,275.38 - -
Oct-26 173,005.56 3,275.38 173,005.56 3,275.38 - -
15,570,500.00 294,784.17 15,570,500.00 294,784.17 - -
* Advance Reg. Charges 695,111.61 13,160.01 to be paid upon turnover of unit

Note:
Charisse Balasbas
Mr. Arvin Liceralde
INVESTMENT PROPOSAL
11D
Hawaii
UNIT NO. ###
B3 - 30% Downpayment 70% Balance thru BF

Assigned Parking 0

GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
LESS:Disc. on Unit 12% 1,966,800.00 37,235.90 1,966,800.00 37,235.90 ###
LESS:Disc. on Pkg. 12% - - - ###
-
NET PRICE 14,423,200.00 273,063.23 14,423,200.00 273,063.23 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
30% DP in 30 days Jan-23 4,276,960.00 80,972.36 4,276,960.00 80,972.36 - -
70% Bal in 60 days Feb-23 10,096,240.00 191,144.26 10,096,240.00 191,144.26 - -
14,423,200.00 273,063.23 14,423,200.00 273,063.23 - -
If lumpsum thru Bank Financing

Rate Years Monthly Amortization for BF
10.00% 10 133,422.56 133,422.56 133,422.56 133,422.56 - -
12.00% 15 121,171.85 121,171.85 121,171.85 121,171.85 - -
180
*Above interest rates are estimate only and are subject to adjustment upon loan application.
* Advance Reg. Charges 643,892.86 12,190.32 to be paid upon loan approval
Note:
7. Bank Financing is available thru: Metrobank and PS Bank
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
11D
Hawaii
UNIT NO. ###

Assigned Parking 0

GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
LESS:Disc. on Unit 12.00% 1,966,800.00 37,235.90 1,966,800.00 37,235.90 ###
LESS:Disc. on Pkg. 12.00% - - - ###
-
NET PRICE 14,423,200.00 273,063.23 14,423,200.00 273,063.23 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
20% DP in 30 days Jan-23 2,834,640.00 53,666.04 2,834,640.00 53,666.04 - -
80% Bal in 60 days Feb-23 11,538,560.00 218,450.59 11,538,560.00 218,450.59 - -
14,423,200.00 273,063.23 14,423,200.00 273,063.23 - -

10.00% 10 152,482.92 152,482.92 152,482.92 152,482.92 - -
12.00% 15 138,482.11 138,482.11 138,482.11 138,482.11 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
11D
Hawaii
UNIT NO. ###

Assigned Parking 0

GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
LESS:Disc. on Unit 11.75% 1,925,825.00 36,460.15 1,925,825.00 36,460.15 ###
LESS:Disc. on Pkg. 11.75% - - - ###
-
NET PRICE 14,464,175.00 273,838.98 14,464,175.00 273,838.98 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
10% DP in 30 days Jan-23 1,396,417.50 26,437.29 1,396,417.50 26,437.29 - -
90% Bal in 60 days Feb-23 13,017,757.50 246,455.08 13,017,757.50 246,455.08 - -
14,464,175.00 273,838.98 14,464,175.00 273,838.98 - -

10.00% 10 172,030.62 172,030.62 172,030.62 172,030.62 - -
12.00% 15 156,234.97 156,234.97 156,234.97 156,234.97 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
11D
Hawaii
UNIT NO. ###
Downpayment in 3
B3 - 20% 80% Balance thru BF
mos
Assigned Parking 0

GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
LESS:Disc. on Unit 11.5% 1,884,850.00 35,684.40 1,884,850.00 35,684.40 ###
LESS:Disc. on Pkg. 11.5% - - - ###
-
NET PRICE 14,505,150.00 274,614.73 14,505,150.00 274,614.73 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
20% DP in 3 mos Jan-23 950,343.33 17,992.11 950,343.33 17,992.11 - -
80% Bal in 60 days Feb-23 950,343.33 17,992.11 950,343.33 17,992.11 - -
Mar-23 950,343.33 17,992.11 950,343.33 17,992.11 - -
Apr-23 11,604,120.00 219,691.78 11,604,120.00 219,691.78 - -
14,505,150.00 274,614.73 14,505,150.00 274,614.73 - -

10.00% 10 153,349.30 153,349.30 153,349.30 153,349.30 - -
12.00% 15 139,268.94 139,268.94 139,268.94 139,268.94 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
UNIT NO. 11D ###
Hawaii
A1 - 10% / 20% in 44 mos / 70% Lumpsum Balance

Assigned Parking 0
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
LESS:Disc. on Unit 1% 163,900.00 3,102.99 163,900.00 3,102.99 ###
-
NET PRICE 16,226,100.00 307,196.14 16,226,100.00 307,196.14 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
10% Downpayment Jan-23 1,572,610.00 29,773.00 1,572,610.00 29,773.00 - -
20% in 44 mos. Feb-23 73,755.00 1,396.35 73,755.00 1,396.35 - -
70% Balance thru Mar-23 73,755.00 1,396.35 73,755.00 1,396.35 - -
Cash or Bank Financing Apr-23 73,755.00 1,396.35 73,755.00 1,396.35 - -
May-23 73,755.00 1,396.35 73,755.00 1,396.35 - -
Jun-23 73,755.00 1,396.35 73,755.00 1,396.35 - -
Jul-23 73,755.00 1,396.35 73,755.00 1,396.35 - -
Aug-23 73,755.00 1,396.35 73,755.00 1,396.35 - -
Sep-23 73,755.00 1,396.35 73,755.00 1,396.35 - -
Oct-23 73,755.00 1,396.35 73,755.00 1,396.35 - -
Nov-23 73,755.00 1,396.35 73,755.00 1,396.35 - -
Dec-23 73,755.00 1,396.35 73,755.00 1,396.35 - -
Jan-24 73,755.00 1,396.35 73,755.00 1,396.35 - -
Feb-24 73,755.00 1,396.35 73,755.00 1,396.35 - -
Mar-24 73,755.00 1,396.35 73,755.00 1,396.35 - -
Apr-24 73,755.00 1,396.35 73,755.00 1,396.35 - -
May-24 73,755.00 1,396.35 73,755.00 1,396.35 - -
Jun-24 73,755.00 1,396.35 73,755.00 1,396.35 - -
Jul-24 73,755.00 1,396.35 73,755.00 1,396.35 - -
Aug-24 73,755.00 1,396.35 73,755.00 1,396.35 - -
Sep-24 73,755.00 1,396.35 73,755.00 1,396.35 - -
Oct-24 73,755.00 1,396.35 73,755.00 1,396.35 - -
Nov-24 73,755.00 1,396.35 73,755.00 1,396.35 - -
Dec-24 73,755.00 1,396.35 73,755.00 1,396.35 - -
Jan-25 73,755.00 1,396.35 73,755.00 1,396.35 - -
Feb-25 73,755.00 1,396.35 73,755.00 1,396.35 - -
Mar-25 73,755.00 1,396.35 73,755.00 1,396.35 - -
Apr-25 73,755.00 1,396.35 73,755.00 1,396.35 - -
May-25 73,755.00 1,396.35 73,755.00 1,396.35 - -
Jun-25 73,755.00 1,396.35 73,755.00 1,396.35 - -
Jul-25 73,755.00 1,396.35 73,755.00 1,396.35 - -
Aug-25 73,755.00 1,396.35 73,755.00 1,396.35 - -
Sep-25 73,755.00 1,396.35 73,755.00 1,396.35 - -
Oct-25 73,755.00 1,396.35 73,755.00 1,396.35 - -
Nov-25 73,755.00 1,396.35 73,755.00 1,396.35 - -
Dec-25 73,755.00 1,396.35 73,755.00 1,396.35 - -
Jan-26 73,755.00 1,396.35 73,755.00 1,396.35 - -
Feb-26 73,755.00 1,396.35 73,755.00 1,396.35 - -
Mar-26 73,755.00 1,396.35 73,755.00 1,396.35 - -
Apr-26 73,755.00 1,396.35 73,755.00 1,396.35 - -
May-26 73,755.00 1,396.35 73,755.00 1,396.35 - -
Jun-26 73,755.00 1,396.35 73,755.00 1,396.35 - -
Jul-26 73,755.00 1,396.35 73,755.00 1,396.35 - -
Aug-26 73,755.00 1,396.35 73,755.00 1,396.35 - -
Sep-26 73,755.00 1,396.35 73,755.00 1,396.35 - -
Oct-26 11,358,270.00 215,037.30 11,358,270.00 215,037.30 - -
16,226,100.00 307,196.14 16,226,100.00 307,196.14 - -

10.00% 10 150,100.38 150,100.38 150,100.38 150,100.38 - -
12.00% 15 136,318.33 136,318.33 136,318.33 136,318.33 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
11D
Hawaii
UNIT NO. ###
Downpayment in 3
B3 - 20% 80% Balance thru BF
mos
Assigned Parking 0

GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
LESS:Disc. on Unit 10% 1,639,000.00 31,029.91 1,639,000.00 31,029.91 ###
-
NET PRICE 14,751,000.00 279,269.22 14,751,000.00 279,269.22 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
20% DP in 6 mos Jan-23 483,366.67 9,151.21 483,366.67 9,151.21 - -
Feb-23 483,366.67 9,151.21 483,366.67 9,151.21 - -
Mar-23 483,366.67 9,151.21 483,366.67 9,151.21 - -
Apr-23 483,366.67 9,151.21 483,366.67 9,151.21 - -
May-23 483,366.67 9,151.21 483,366.67 9,151.21 - -
Jun-23 483,366.67 9,151.21 483,366.67 9,151.21 - -
80% Bal Jul-23 11,800,800.00 223,415.37 11,800,800.00 223,415.37 - -
14,751,000.00 279,269.22 14,751,000.00 279,269.22 - -

10.00% 10 155,948.44 155,948.44 155,948.44 155,948.44 - -
12.00% 15 141,629.43 141,629.43 141,629.43 141,629.43 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
UNIT NO. 11D ###
Hawaii

Assigned Parking 0
**Promo Term applicable until June 30, 2022
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
LESS:Disc. on Unit 1.5% 245,850.00 4,654.49 245,850.00 4,654.49 ###
LESS:Disc. on Pkg. 1.5% - - - ###
-
NET PRICE 16,144,150.00 305,644.64 16,144,150.00 305,644.64 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
10% Downpayment Jan-23 1,564,415.00 29,617.85 1,564,415.00 29,617.85 - -
10% in 44 mos. Feb-23 36,691.25 694.65 36,691.25 694.65 - -
80% Balance thru Mar-23 36,691.25 694.65 36,691.25 694.65 - -
Cash or Bank Financing Apr-23 36,691.25 694.65 36,691.25 694.65 - -
May-23 36,691.25 694.65 36,691.25 694.65 - -
Jun-23 36,691.25 694.65 36,691.25 694.65 - -
Jul-23 36,691.25 694.65 36,691.25 694.65 - -
Aug-23 36,691.25 694.65 36,691.25 694.65 - -
Sep-23 36,691.25 694.65 36,691.25 694.65 - -
Oct-23 36,691.25 694.65 36,691.25 694.65 - -
Nov-23 36,691.25 694.65 36,691.25 694.65 - -
Dec-23 36,691.25 694.65 36,691.25 694.65 - -
Jan-24 36,691.25 694.65 36,691.25 694.65 - -
Feb-24 36,691.25 694.65 36,691.25 694.65 - -
Mar-24 36,691.25 694.65 36,691.25 694.65 - -
Apr-24 36,691.25 694.65 36,691.25 694.65 - -
May-24 36,691.25 694.65 36,691.25 694.65 - -
Jun-24 36,691.25 694.65 36,691.25 694.65 - -
Jul-24 36,691.25 694.65 36,691.25 694.65 - -
Aug-24 36,691.25 694.65 36,691.25 694.65 - -
Sep-24 36,691.25 694.65 36,691.25 694.65 - -
Oct-24 36,691.25 694.65 36,691.25 694.65 - -
Nov-24 36,691.25 694.65 36,691.25 694.65 - -
Dec-24 36,691.25 694.65 36,691.25 694.65 - -
Jan-25 36,691.25 694.65 36,691.25 694.65 - -
Feb-25 36,691.25 694.65 36,691.25 694.65 - -
Mar-25 36,691.25 694.65 36,691.25 694.65 - -
Apr-25 36,691.25 694.65 36,691.25 694.65 - -
May-25 36,691.25 694.65 36,691.25 694.65 - -
Jun-25 36,691.25 694.65 36,691.25 694.65 - -
Jul-25 36,691.25 694.65 36,691.25 694.65 - -
Aug-25 36,691.25 694.65 36,691.25 694.65 - -
Sep-25 36,691.25 694.65 36,691.25 694.65 - -
Oct-25 36,691.25 694.65 36,691.25 694.65 - -
Nov-25 36,691.25 694.65 36,691.25 694.65 - -
Dec-25 36,691.25 694.65 36,691.25 694.65 - -
Jan-26 36,691.25 694.65 36,691.25 694.65 - -
Feb-26 36,691.25 694.65 36,691.25 694.65 - -
Mar-26 36,691.25 694.65 36,691.25 694.65 - -
Apr-26 36,691.25 694.65 36,691.25 694.65 - -
May-26 36,691.25 694.65 36,691.25 694.65 - -
Jun-26 36,691.25 694.65 36,691.25 694.65 - -
Jul-26 36,691.25 694.65 36,691.25 694.65 - -
Aug-26 36,691.25 694.65 36,691.25 694.65 - -
Sep-26 36,691.25 694.65 36,691.25 694.65 - -
Oct-26 12,915,320.00 244,515.71 12,915,320.00 244,515.71 - -
16,144,150.00 305,644.64 16,144,150.00 305,644.64 - -

10.00% 10 170,676.91 170,676.91 170,676.91 170,676.91 - -
12.00% 15 155,005.55 155,005.55 155,005.55 155,005.55 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
UNIT NO. 11D ###
Hawaii
A1 - 10% (3 MOS) / 10% in 42 mos / 80% Lumpsum Balance

Assigned Parking 0
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
LESS:Disc. on Unit 1% 163,900.00 3,102.99 163,900.00 3,102.99 ###
-
NET PRICE 16,226,100.00 307,196.14 16,226,100.00 307,196.14 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
10% Downpayment in 3 mos Jan-23 524,203.33 9,924.33 524,203.33 9,924.33 - -
10% in 42 mos. Feb-23 524,203.33 9,924.33 524,203.33 9,924.33 - -
80% Balance thru Mar-23 524,203.33 9,924.33 524,203.33 9,924.33 - -
May-23 38,633.57 731.42 38,633.57 731.42 - -
Jun-23 38,633.57 731.42 38,633.57 731.42 - -
Jul-23 38,633.57 731.42 38,633.57 731.42 - -
Aug-23 38,633.57 731.42 38,633.57 731.42 - -
Sep-23 38,633.57 731.42 38,633.57 731.42 - -
Oct-23 38,633.57 731.42 38,633.57 731.42 - -
Nov-23 38,633.57 731.42 38,633.57 731.42 - -
Dec-23 38,633.57 731.42 38,633.57 731.42 - -
Jan-24 38,633.57 731.42 38,633.57 731.42 - -
Feb-24 38,633.57 731.42 38,633.57 731.42 - -
Mar-24 38,633.57 731.42 38,633.57 731.42 - -
Apr-24 38,633.57 731.42 38,633.57 731.42 - -
May-24 38,633.57 731.42 38,633.57 731.42 - -
Jun-24 38,633.57 731.42 38,633.57 731.42 - -
Jul-24 38,633.57 731.42 38,633.57 731.42 - -
Aug-24 38,633.57 731.42 38,633.57 731.42 - -
Sep-24 38,633.57 731.42 38,633.57 731.42 - -
Oct-24 38,633.57 731.42 38,633.57 731.42 - -
Nov-24 38,633.57 731.42 38,633.57 731.42 - -
Dec-24 38,633.57 731.42 38,633.57 731.42 - -
Jan-25 38,633.57 731.42 38,633.57 731.42 - -
Feb-25 38,633.57 731.42 38,633.57 731.42 - -
Mar-25 38,633.57 731.42 38,633.57 731.42 - -
Apr-25 38,633.57 731.42 38,633.57 731.42 - -
May-25 38,633.57 731.42 38,633.57 731.42 - -
Jun-25 38,633.57 731.42 38,633.57 731.42 - -
Jul-25 38,633.57 731.42 38,633.57 731.42 - -
Aug-25 38,633.57 731.42 38,633.57 731.42 - -
Sep-25 38,633.57 731.42 38,633.57 731.42 - -
Oct-25 38,633.57 731.42 38,633.57 731.42 - -
Nov-25 38,633.57 731.42 38,633.57 731.42 - -
Dec-25 38,633.57 731.42 38,633.57 731.42 - -
Jan-26 38,633.57 731.42 38,633.57 731.42 - -
Feb-26 38,633.57 731.42 38,633.57 731.42 - -
Mar-26 38,633.57 731.42 38,633.57 731.42 - -
Apr-26 38,633.57 731.42 38,633.57 731.42 - -
May-26 38,633.57 731.42 38,633.57 731.42 - -
Jun-26 38,633.57 731.42 38,633.57 731.42 - -
Jul-26 38,633.57 731.42 38,633.57 731.42 - -
Aug-26 38,633.57 731.42 38,633.57 731.42 - -
Sep-26 38,633.57 731.42 38,633.57 731.42 - -
Oct-26 12,980,880.00 245,756.91 12,980,880.00 245,756.91 - -
16,226,100.00 307,196.14 16,226,100.00 307,196.14 - -

10.00% 10 171,543.29 171,543.29 171,543.29 171,543.29 - -
12.00% 15 155,792.38 155,792.38 155,792.38 155,792.38 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
UNIT NO. 11D ###
Hawaii

Assigned Parking 0
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
LESS:Disc. on Unit 0.75% 122,925.00 2,327.24 122,925.00 2,327.24 ###
LESS:Disc. on Pkg. 0.75% - - - ###
-
NET PRICE 16,267,075.00 307,971.89 16,267,075.00 307,971.89 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
10% in 39 mos. Feb-23 262,784.58 4,975.10 262,784.58 4,975.10 - -
80% Balance thru Mar-23 262,784.58 4,975.10 262,784.58 4,975.10 - -
May-23 262,784.58 4,975.10 262,784.58 4,975.10 - -
Jun-23 262,784.58 4,975.10 262,784.58 4,975.10 - -
Jul-23 41,710.45 789.67 41,710.45 789.67 - -
Aug-23 41,710.45 789.67 41,710.45 789.67 - -
Sep-23 41,710.45 789.67 41,710.45 789.67 - -
Oct-23 41,710.45 789.67 41,710.45 789.67 - -
Nov-23 41,710.45 789.67 41,710.45 789.67 - -
Dec-23 41,710.45 789.67 41,710.45 789.67 - -
Jan-24 41,710.45 789.67 41,710.45 789.67 - -
Feb-24 41,710.45 789.67 41,710.45 789.67 - -
Mar-24 41,710.45 789.67 41,710.45 789.67 - -
Apr-24 41,710.45 789.67 41,710.45 789.67 - -
May-24 41,710.45 789.67 41,710.45 789.67 - -
Jun-24 41,710.45 789.67 41,710.45 789.67 - -
Jul-24 41,710.45 789.67 41,710.45 789.67 - -
Aug-24 41,710.45 789.67 41,710.45 789.67 - -
Sep-24 41,710.45 789.67 41,710.45 789.67 - -
Oct-24 41,710.45 789.67 41,710.45 789.67 - -
Nov-24 41,710.45 789.67 41,710.45 789.67 - -
Dec-24 41,710.45 789.67 41,710.45 789.67 - -
Jan-25 41,710.45 789.67 41,710.45 789.67 - -
Feb-25 41,710.45 789.67 41,710.45 789.67 - -
Mar-25 41,710.45 789.67 41,710.45 789.67 - -
Apr-25 41,710.45 789.67 41,710.45 789.67 - -
May-25 41,710.45 789.67 41,710.45 789.67 - -
Jun-25 41,710.45 789.67 41,710.45 789.67 - -
Jul-25 41,710.45 789.67 41,710.45 789.67 - -
Aug-25 41,710.45 789.67 41,710.45 789.67 - -
Sep-25 41,710.45 789.67 41,710.45 789.67 - -
Oct-25 41,710.45 789.67 41,710.45 789.67 - -
Nov-25 41,710.45 789.67 41,710.45 789.67 - -
Dec-25 41,710.45 789.67 41,710.45 789.67 - -
Jan-26 41,710.45 789.67 41,710.45 789.67 - -
Feb-26 41,710.45 789.67 41,710.45 789.67 - -
Mar-26 41,710.45 789.67 41,710.45 789.67 - -
Apr-26 41,710.45 789.67 41,710.45 789.67 - -
May-26 41,710.45 789.67 41,710.45 789.67 - -
Jun-26 41,710.45 789.67 41,710.45 789.67 - -
Jul-26 41,710.45 789.67 41,710.45 789.67 - -
Aug-26 41,710.45 789.67 41,710.45 789.67 - -
Sep-26 41,710.45 789.67 41,710.45 789.67 - -
Oct-26 13,013,660.00 246,377.51 13,013,660.00 246,377.51 - -
16,267,075.00 307,971.89 16,267,075.00 307,971.89 - -

10.00% 10 171,976.48 171,976.48 171,976.48 171,976.48 - -
12.00% 15 156,185.79 156,185.79 156,185.79 156,185.79 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
UNIT NO. 11D ###
Hawaii
SPECIAL A1 - 5% / 15% in 44 mos / 80% Lumpsum Balance

Assigned Parking 0
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
NET PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
5% Downpayment Jan-23 769,500.00 14,568.35 769,500.00 14,568.35 - -
15% in 44 mos. Feb-23 55,875.00 1,057.84 55,875.00 1,057.84 - -
80% Balance thru Mar-23 55,875.00 1,057.84 55,875.00 1,057.84 - -
May-23 55,875.00 1,057.84 55,875.00 1,057.84 - -
Jun-23 55,875.00 1,057.84 55,875.00 1,057.84 - -
Jul-23 55,875.00 1,057.84 55,875.00 1,057.84 - -
Aug-23 55,875.00 1,057.84 55,875.00 1,057.84 - -
Sep-23 55,875.00 1,057.84 55,875.00 1,057.84 - -
Oct-23 55,875.00 1,057.84 55,875.00 1,057.84 - -
Nov-23 55,875.00 1,057.84 55,875.00 1,057.84 - -
Dec-23 55,875.00 1,057.84 55,875.00 1,057.84 - -
Jan-24 55,875.00 1,057.84 55,875.00 1,057.84 - -
Feb-24 55,875.00 1,057.84 55,875.00 1,057.84 - -
Mar-24 55,875.00 1,057.84 55,875.00 1,057.84 - -
Apr-24 55,875.00 1,057.84 55,875.00 1,057.84 - -
May-24 55,875.00 1,057.84 55,875.00 1,057.84 - -
Jun-24 55,875.00 1,057.84 55,875.00 1,057.84 - -
Jul-24 55,875.00 1,057.84 55,875.00 1,057.84 - -
Aug-24 55,875.00 1,057.84 55,875.00 1,057.84 - -
Sep-24 55,875.00 1,057.84 55,875.00 1,057.84 - -
Oct-24 55,875.00 1,057.84 55,875.00 1,057.84 - -
Nov-24 55,875.00 1,057.84 55,875.00 1,057.84 - -
Dec-24 55,875.00 1,057.84 55,875.00 1,057.84 - -
Jan-25 55,875.00 1,057.84 55,875.00 1,057.84 - -
Feb-25 55,875.00 1,057.84 55,875.00 1,057.84 - -
Mar-25 55,875.00 1,057.84 55,875.00 1,057.84 - -
Apr-25 55,875.00 1,057.84 55,875.00 1,057.84 - -
May-25 55,875.00 1,057.84 55,875.00 1,057.84 - -
Jun-25 55,875.00 1,057.84 55,875.00 1,057.84 - -
Jul-25 55,875.00 1,057.84 55,875.00 1,057.84 - -
Aug-25 55,875.00 1,057.84 55,875.00 1,057.84 - -
Sep-25 55,875.00 1,057.84 55,875.00 1,057.84 - -
Oct-25 55,875.00 1,057.84 55,875.00 1,057.84 - -
Nov-25 55,875.00 1,057.84 55,875.00 1,057.84 - -
Dec-25 55,875.00 1,057.84 55,875.00 1,057.84 - -
Jan-26 55,875.00 1,057.84 55,875.00 1,057.84 - -
Feb-26 55,875.00 1,057.84 55,875.00 1,057.84 - -
Mar-26 55,875.00 1,057.84 55,875.00 1,057.84 - -
Apr-26 55,875.00 1,057.84 55,875.00 1,057.84 - -
May-26 55,875.00 1,057.84 55,875.00 1,057.84 - -
Jun-26 55,875.00 1,057.84 55,875.00 1,057.84 - -
Jul-26 55,875.00 1,057.84 55,875.00 1,057.84 - -
Aug-26 55,875.00 1,057.84 55,875.00 1,057.84 - -
Sep-26 55,875.00 1,057.84 55,875.00 1,057.84 - -
Oct-26 13,112,000.00 248,239.30 13,112,000.00 248,239.30 - -
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -

10.00% 10 173,276.05 173,276.05 173,276.05 173,276.05 - -
12.00% 15 157,366.04 157,366.04 157,366.04 157,366.04 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
UNIT NO. 11D
Hawaii
A2 - 20%/ 10% in 44 mos / 70% Lumpsum Balance

Assigned Parking 0
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -
0 0% - - - - -
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -
0 0% - - - - - -
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -
LESS:Disc. on Unit 2.00% 327,800.00 6,205.98 327,800.00 6,205.98
LESS:Disc. on Pkg. 2.00% - - - -
NET PRICE 16,062,200.00 304,093.15 16,062,200.00 304,093.15 - -
Pay't Sched DATE

Reservation 0 Dec-22 50,000.00 946.61 50,000.00 946.61 - -
20% Downpayment 0 Jan-23 3,162,440.00 59,872.02 3,162,440.00 59,872.02 - -
10% in 44 mos. Feb-23 36,505.00 691.12 36,505.00 691.12 - -
70% Balance thru Mar-23 36,505.00 691.12 36,505.00 691.12 - -
May-23 36,505.00 691.12 36,505.00 691.12 - -
Jun-23 36,505.00 691.12 36,505.00 691.12 - -
Jul-23 36,505.00 691.12 36,505.00 691.12 - -
Aug-23 36,505.00 691.12 36,505.00 691.12 - -
Sep-23 36,505.00 691.12 36,505.00 691.12 - -
Oct-23 36,505.00 691.12 36,505.00 691.12 - -
Nov-23 36,505.00 691.12 36,505.00 691.12 - -
Dec-23 36,505.00 691.12 36,505.00 691.12 - -
Jan-24 36,505.00 691.12 36,505.00 691.12 - -
Feb-24 36,505.00 691.12 36,505.00 691.12 - -
Mar-24 36,505.00 691.12 36,505.00 691.12 - -
Apr-24 36,505.00 691.12 36,505.00 691.12 - -
May-24 36,505.00 691.12 36,505.00 691.12 - -
Jun-24 36,505.00 691.12 36,505.00 691.12 - -
Jul-24 36,505.00 691.12 36,505.00 691.12 - -
Aug-24 36,505.00 691.12 36,505.00 691.12 - -
Sep-24 36,505.00 691.12 36,505.00 691.12 - -
Oct-24 36,505.00 691.12 36,505.00 691.12 - -
Nov-24 36,505.00 691.12 36,505.00 691.12 - -
Dec-24 36,505.00 691.12 36,505.00 691.12 - -
Jan-25 36,505.00 691.12 36,505.00 691.12 - -
Feb-25 36,505.00 691.12 36,505.00 691.12 - -
Mar-25 36,505.00 691.12 36,505.00 691.12 - -
Apr-25 36,505.00 691.12 36,505.00 691.12 - -
May-25 36,505.00 691.12 36,505.00 691.12 - -
Jun-25 36,505.00 691.12 36,505.00 691.12 - -
Jul-25 36,505.00 691.12 36,505.00 691.12 - -
Aug-25 36,505.00 691.12 36,505.00 691.12 - -
Sep-25 36,505.00 691.12 36,505.00 691.12 - -
Oct-25 36,505.00 691.12 36,505.00 691.12 - -
Nov-25 36,505.00 691.12 36,505.00 691.12 - -
Dec-25 36,505.00 691.12 36,505.00 691.12 - -
Jan-26 36,505.00 691.12 36,505.00 691.12 - -
Feb-26 36,505.00 691.12 36,505.00 691.12 - -
Mar-26 36,505.00 691.12 36,505.00 691.12 - -
Apr-26 36,505.00 691.12 36,505.00 691.12 - -
May-26 36,505.00 691.12 36,505.00 691.12 - -
Jun-26 36,505.00 691.12 36,505.00 691.12 - -
Jul-26 36,505.00 691.12 36,505.00 691.12 - -
Aug-26 36,505.00 691.12 36,505.00 691.12 - -
Sep-26 36,505.00 691.12 36,505.00 691.12 - -
Oct-26 11,243,540.00 212,865.20 11,243,540.00 212,865.20 - -
16,062,200.00 304,093.15 16,062,200.00 304,093.15 - -

10.00% 10 148,584.21 148,584.21 148,584.21 148,584.21 - -
12.00% 15 134,941.38 134,941.38 134,941.38 134,941.38 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
UNIT NO. 11D ###
A3- 15% in 44 mos/ 5% Balloon on 45th mo. / 80% Lumpsum Balance

Assigned Parking 0
Hawaii
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
NET PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
15% in 44 mos. Jan-23 54,738.64 1,036.32 54,738.64 1,036.32 - -
5% Balloon on 45 mo. Feb-23 54,738.64 1,036.32 54,738.64 1,036.32 - -
80% Balance thru Mar-23 54,738.64 1,036.32 54,738.64 1,036.32 - -
May-23 54,738.64 1,036.32 54,738.64 1,036.32 - -
Jun-23 54,738.64 1,036.32 54,738.64 1,036.32 - -
Jul-23 54,738.64 1,036.32 54,738.64 1,036.32 - -
Aug-23 54,738.64 1,036.32 54,738.64 1,036.32 - -
Sep-23 54,738.64 1,036.32 54,738.64 1,036.32 - -
Oct-23 54,738.64 1,036.32 54,738.64 1,036.32 - -
Nov-23 54,738.64 1,036.32 54,738.64 1,036.32 - -
Dec-23 54,738.64 1,036.32 54,738.64 1,036.32 - -
Jan-24 54,738.64 1,036.32 54,738.64 1,036.32 - -
Feb-24 54,738.64 1,036.32 54,738.64 1,036.32 - -
Mar-24 54,738.64 1,036.32 54,738.64 1,036.32 - -
Apr-24 54,738.64 1,036.32 54,738.64 1,036.32 - -
May-24 54,738.64 1,036.32 54,738.64 1,036.32 - -
Jun-24 54,738.64 1,036.32 54,738.64 1,036.32 - -
Jul-24 54,738.64 1,036.32 54,738.64 1,036.32 - -
Aug-24 54,738.64 1,036.32 54,738.64 1,036.32 - -
Sep-24 54,738.64 1,036.32 54,738.64 1,036.32 - -
Oct-24 54,738.64 1,036.32 54,738.64 1,036.32 - -
Nov-24 54,738.64 1,036.32 54,738.64 1,036.32 - -
Dec-24 54,738.64 1,036.32 54,738.64 1,036.32 - -
Jan-25 54,738.64 1,036.32 54,738.64 1,036.32 - -
Feb-25 54,738.64 1,036.32 54,738.64 1,036.32 - -
Mar-25 54,738.64 1,036.32 54,738.64 1,036.32 - -
Apr-25 54,738.64 1,036.32 54,738.64 1,036.32 - -
May-25 54,738.64 1,036.32 54,738.64 1,036.32 - -
Jun-25 54,738.64 1,036.32 54,738.64 1,036.32 - -
Jul-25 54,738.64 1,036.32 54,738.64 1,036.32 - -
Aug-25 54,738.64 1,036.32 54,738.64 1,036.32 - -
Sep-25 54,738.64 1,036.32 54,738.64 1,036.32 - -
Oct-25 54,738.64 1,036.32 54,738.64 1,036.32 - -
Nov-25 54,738.64 1,036.32 54,738.64 1,036.32 - -
Dec-25 54,738.64 1,036.32 54,738.64 1,036.32 - -
Jan-26 54,738.64 1,036.32 54,738.64 1,036.32 - -
Feb-26 54,738.64 1,036.32 54,738.64 1,036.32 - -
Mar-26 54,738.64 1,036.32 54,738.64 1,036.32 - -
Apr-26 54,738.64 1,036.32 54,738.64 1,036.32 - -
May-26 54,738.64 1,036.32 54,738.64 1,036.32 - -
Jun-26 54,738.64 1,036.32 54,738.64 1,036.32 - -
Jul-26 54,738.64 1,036.32 54,738.64 1,036.32 - -
Aug-26 54,738.64 1,036.32 54,738.64 1,036.32 - -
Sep-26 819,500.00 15,514.96 819,500.00 15,514.96 - -
Oct-26 13,112,000.00 248,239.30 13,112,000.00 248,239.30 - -
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -

10.00% 10 173,276.05 173,276.05 173,276.05 173,276.05 - -
12.00% 15 157,366.04 157,366.04 157,366.04 157,366.04 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
UNIT NO. 11D ###
A3 Promo- 10% in 45 mos/ + 1.25% payable in 10th, 20th, 30th & 40th month/ 5% Balloon on 45th mo. / 80% Lumpsum B
Assigned Parking 0
Hawaii
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
NET PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
10% in 45 mos. Jan-23 35,311.11 668.52 35,311.11 668.52 - -
+ 1.25% payable in Feb-23 35,311.11 668.52 35,311.11 668.52 - -
10th, 20th, 30th & 40th mo Mar-23 35,311.11 668.52 35,311.11 668.52 - -
5% Balloon on 45 mo. Apr-23 35,311.11 668.52 35,311.11 668.52 - -
80% Balance thru May-23 35,311.11 668.52 35,311.11 668.52 - -
Cash or Bank Financing Jun-23 35,311.11 668.52 35,311.11 668.52 - -
Jul-23 35,311.11 668.52 35,311.11 668.52 - -
Aug-23 35,311.11 668.52 35,311.11 668.52 - -
Sep-23 35,311.11 668.52 35,311.11 668.52 - -
Oct-23 240,186.11 4,547.26 240,186.11 4,547.26 - -
Nov-23 35,311.11 668.52 35,311.11 668.52 - -
Dec-23 35,311.11 668.52 35,311.11 668.52 - -
Jan-24 35,311.11 668.52 35,311.11 668.52 - -
Feb-24 35,311.11 668.52 35,311.11 668.52 - -
Mar-24 35,311.11 668.52 35,311.11 668.52 - -
Apr-24 35,311.11 668.52 35,311.11 668.52 - -
May-24 35,311.11 668.52 35,311.11 668.52 - -
Jun-24 35,311.11 668.52 35,311.11 668.52 - -
Jul-24 35,311.11 668.52 35,311.11 668.52 - -
Aug-24 240,186.11 4,547.26 240,186.11 4,547.26 - -
Sep-24 35,311.11 668.52 35,311.11 668.52 - -
Oct-24 35,311.11 668.52 35,311.11 668.52 - -
Nov-24 35,311.11 668.52 35,311.11 668.52 - -
Dec-24 35,311.11 668.52 35,311.11 668.52 - -
Jan-25 35,311.11 668.52 35,311.11 668.52 - -
Feb-25 35,311.11 668.52 35,311.11 668.52 - -
Mar-25 35,311.11 668.52 35,311.11 668.52 - -
Apr-25 35,311.11 668.52 35,311.11 668.52 - -
May-25 35,311.11 668.52 35,311.11 668.52 - -
Jun-25 240,186.11 4,547.26 240,186.11 4,547.26 - -
Jul-25 35,311.11 668.52 35,311.11 668.52 - -
Aug-25 35,311.11 668.52 35,311.11 668.52 - -
Sep-25 35,311.11 668.52 35,311.11 668.52 - -
Oct-25 35,311.11 668.52 35,311.11 668.52 - -
Nov-25 35,311.11 668.52 35,311.11 668.52 - -
Dec-25 35,311.11 668.52 35,311.11 668.52 - -
Jan-26 35,311.11 668.52 35,311.11 668.52 - -
Feb-26 35,311.11 668.52 35,311.11 668.52 - -
Mar-26 35,311.11 668.52 35,311.11 668.52 - -
Apr-26 240,186.11 4,547.26 240,186.11 4,547.26 - -
May-26 35,311.11 668.52 35,311.11 668.52 - -
Jun-26 35,311.11 668.52 35,311.11 668.52 - -
Jul-26 35,311.11 668.52 35,311.11 668.52 - -
Aug-26 35,311.11 668.52 35,311.11 668.52 - -
Sep-26 854,811.11 16,183.47 854,811.11 16,183.47 - -
Oct-26 13,112,000.00 248,239.30 13,112,000.00 248,239.30 - -
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -

10.00% 10 173,276.05 173,276.05 173,276.05 173,276.05 - -
12.00% 15 157,366.04 157,366.04 157,366.04 157,366.04 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
UNIT NO. 11D ###
A3 Promo step UP- 3(10), 3.5(11), 4(11), 4.5(12), 5% Balloon on 45th mo.,80 balance
Assigned Parking 0
Hawaii
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
NET PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
3% in 10 mos. Jan-23 44,170.00 836.24 44,170.00 836.24 - -
3.5% in 11 mos. Feb-23 44,170.00 836.24 44,170.00 836.24 - -
4% in 11 mos. Mar-23 44,170.00 836.24 44,170.00 836.24 - -
4.5% in 12 mos. Apr-23 44,170.00 836.24 44,170.00 836.24 - -
5% Balloon on 45 mo. May-23 44,170.00 836.24 44,170.00 836.24 - -
80% Balance thru Jun-23 44,170.00 836.24 44,170.00 836.24 - -
Cash or Bank Financing Jul-23 44,170.00 836.24 44,170.00 836.24 - -
Aug-23 44,170.00 836.24 44,170.00 836.24 - -
Sep-23 44,170.00 836.24 44,170.00 836.24 - -
Oct-23 44,170.00 836.24 44,170.00 836.24 - -
Nov-23 52,150.00 987.32 52,150.00 987.32 - -
Dec-23 52,150.00 987.32 52,150.00 987.32 - -
Jan-24 52,150.00 987.32 52,150.00 987.32 - -
Feb-24 52,150.00 987.32 52,150.00 987.32 - -
Mar-24 52,150.00 987.32 52,150.00 987.32 - -
Apr-24 52,150.00 987.32 52,150.00 987.32 - -
May-24 52,150.00 987.32 52,150.00 987.32 - -
Jun-24 52,150.00 987.32 52,150.00 987.32 - -
Jul-24 52,150.00 987.32 52,150.00 987.32 - -
Aug-24 52,150.00 987.32 52,150.00 987.32 - -
Sep-24 52,150.00 987.32 52,150.00 987.32 - -
Oct-24 59,600.00 1,128.36 59,600.00 1,128.36 - -
Nov-24 59,600.00 1,128.36 59,600.00 1,128.36 - -
Dec-24 59,600.00 1,128.36 59,600.00 1,128.36 - -
Jan-25 59,600.00 1,128.36 59,600.00 1,128.36 - -
Feb-25 59,600.00 1,128.36 59,600.00 1,128.36 - -
Mar-25 59,600.00 1,128.36 59,600.00 1,128.36 - -
Apr-25 59,600.00 1,128.36 59,600.00 1,128.36 - -
May-25 59,600.00 1,128.36 59,600.00 1,128.36 - -
Jun-25 59,600.00 1,128.36 59,600.00 1,128.36 - -
Jul-25 59,600.00 1,128.36 59,600.00 1,128.36 - -
Aug-25 59,600.00 1,128.36 59,600.00 1,128.36 - -
Sep-25 61,462.50 1,163.62 61,462.50 1,163.62 - -
Oct-25 61,462.50 1,163.62 61,462.50 1,163.62 - -
Nov-25 61,462.50 1,163.62 61,462.50 1,163.62 - -
Dec-25 61,462.50 1,163.62 61,462.50 1,163.62 - -
Jan-26 61,462.50 1,163.62 61,462.50 1,163.62 - -
Feb-26 61,462.50 1,163.62 61,462.50 1,163.62 - -
Mar-26 61,462.50 1,163.62 61,462.50 1,163.62 - -
Apr-26 61,462.50 1,163.62 61,462.50 1,163.62 - -
May-26 61,462.50 1,163.62 61,462.50 1,163.62 - -
Jun-26 61,462.50 1,163.62 61,462.50 1,163.62 - -
Jul-26 61,462.50 1,163.62 61,462.50 1,163.62 - -
Aug-26 61,462.50 1,163.62 61,462.50 1,163.62 - -
Sep-26 819,500.00 15,514.96 819,500.00 15,514.96 - -
Oct-26 13,112,000.00 248,239.30 13,112,000.00 248,239.30 - -
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -

10.00% 10 173,276.05 173,276.05 173,276.05 173,276.05 - -
12.00% 15 157,366.04 157,366.04 157,366.04 157,366.04 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
UNIT NO. 11D ###
A3- 20% in 45 mos / 80% Lumpsum Balance

Assigned Parking 0
Hawaii
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
NET PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
20% in 45 mos. Jan-23 71,733.33 1,358.07 71,733.33 1,358.07 - -
80% Balance thru Feb-23 71,733.33 1,358.07 71,733.33 1,358.07 - -
Cash or Bank Financing Mar-23 71,733.33 1,358.07 71,733.33 1,358.07 - -
Apr-23 71,733.33 1,358.07 71,733.33 1,358.07 - -
May-23 71,733.33 1,358.07 71,733.33 1,358.07 - -
Jun-23 71,733.33 1,358.07 71,733.33 1,358.07 - -
Jul-23 71,733.33 1,358.07 71,733.33 1,358.07 - -
Aug-23 71,733.33 1,358.07 71,733.33 1,358.07 - -
Sep-23 71,733.33 1,358.07 71,733.33 1,358.07 - -
Oct-23 71,733.33 1,358.07 71,733.33 1,358.07 - -
Nov-23 71,733.33 1,358.07 71,733.33 1,358.07 - -
Dec-23 71,733.33 1,358.07 71,733.33 1,358.07 - -
Jan-24 71,733.33 1,358.07 71,733.33 1,358.07 - -
Feb-24 71,733.33 1,358.07 71,733.33 1,358.07 - -
Mar-24 71,733.33 1,358.07 71,733.33 1,358.07 - -
Apr-24 71,733.33 1,358.07 71,733.33 1,358.07 - -
May-24 71,733.33 1,358.07 71,733.33 1,358.07 - -
Jun-24 71,733.33 1,358.07 71,733.33 1,358.07 - -
Jul-24 71,733.33 1,358.07 71,733.33 1,358.07 - -
Aug-24 71,733.33 1,358.07 71,733.33 1,358.07 - -
Sep-24 71,733.33 1,358.07 71,733.33 1,358.07 - -
Oct-24 71,733.33 1,358.07 71,733.33 1,358.07 - -
Nov-24 71,733.33 1,358.07 71,733.33 1,358.07 - -
Dec-24 71,733.33 1,358.07 71,733.33 1,358.07 - -
Jan-25 71,733.33 1,358.07 71,733.33 1,358.07 - -
Feb-25 71,733.33 1,358.07 71,733.33 1,358.07 - -
Mar-25 71,733.33 1,358.07 71,733.33 1,358.07 - -
Apr-25 71,733.33 1,358.07 71,733.33 1,358.07 - -
May-25 71,733.33 1,358.07 71,733.33 1,358.07 - -
Jun-25 71,733.33 1,358.07 71,733.33 1,358.07 - -
Jul-25 71,733.33 1,358.07 71,733.33 1,358.07 - -
Aug-25 71,733.33 1,358.07 71,733.33 1,358.07 - -
Sep-25 71,733.33 1,358.07 71,733.33 1,358.07 - -
Oct-25 71,733.33 1,358.07 71,733.33 1,358.07 - -
Nov-25 71,733.33 1,358.07 71,733.33 1,358.07 - -
Dec-25 71,733.33 1,358.07 71,733.33 1,358.07 - -
Jan-26 71,733.33 1,358.07 71,733.33 1,358.07 - -
Feb-26 71,733.33 1,358.07 71,733.33 1,358.07 - -
Mar-26 71,733.33 1,358.07 71,733.33 1,358.07 - -
Apr-26 71,733.33 1,358.07 71,733.33 1,358.07 - -
May-26 71,733.33 1,358.07 71,733.33 1,358.07 - -
Jun-26 71,733.33 1,358.07 71,733.33 1,358.07 - -
Jul-26 71,733.33 1,358.07 71,733.33 1,358.07 - -
Aug-26 71,733.33 1,358.07 71,733.33 1,358.07 - -
Sep-26 71,733.33 1,358.07 71,733.33 1,358.07 - -
Oct-26 13,112,000.00 248,239.30 13,112,000.00 248,239.30 - -
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -

10.00% 10 173,276.05 173,276.05 173,276.05 173,276.05 - -
12.00% 15 157,366.04 157,366.04 157,366.04 157,366.04 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
UNIT NO. 11D ###

TYPE
Assigned Parking
One Bedroom
0
NO PARKING
Hawaii
A3 Step UP - 2.5% in 1st-11th months, 2.5% on 12th month, 3% in 13th-23rd months, 3% on 24th month,
3.5% in 25th-35th months, 3.5% on 36th month, 4.5% in 37th-47th months, 4.5% in 48th month,
74% Lumpsum Balance
Promo Term valid until December 31, 2019 only

45.50 sq.m. 1,060.25 sq.ft. 45.50 sq.m. 925.70 sq.ft. 0.00 sq.m. 134.55 sq.ft.
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
NET PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
Pay't Sched DATE

Reservation 19-Dec-22 50,000.00 946.61 50,000.00 946.61 - -
2.5% in 1st-11th months 19-Jan-23 32,704.55 619.17 32,704.55 619.17 - -
2.5% on 12th month 19-Feb-23 32,704.55 619.17 32,704.55 619.17 - -
3% in 13th-23rd months 19-Mar-23 32,704.55 619.17 32,704.55 619.17 - -
3% on 24th month 19-Apr-23 32,704.55 619.17 32,704.55 619.17 - -
3.5% in 25th-35th months 19-May-23 32,704.55 619.17 32,704.55 619.17 - -
3.5% on 36th month 19-Jun-23 32,704.55 619.17 32,704.55 619.17 - -
4.5% in 37th-47th month 19-Jul-23 32,704.55 619.17 32,704.55 619.17 - -
4.5% on 48th month 19-Aug-23 32,704.55 619.17 32,704.55 619.17 - -
74% Balance thru 19-Sep-23 32,704.55 619.17 32,704.55 619.17 - -
Cash or Bank Financing 19-Oct-23 32,704.55 619.17 32,704.55 619.17 - -
19-Nov-23 32,704.55 619.17 32,704.55 619.17 - -
19-Dec-23 409,750.00 7,757.48 409,750.00 7,757.48 - -
19-Jan-24 44,700.00 846.27 44,700.00 846.27 - -
19-Feb-24 44,700.00 846.27 44,700.00 846.27 - -
19-Mar-24 44,700.00 846.27 44,700.00 846.27 - -
19-Apr-24 44,700.00 846.27 44,700.00 846.27 - -
19-May-24 44,700.00 846.27 44,700.00 846.27 - -
19-Jun-24 44,700.00 846.27 44,700.00 846.27 - -
19-Jul-24 44,700.00 846.27 44,700.00 846.27 - -
19-Aug-24 44,700.00 846.27 44,700.00 846.27 - -
19-Sep-24 44,700.00 846.27 44,700.00 846.27 - -
19-Oct-24 44,700.00 846.27 44,700.00 846.27 - -
19-Nov-24 44,700.00 846.27 44,700.00 846.27 - -
19-Dec-24 491,700.00 9,308.97 491,700.00 9,308.97 - -
19-Jan-25 52,150.00 987.32 52,150.00 987.32 - -
19-Feb-25 52,150.00 987.32 52,150.00 987.32 - -
19-Mar-25 52,150.00 987.32 52,150.00 987.32 - -
19-Apr-25 52,150.00 987.32 52,150.00 987.32 - -
19-May-25 52,150.00 987.32 52,150.00 987.32 - -
19-Jun-25 52,150.00 987.32 52,150.00 987.32 - -
19-Jul-25 52,150.00 987.32 52,150.00 987.32 - -
19-Aug-25 52,150.00 987.32 52,150.00 987.32 - -
19-Sep-25 52,150.00 987.32 52,150.00 987.32 - -
19-Oct-25 52,150.00 987.32 52,150.00 987.32 - -
19-Nov-25 52,150.00 987.32 52,150.00 987.32 - -
19-Dec-25 573,650.00 10,860.47 573,650.00 10,860.47 - -
19-Jan-26 59,600.00 1,128.36 59,600.00 1,128.36 - -
19-Feb-26 59,600.00 1,128.36 59,600.00 1,128.36 - -
19-Mar-26 59,600.00 1,128.36 59,600.00 1,128.36 - -
19-Apr-26 59,600.00 1,128.36 59,600.00 1,128.36 - -
19-May-26 59,600.00 1,128.36 59,600.00 1,128.36 - -
19-Jun-26 59,600.00 1,128.36 59,600.00 1,128.36 - -
19-Jul-26 59,600.00 1,128.36 59,600.00 1,128.36 - -
19-Aug-26 59,600.00 1,128.36 59,600.00 1,128.36 - -
19-Sep-26 59,600.00 1,128.36 59,600.00 1,128.36 - -
19-Oct-26 59,600.00 1,128.36 59,600.00 1,128.36 - -
19-Nov-26 59,600.00 1,128.36 59,600.00 1,128.36 - -
19-Dec-26 655,600.00 12,411.97 655,600.00 12,411.97 - -
19-Jan-27 12,128,600.00 229,621.36 12,128,600.00 229,621.36 - -
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -

10.00% 10 160,280.34 160,280.34 160,280.34 160,280.34 - -
12.00% 15 145,563.58 145,563.58 145,563.58 145,563.58 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
#REF!
UNIT NO. 11D 16,390,000.00 -

TYPE One Bedroo 0 WITH PARKING 45.50 Misibis Tower
A3 - 15,500 in 9/20,500 in 9/25,500 in 9/30,500 in 9/37,500 in 9/ Lumpsum Balance
SPECIAL A3 TERM FOR 2BR 36-39.70SQM -
Unit & Parking Unit Parking

SRP 0 #REF! #REF! #REF! #REF! - -
0 0% - - - - - -
NET PRICE #REF! #REF! #REF! #REF! - -
-
Pay't Sched DATE -
Reservation Deposit Dec 19, 2022 50,000.00 50,000.00 50,000.00 50,000.00 - -
15,500 in 9 months Jan 19, 2023 - - - - - -
20,500 in 9 months Feb 19, 2023 - - - - - -
25,500 in 9 months Mar 19, 2023 - - - - - -
30,500 in 9 months Apr 19, 2023 - - - - - -
37,500 in 9 months May 19, 2023 - - - - - -
balance thru Cash or Jun 19, 2023 - - - - - -
Bank Financing Jul 19, 2023 - - - - - -
Aug 19, 2023 - - - - - -
Sep 19, 2023 - - - - - -
Oct 19, 2023 - - - - - -
Nov 19, 2023 - - - - - -
Dec 19, 2023 - - - - - -
Jan 19, 2024 - - - - - -
Feb 19, 2024 - - - - - -
Mar 19, 2024 - - - - - -
Apr 19, 2024 - - - - - -
May 19, 2024 - - - - - -
Jun 19, 2024 - - - - - -
Jul 19, 2024 - - - - - -
Aug 19, 2024 - - - - - -
Sep 19, 2024 - - - - - -
Oct 19, 2024 - - - - - -
Nov 19, 2024 - - - - - -
Dec 19, 2024 - - - - - -
Jan 19, 2025 - - - - - -
Feb 19, 2025 - - - - - -
Mar 19, 2025 - - - - - -
Apr 19, 2025 - - - - - -
May 19, 2025 - - - - - -
Jun 19, 2025 - - - - - -
Jul 19, 2025 - - - - - -
Aug 19, 2025 - - - - - -
Sep 19, 2025 - - - - - -
Oct 19, 2025 - - - - - -
Nov 19, 2025 - - - - - -
Dec 19, 2025 - - - - - -
Jan 19, 2026 - - - - - -
Feb 19, 2026 - - - - - -
Mar 19, 2026 - - - - - -
Apr 19, 2026 - - - - - -
May 19, 2026 - - - - - -
Jun 19, 2026 - - - - - -
Jul 19, 2026 - - - - - -
Aug 19, 2026 - - - - - -
Sep 19, 2026 - - - - - -
Oct 19, 2026 #REF! #REF! #REF! #REF! - -
#REF! #REF! #REF! #REF! - -
#REF! #REF! to be paid upon loan approval

* Advance Reg. Charges
Note:
#REF!
#REF!
#REF!
#REF!
#REF!
Juan dela Cruz

Client
INVESTMENT PROPOSAL
UNIT NO. 11D ###
Hawaii
A4 - 100% in 45 MOS.
Assigned Parking 0
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
NET PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
Pay't Sched DATE

Reservation Deposit ### Dec-22 50,000.00 946.61 50,000.00 946.61 - -
100% in 45 mos. ### Jan-23 363,111.11 6,874.50 363,111.11 6,874.50 - -
Feb-23 363,111.11 6,874.50 363,111.11 6,874.50 - -
Mar-23 363,111.11 6,874.50 363,111.11 6,874.50 - -
Apr-23 363,111.11 6,874.50 363,111.11 6,874.50 - -
May-23 363,111.11 6,874.50 363,111.11 6,874.50 - -
Jun-23 363,111.11 6,874.50 363,111.11 6,874.50 - -
Jul-23 363,111.11 6,874.50 363,111.11 6,874.50 - -
Aug-23 363,111.11 6,874.50 363,111.11 6,874.50 - -
Sep-23 363,111.11 6,874.50 363,111.11 6,874.50 - -
Oct-23 363,111.11 6,874.50 363,111.11 6,874.50 - -
Nov-23 363,111.11 6,874.50 363,111.11 6,874.50 - -
Dec-23 363,111.11 6,874.50 363,111.11 6,874.50 - -
Jan-24 363,111.11 6,874.50 363,111.11 6,874.50 - -
Feb-24 363,111.11 6,874.50 363,111.11 6,874.50 - -
Mar-24 363,111.11 6,874.50 363,111.11 6,874.50 - -
Apr-24 363,111.11 6,874.50 363,111.11 6,874.50 - -
May-24 363,111.11 6,874.50 363,111.11 6,874.50 - -
Jun-24 363,111.11 6,874.50 363,111.11 6,874.50 - -
Jul-24 363,111.11 6,874.50 363,111.11 6,874.50 - -
Aug-24 363,111.11 6,874.50 363,111.11 6,874.50 - -
Sep-24 363,111.11 6,874.50 363,111.11 6,874.50 - -
Oct-24 363,111.11 6,874.50 363,111.11 6,874.50 - -
Nov-24 363,111.11 6,874.50 363,111.11 6,874.50 - -
Dec-24 363,111.11 6,874.50 363,111.11 6,874.50 - -
Jan-25 363,111.11 6,874.50 363,111.11 6,874.50 - -
Feb-25 363,111.11 6,874.50 363,111.11 6,874.50 - -
Mar-25 363,111.11 6,874.50 363,111.11 6,874.50 - -
Apr-25 363,111.11 6,874.50 363,111.11 6,874.50 - -
May-25 363,111.11 6,874.50 363,111.11 6,874.50 - -
Jun-25 363,111.11 6,874.50 363,111.11 6,874.50 - -
Jul-25 363,111.11 6,874.50 363,111.11 6,874.50 - -
Aug-25 363,111.11 6,874.50 363,111.11 6,874.50 - -
Sep-25 363,111.11 6,874.50 363,111.11 6,874.50 - -
Oct-25 363,111.11 6,874.50 363,111.11 6,874.50 - -
Nov-25 363,111.11 6,874.50 363,111.11 6,874.50 - -
Dec-25 363,111.11 6,874.50 363,111.11 6,874.50 - -
Jan-26 363,111.11 6,874.50 363,111.11 6,874.50 - -
Feb-26 363,111.11 6,874.50 363,111.11 6,874.50 - -
Mar-26 363,111.11 6,874.50 363,111.11 6,874.50 - -
Apr-26 363,111.11 6,874.50 363,111.11 6,874.50 - -
May-26 363,111.11 6,874.50 363,111.11 6,874.50 - -
Jun-26 363,111.11 6,874.50 363,111.11 6,874.50 - -
Jul-26 363,111.11 6,874.50 363,111.11 6,874.50 - -
Aug-26 363,111.11 6,874.50 363,111.11 6,874.50 - -
Sep-26 363,111.11 6,874.50 363,111.11 6,874.50 - -
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -

Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
UNIT NO. 11D ###
Hawaii

Assigned Parking 0
**Promo Term applicable until February 28, 2022
NOT APPLICABLE TO THIS UNIT
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
LESS:Disc. on Unit 1.5% 245,850.00 4,654.49 245,850.00 4,654.49 ###
LESS:Disc. on Pkg. 1.5% - - - ###
-
NET PRICE 16,144,150.00 305,644.64 16,144,150.00 305,644.64 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
10% Downpayment Jan-23 1,564,415.00 29,617.85 1,564,415.00 29,617.85 - -
10% in 53 mos. Feb-23 30,460.66 576.69 30,460.66 576.69 - -
80% Balance thru Mar-23 30,460.66 576.69 30,460.66 576.69 - -
May-23 30,460.66 576.69 30,460.66 576.69 - -
Jun-23 30,460.66 576.69 30,460.66 576.69 - -
Jul-23 30,460.66 576.69 30,460.66 576.69 - -
Aug-23 30,460.66 576.69 30,460.66 576.69 - -
Sep-23 30,460.66 576.69 30,460.66 576.69 - -
Oct-23 30,460.66 576.69 30,460.66 576.69 - -
Nov-23 30,460.66 576.69 30,460.66 576.69 - -
Dec-23 30,460.66 576.69 30,460.66 576.69 - -
Jan-24 30,460.66 576.69 30,460.66 576.69 - -
Feb-24 30,460.66 576.69 30,460.66 576.69 - -
Mar-24 30,460.66 576.69 30,460.66 576.69 - -
Apr-24 30,460.66 576.69 30,460.66 576.69 - -
May-24 30,460.66 576.69 30,460.66 576.69 - -
Jun-24 30,460.66 576.69 30,460.66 576.69 - -
Jul-24 30,460.66 576.69 30,460.66 576.69 - -
Aug-24 30,460.66 576.69 30,460.66 576.69 - -
Sep-24 30,460.66 576.69 30,460.66 576.69 - -
Oct-24 30,460.66 576.69 30,460.66 576.69 - -
Nov-24 30,460.66 576.69 30,460.66 576.69 - -
Dec-24 30,460.66 576.69 30,460.66 576.69 - -
Jan-25 30,460.66 576.69 30,460.66 576.69 - -
Feb-25 30,460.66 576.69 30,460.66 576.69 - -
Mar-25 30,460.66 576.69 30,460.66 576.69 - -
Apr-25 30,460.66 576.69 30,460.66 576.69 - -
May-25 30,460.66 576.69 30,460.66 576.69 - -
Jun-25 30,460.66 576.69 30,460.66 576.69 - -
Jul-25 30,460.66 576.69 30,460.66 576.69 - -
Aug-25 30,460.66 576.69 30,460.66 576.69 - -
Sep-25 30,460.66 576.69 30,460.66 576.69 - -
Oct-25 30,460.66 576.69 30,460.66 576.69 - -
Nov-25 30,460.66 576.69 30,460.66 576.69 - -
Dec-25 30,460.66 576.69 30,460.66 576.69 - -
Jan-26 30,460.66 576.69 30,460.66 576.69 - -
Feb-26 30,460.66 576.69 30,460.66 576.69 - -
Mar-26 30,460.66 576.69 30,460.66 576.69 - -
Apr-26 30,460.66 576.69 30,460.66 576.69 - -
May-26 30,460.66 576.69 30,460.66 576.69 - -
Jun-26 30,460.66 576.69 30,460.66 576.69 - -
Jul-26 30,460.66 576.69 30,460.66 576.69 - -
Aug-26 30,460.66 576.69 30,460.66 576.69 - -
Sep-26 30,460.66 576.69 30,460.66 576.69 - -
Oct-26 30,460.66 576.69 30,460.66 576.69 - -
Nov-26 30,460.66 576.69 30,460.66 576.69 - -
Dec-26 30,460.66 576.69 30,460.66 576.69 - -
Jan-27 30,460.66 576.69 30,460.66 576.69 - -
Feb-27 30,460.66 576.69 30,460.66 576.69 - -
Mar-27 30,460.66 576.69 30,460.66 576.69 - -
Apr-27 30,460.66 576.69 30,460.66 576.69 - -
May-27 30,460.66 576.69 30,460.66 576.69 - -
Jun-27 30,460.66 576.69 30,460.66 576.69 - -
Jul-27 12,915,320.00 244,515.71 12,915,320.00 244,515.71 - -
16,144,150.00 305,644.64 16,144,150.00 305,644.64 - -

10.00% 10 170,676.91 170,676.91 170,676.91 170,676.91 - -
12.00% 15 155,005.55 155,005.55 155,005.55 155,005.55 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
UNIT NO. 11D ###
Hawaii

Assigned Parking 0
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
LESS:Disc. on Unit 1.00% 163,900.00 3,102.99 163,900.00 3,102.99 ###
LESS:Disc. on Pkg. 1.00% - - - ###
-
NET PRICE 16,226,100.00 307,196.14 16,226,100.00 307,196.14 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
10% in 51 mos. Feb-23 524,203.33 9,924.33 524,203.33 9,924.33 - -
80% Balance thru Mar-23 524,203.33 9,924.33 524,203.33 9,924.33 - -
May-23 31,815.88 602.35 31,815.88 602.35 - -
Jun-23 31,815.88 602.35 31,815.88 602.35 - -
Jul-23 31,815.88 602.35 31,815.88 602.35 - -
Aug-23 31,815.88 602.35 31,815.88 602.35 - -
Sep-23 31,815.88 602.35 31,815.88 602.35 - -
Oct-23 31,815.88 602.35 31,815.88 602.35 - -
Nov-23 31,815.88 602.35 31,815.88 602.35 - -
Dec-23 31,815.88 602.35 31,815.88 602.35 - -
Jan-24 31,815.88 602.35 31,815.88 602.35 - -
Feb-24 31,815.88 602.35 31,815.88 602.35 - -
Mar-24 31,815.88 602.35 31,815.88 602.35 - -
Apr-24 31,815.88 602.35 31,815.88 602.35 - -
May-24 31,815.88 602.35 31,815.88 602.35 - -
Jun-24 31,815.88 602.35 31,815.88 602.35 - -
Jul-24 31,815.88 602.35 31,815.88 602.35 - -
Aug-24 31,815.88 602.35 31,815.88 602.35 - -
Sep-24 31,815.88 602.35 31,815.88 602.35 - -
Oct-24 31,815.88 602.35 31,815.88 602.35 - -
Nov-24 31,815.88 602.35 31,815.88 602.35 - -
Dec-24 31,815.88 602.35 31,815.88 602.35 - -
Jan-25 31,815.88 602.35 31,815.88 602.35 - -
Feb-25 31,815.88 602.35 31,815.88 602.35 - -
Mar-25 31,815.88 602.35 31,815.88 602.35 - -
Apr-25 31,815.88 602.35 31,815.88 602.35 - -
May-25 31,815.88 602.35 31,815.88 602.35 - -
Jun-25 31,815.88 602.35 31,815.88 602.35 - -
Jul-25 31,815.88 602.35 31,815.88 602.35 - -
Aug-25 31,815.88 602.35 31,815.88 602.35 - -
Sep-25 31,815.88 602.35 31,815.88 602.35 - -
Oct-25 31,815.88 602.35 31,815.88 602.35 - -
Nov-25 31,815.88 602.35 31,815.88 602.35 - -
Dec-25 31,815.88 602.35 31,815.88 602.35 - -
Jan-26 31,815.88 602.35 31,815.88 602.35 - -
Feb-26 31,815.88 602.35 31,815.88 602.35 - -
Mar-26 31,815.88 602.35 31,815.88 602.35 - -
Apr-26 31,815.88 602.35 31,815.88 602.35 - -
May-26 31,815.88 602.35 31,815.88 602.35 - -
Jun-26 31,815.88 602.35 31,815.88 602.35 - -
Jul-26 31,815.88 602.35 31,815.88 602.35 - -
Aug-26 31,815.88 602.35 31,815.88 602.35 - -
Sep-26 31,815.88 602.35 31,815.88 602.35 - -
Oct-26 31,815.88 602.35 31,815.88 602.35 - -
Nov-26 31,815.88 602.35 31,815.88 602.35 - -
Dec-26 31,815.88 602.35 31,815.88 602.35 - -
Jan-27 31,815.88 602.35 31,815.88 602.35 - -
Feb-27 31,815.88 602.35 31,815.88 602.35 - -
Mar-27 31,815.88 602.35 31,815.88 602.35 - -
Apr-27 31,815.88 602.35 31,815.88 602.35 - -
May-27 31,815.88 602.35 31,815.88 602.35 - -
Jun-27 31,815.88 602.35 31,815.88 602.35 - -
Jul-27 12,980,880.00 245,756.91 12,980,880.00 245,756.91 - -
16,226,100.00 307,196.14 16,226,100.00 307,196.14 - -

10.00% 10 171,543.29 171,543.29 171,543.29 171,543.29 - -
12.00% 15 155,792.38 155,792.38 155,792.38 155,792.38 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
UNIT NO. 11D ###
Hawaii

Assigned Parking 0
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
LESS:Disc. on Unit 0.75% 122,925.00 2,327.24 122,925.00 2,327.24 ###
LESS:Disc. on Pkg. 0.75% - - - ###
-
NET PRICE 16,267,075.00 307,971.89 16,267,075.00 307,971.89 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
10% in 48 mos. Feb-23 262,784.58 4,975.10 262,784.58 4,975.10 - -
80% Balance thru Mar-23 262,784.58 4,975.10 262,784.58 4,975.10 - -
May-23 262,784.58 4,975.10 262,784.58 4,975.10 - -
Jun-23 262,784.58 4,975.10 262,784.58 4,975.10 - -
Jul-23 33,889.74 641.61 33,889.74 641.61 - -
Aug-23 33,889.74 641.61 33,889.74 641.61 - -
Sep-23 33,889.74 641.61 33,889.74 641.61 - -
Oct-23 33,889.74 641.61 33,889.74 641.61 - -
Nov-23 33,889.74 641.61 33,889.74 641.61 - -
Dec-23 33,889.74 641.61 33,889.74 641.61 - -
Jan-24 33,889.74 641.61 33,889.74 641.61 - -
Feb-24 33,889.74 641.61 33,889.74 641.61 - -
Mar-24 33,889.74 641.61 33,889.74 641.61 - -
Apr-24 33,889.74 641.61 33,889.74 641.61 - -
May-24 33,889.74 641.61 33,889.74 641.61 - -
Jun-24 33,889.74 641.61 33,889.74 641.61 - -
Jul-24 33,889.74 641.61 33,889.74 641.61 - -
Aug-24 33,889.74 641.61 33,889.74 641.61 - -
Sep-24 33,889.74 641.61 33,889.74 641.61 - -
Oct-24 33,889.74 641.61 33,889.74 641.61 - -
Nov-24 33,889.74 641.61 33,889.74 641.61 - -
Dec-24 33,889.74 641.61 33,889.74 641.61 - -
Jan-25 33,889.74 641.61 33,889.74 641.61 - -
Feb-25 33,889.74 641.61 33,889.74 641.61 - -
Mar-25 33,889.74 641.61 33,889.74 641.61 - -
Apr-25 33,889.74 641.61 33,889.74 641.61 - -
May-25 33,889.74 641.61 33,889.74 641.61 - -
Jun-25 33,889.74 641.61 33,889.74 641.61 - -
Jul-25 33,889.74 641.61 33,889.74 641.61 - -
Aug-25 33,889.74 641.61 33,889.74 641.61 - -
Sep-25 33,889.74 641.61 33,889.74 641.61 - -
Oct-25 33,889.74 641.61 33,889.74 641.61 - -
Nov-25 33,889.74 641.61 33,889.74 641.61 - -
Dec-25 33,889.74 641.61 33,889.74 641.61 - -
Jan-26 33,889.74 641.61 33,889.74 641.61 - -
Feb-26 33,889.74 641.61 33,889.74 641.61 - -
Mar-26 33,889.74 641.61 33,889.74 641.61 - -
Apr-26 33,889.74 641.61 33,889.74 641.61 - -
May-26 33,889.74 641.61 33,889.74 641.61 - -
Jun-26 33,889.74 641.61 33,889.74 641.61 - -
Jul-26 33,889.74 641.61 33,889.74 641.61 - -
Aug-26 33,889.74 641.61 33,889.74 641.61 - -
Sep-26 33,889.74 641.61 33,889.74 641.61 - -
Oct-26 33,889.74 641.61 33,889.74 641.61 - -
Nov-26 33,889.74 641.61 33,889.74 641.61 - -
Dec-26 33,889.74 641.61 33,889.74 641.61 - -
Jan-27 33,889.74 641.61 33,889.74 641.61 - -
Feb-27 33,889.74 641.61 33,889.74 641.61 - -
Mar-27 33,889.74 641.61 33,889.74 641.61 - -
Apr-27 33,889.74 641.61 33,889.74 641.61 - -
May-27 33,889.74 641.61 33,889.74 641.61 - -
Jun-27 33,889.74 641.61 33,889.74 641.61 - -
Jul-27 13,013,660.00 246,377.51 13,013,660.00 246,377.51 - -
16,267,075.00 307,971.89 16,267,075.00 307,971.89 - -

10.00% 10 171,976.48 171,976.48 171,976.48 171,976.48 - -
12.00% 15 156,185.79 156,185.79 156,185.79 156,185.79 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
UNIT NO. 11D ###
Hawaii
SPECIAL A1 - 5% / 15% in 53 mos / 80% Lumpsum Balance

Assigned Parking 0
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
NET PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
5% Downpayment Jan-23 769,500.00 14,568.35 769,500.00 14,568.35 - -
15% in 53 mos. Feb-23 46,386.79 878.21 46,386.79 878.21 - -
80% Balance thru Mar-23 46,386.79 878.21 46,386.79 878.21 - -
May-23 46,386.79 878.21 46,386.79 878.21 - -
Jun-23 46,386.79 878.21 46,386.79 878.21 - -
Jul-23 46,386.79 878.21 46,386.79 878.21 - -
Aug-23 46,386.79 878.21 46,386.79 878.21 - -
Sep-23 46,386.79 878.21 46,386.79 878.21 - -
Oct-23 46,386.79 878.21 46,386.79 878.21 - -
Nov-23 46,386.79 878.21 46,386.79 878.21 - -
Dec-23 46,386.79 878.21 46,386.79 878.21 - -
Jan-24 46,386.79 878.21 46,386.79 878.21 - -
Feb-24 46,386.79 878.21 46,386.79 878.21 - -
Mar-24 46,386.79 878.21 46,386.79 878.21 - -
Apr-24 46,386.79 878.21 46,386.79 878.21 - -
May-24 46,386.79 878.21 46,386.79 878.21 - -
Jun-24 46,386.79 878.21 46,386.79 878.21 - -
Jul-24 46,386.79 878.21 46,386.79 878.21 - -
Aug-24 46,386.79 878.21 46,386.79 878.21 - -
Sep-24 46,386.79 878.21 46,386.79 878.21 - -
Oct-24 46,386.79 878.21 46,386.79 878.21 - -
Nov-24 46,386.79 878.21 46,386.79 878.21 - -
Dec-24 46,386.79 878.21 46,386.79 878.21 - -
Jan-25 46,386.79 878.21 46,386.79 878.21 - -
Feb-25 46,386.79 878.21 46,386.79 878.21 - -
Mar-25 46,386.79 878.21 46,386.79 878.21 - -
Apr-25 46,386.79 878.21 46,386.79 878.21 - -
May-25 46,386.79 878.21 46,386.79 878.21 - -
Jun-25 46,386.79 878.21 46,386.79 878.21 - -
Jul-25 46,386.79 878.21 46,386.79 878.21 - -
Aug-25 46,386.79 878.21 46,386.79 878.21 - -
Sep-25 46,386.79 878.21 46,386.79 878.21 - -
Oct-25 46,386.79 878.21 46,386.79 878.21 - -
Nov-25 46,386.79 878.21 46,386.79 878.21 - -
Dec-25 46,386.79 878.21 46,386.79 878.21 - -
Jan-26 46,386.79 878.21 46,386.79 878.21 - -
Feb-26 46,386.79 878.21 46,386.79 878.21 - -
Mar-26 46,386.79 878.21 46,386.79 878.21 - -
Apr-26 46,386.79 878.21 46,386.79 878.21 - -
May-26 46,386.79 878.21 46,386.79 878.21 - -
Jun-26 46,386.79 878.21 46,386.79 878.21 - -
Jul-26 46,386.79 878.21 46,386.79 878.21 - -
Aug-26 46,386.79 878.21 46,386.79 878.21 - -
Sep-26 46,386.79 878.21 46,386.79 878.21 - -
Oct-26 46,386.79 878.21 46,386.79 878.21 - -
Nov-26 46,386.79 878.21 46,386.79 878.21 - -
Dec-26 46,386.79 878.21 46,386.79 878.21 - -
Jan-27 46,386.79 878.21 46,386.79 878.21 - -
Feb-27 46,386.79 878.21 46,386.79 878.21 - -
Mar-27 46,386.79 878.21 46,386.79 878.21 - -
Apr-27 46,386.79 878.21 46,386.79 878.21 - -
May-27 46,386.79 878.21 46,386.79 878.21 - -
Jun-27 46,386.79 878.21 46,386.79 878.21 - -
Jul-27 13,112,000.00 248,239.30 13,112,000.00 248,239.30 - -
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -

10.00% 10 173,276.05 173,276.05 173,276.05 173,276.05 - -
12.00% 15 157,366.04 157,366.04 157,366.04 157,366.04 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
UNIT NO. 11D
Hawaii
A2 - 20%/ 10% in 53 mos / 70% Lumpsum Balance

Assigned Parking 0

GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -
0 0% - - - - -
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -
0 0% - - - - - -
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -
LESS:Disc. on Unit 2.00% 327,800.00 6,205.98 327,800.00 6,205.98
LESS:Disc. on Pkg. 2.00% - - - -
NET PRICE 16,062,200.00 304,093.15 16,062,200.00 304,093.15 - -
Pay't Sched DATE

Reservation 0 Dec-22 50,000.00 946.61 50,000.00 946.61 - -
20% Downpayment 0 Jan-23 3,162,440.00 59,872.02 3,162,440.00 59,872.02 - -
10% in 53 mos. Feb-23 30,306.04 573.76 30,306.04 573.76 - -
70% Balance thru Mar-23 30,306.04 573.76 30,306.04 573.76 - -
May-23 30,306.04 573.76 30,306.04 573.76 - -
Jun-23 30,306.04 573.76 30,306.04 573.76 - -
Jul-23 30,306.04 573.76 30,306.04 573.76 - -
Aug-23 30,306.04 573.76 30,306.04 573.76 - -
Sep-23 30,306.04 573.76 30,306.04 573.76 - -
Oct-23 30,306.04 573.76 30,306.04 573.76 - -
Nov-23 30,306.04 573.76 30,306.04 573.76 - -
Dec-23 30,306.04 573.76 30,306.04 573.76 - -
Jan-24 30,306.04 573.76 30,306.04 573.76 - -
Feb-24 30,306.04 573.76 30,306.04 573.76 - -
Mar-24 30,306.04 573.76 30,306.04 573.76 - -
Apr-24 30,306.04 573.76 30,306.04 573.76 - -
May-24 30,306.04 573.76 30,306.04 573.76 - -
Jun-24 30,306.04 573.76 30,306.04 573.76 - -
Jul-24 30,306.04 573.76 30,306.04 573.76 - -
Aug-24 30,306.04 573.76 30,306.04 573.76 - -
Sep-24 30,306.04 573.76 30,306.04 573.76 - -
Oct-24 30,306.04 573.76 30,306.04 573.76 - -
Nov-24 30,306.04 573.76 30,306.04 573.76 - -
Dec-24 30,306.04 573.76 30,306.04 573.76 - -
Jan-25 30,306.04 573.76 30,306.04 573.76 - -
Feb-25 30,306.04 573.76 30,306.04 573.76 - -
Mar-25 30,306.04 573.76 30,306.04 573.76 - -
Apr-25 30,306.04 573.76 30,306.04 573.76 - -
May-25 30,306.04 573.76 30,306.04 573.76 - -
Jun-25 30,306.04 573.76 30,306.04 573.76 - -
Jul-25 30,306.04 573.76 30,306.04 573.76 - -
Aug-25 30,306.04 573.76 30,306.04 573.76 - -
Sep-25 30,306.04 573.76 30,306.04 573.76 - -
Oct-25 30,306.04 573.76 30,306.04 573.76 - -
Nov-25 30,306.04 573.76 30,306.04 573.76 - -
Dec-25 30,306.04 573.76 30,306.04 573.76 - -
Jan-26 30,306.04 573.76 30,306.04 573.76 - -
Feb-26 30,306.04 573.76 30,306.04 573.76 - -
Mar-26 30,306.04 573.76 30,306.04 573.76 - -
Apr-26 30,306.04 573.76 30,306.04 573.76 - -
May-26 30,306.04 573.76 30,306.04 573.76 - -
Jun-26 30,306.04 573.76 30,306.04 573.76 - -
Jul-26 30,306.04 573.76 30,306.04 573.76 - -
Aug-26 30,306.04 573.76 30,306.04 573.76 - -
Sep-26 30,306.04 573.76 30,306.04 573.76 - -
Oct-26 30,306.04 573.76 30,306.04 573.76 - -
Nov-26 30,306.04 573.76 30,306.04 573.76 - -
Dec-26 30,306.04 573.76 30,306.04 573.76 - -
Jan-27 30,306.04 573.76 30,306.04 573.76 - -
Feb-27 30,306.04 573.76 30,306.04 573.76 - -
Mar-27 30,306.04 573.76 30,306.04 573.76 - -
Apr-27 30,306.04 573.76 30,306.04 573.76 - -
May-27 30,306.04 573.76 30,306.04 573.76 - -
Jun-27 30,306.04 573.76 30,306.04 573.76 - -
Jul-27 11,243,540.00 212,865.20 11,243,540.00 212,865.20 - -
16,062,200.00 304,093.15 16,062,200.00 304,093.15 - -

10.00% 10 148,584.21 148,584.21 148,584.21 148,584.21 - -
12.00% 15 134,941.38 134,941.38 134,941.38 134,941.38 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
UNIT NO. 11D ###
A3- 15% in 54 mos/ 5% Balloon on 54th mo. / 80% Lumpsum Balance

Assigned Parking 0
Hawaii
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
NET PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
15% in 54 mos. Jan-23 44,601.85 844.41 44,601.85 844.41 - -
5% Balloon on 54 mo. Feb-23 44,601.85 844.41 44,601.85 844.41 - -
80% Balance thru Mar-23 44,601.85 844.41 44,601.85 844.41 - -
May-23 44,601.85 844.41 44,601.85 844.41 - -
Jun-23 44,601.85 844.41 44,601.85 844.41 - -
Jul-23 44,601.85 844.41 44,601.85 844.41 - -
Aug-23 44,601.85 844.41 44,601.85 844.41 - -
Sep-23 44,601.85 844.41 44,601.85 844.41 - -
Oct-23 44,601.85 844.41 44,601.85 844.41 - -
Nov-23 44,601.85 844.41 44,601.85 844.41 - -
Dec-23 44,601.85 844.41 44,601.85 844.41 - -
Jan-24 44,601.85 844.41 44,601.85 844.41 - -
Feb-24 44,601.85 844.41 44,601.85 844.41 - -
Mar-24 44,601.85 844.41 44,601.85 844.41 - -
Apr-24 44,601.85 844.41 44,601.85 844.41 - -
May-24 44,601.85 844.41 44,601.85 844.41 - -
Jun-24 44,601.85 844.41 44,601.85 844.41 - -
Jul-24 44,601.85 844.41 44,601.85 844.41 - -
Aug-24 44,601.85 844.41 44,601.85 844.41 - -
Sep-24 44,601.85 844.41 44,601.85 844.41 - -
Oct-24 44,601.85 844.41 44,601.85 844.41 - -
Nov-24 44,601.85 844.41 44,601.85 844.41 - -
Dec-24 44,601.85 844.41 44,601.85 844.41 - -
Jan-25 44,601.85 844.41 44,601.85 844.41 - -
Feb-25 44,601.85 844.41 44,601.85 844.41 - -
Mar-25 44,601.85 844.41 44,601.85 844.41 - -
Apr-25 44,601.85 844.41 44,601.85 844.41 - -
May-25 44,601.85 844.41 44,601.85 844.41 - -
Jun-25 44,601.85 844.41 44,601.85 844.41 - -
Jul-25 44,601.85 844.41 44,601.85 844.41 - -
Aug-25 44,601.85 844.41 44,601.85 844.41 - -
Sep-25 44,601.85 844.41 44,601.85 844.41 - -
Oct-25 44,601.85 844.41 44,601.85 844.41 - -
Nov-25 44,601.85 844.41 44,601.85 844.41 - -
Dec-25 44,601.85 844.41 44,601.85 844.41 - -
Jan-26 44,601.85 844.41 44,601.85 844.41 - -
Feb-26 44,601.85 844.41 44,601.85 844.41 - -
Mar-26 44,601.85 844.41 44,601.85 844.41 - -
Apr-26 44,601.85 844.41 44,601.85 844.41 - -
May-26 44,601.85 844.41 44,601.85 844.41 - -
Jun-26 44,601.85 844.41 44,601.85 844.41 - -
Jul-26 44,601.85 844.41 44,601.85 844.41 - -
Aug-26 44,601.85 844.41 44,601.85 844.41 - -
Sep-26 44,601.85 844.41 44,601.85 844.41 - -
Oct-26 44,601.85 844.41 44,601.85 844.41 - -
Nov-26 44,601.85 844.41 44,601.85 844.41 - -
Dec-26 44,601.85 844.41 44,601.85 844.41 - -
Jan-27 44,601.85 844.41 44,601.85 844.41 - -
Feb-27 44,601.85 844.41 44,601.85 844.41 - -
Mar-27 44,601.85 844.41 44,601.85 844.41 - -
Apr-27 44,601.85 844.41 44,601.85 844.41 - -
May-27 44,601.85 844.41 44,601.85 844.41 - -
Jun-27 864,101.85 16,359.37 864,101.85 16,359.37 - -
Jul-27 13,112,000.00 248,239.30 13,112,000.00 248,239.30 - -
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -

dog 10 173,276.05 173,276.05 173,276.05 173,276.05 - -
12.00% 15 157,366.04 157,366.04 157,366.04 157,366.04 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
UNIT NO. 11D ###
A3 Promo step UP- 3(12), 3.5(13), 4(14), 4.5(15), 5% Balloon on 45th mo.,80 balance
Assigned Parking 0
Hawaii
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
NET PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
Pay't Sched DATE

Reservation Dec-22 50,000.00 946.61 50,000.00 946.61 - -
3% in 12 mos. Jan-23 36,808.33 696.86 36,808.33 696.86 - -
3.5% in 13 mos. Feb-23 36,808.33 696.86 36,808.33 696.86 - -
4% in 14 mos. Mar-23 36,808.33 696.86 36,808.33 696.86 - -
4.5% in 15 mos. Apr-23 36,808.33 696.86 36,808.33 696.86 - -
5% Balloon on 45 mo. May-23 36,808.33 696.86 36,808.33 696.86 - -
80% Balance thru Jun-23 36,808.33 696.86 36,808.33 696.86 - -
Cash or Bank Financing Jul-23 36,808.33 696.86 36,808.33 696.86 - -
Aug-23 36,808.33 696.86 36,808.33 696.86 - -
Sep-23 36,808.33 696.86 36,808.33 696.86 - -
Oct-23 36,808.33 696.86 36,808.33 696.86 - -
Nov-23 36,808.33 696.86 36,808.33 696.86 - -
Dec-23 36,808.33 696.86 36,808.33 696.86 - -
Jan-24 44,126.92 835.42 44,126.92 835.42 - -
Feb-24 44,126.92 835.42 44,126.92 835.42 - -
Mar-24 44,126.92 835.42 44,126.92 835.42 - -
Apr-24 44,126.92 835.42 44,126.92 835.42 - -
May-24 44,126.92 835.42 44,126.92 835.42 - -
Jun-24 44,126.92 835.42 44,126.92 835.42 - -
Jul-24 44,126.92 835.42 44,126.92 835.42 - -
Aug-24 44,126.92 835.42 44,126.92 835.42 - -
Sep-24 44,126.92 835.42 44,126.92 835.42 - -
Oct-24 44,126.92 835.42 44,126.92 835.42 - -
Nov-24 44,126.92 835.42 44,126.92 835.42 - -
Dec-24 44,126.92 835.42 44,126.92 835.42 - -
Jan-25 44,126.92 835.42 44,126.92 835.42 - -
Feb-25 46,828.57 886.57 46,828.57 886.57 - -
Mar-25 46,828.57 886.57 46,828.57 886.57 - -
Apr-25 46,828.57 886.57 46,828.57 886.57 - -
May-25 46,828.57 886.57 46,828.57 886.57 - -
Jun-25 46,828.57 886.57 46,828.57 886.57 - -
Jul-25 46,828.57 886.57 46,828.57 886.57 - -
Aug-25 46,828.57 886.57 46,828.57 886.57 - -
Sep-25 46,828.57 886.57 46,828.57 886.57 - -
Oct-25 46,828.57 886.57 46,828.57 886.57 - -
Nov-25 46,828.57 886.57 46,828.57 886.57 - -
Dec-25 46,828.57 886.57 46,828.57 886.57 - -
Jan-26 46,828.57 886.57 46,828.57 886.57 - -
Feb-26 46,828.57 886.57 46,828.57 886.57 - -
Mar-26 46,828.57 886.57 46,828.57 886.57 - -
Apr-26 49,170.00 930.90 49,170.00 930.90 - -
May-26 49,170.00 930.90 49,170.00 930.90 - -
Jun-26 49,170.00 930.90 49,170.00 930.90 - -
Jul-26 49,170.00 930.90 49,170.00 930.90 - -
Aug-26 49,170.00 930.90 49,170.00 930.90 - -
Sep-26 49,170.00 930.90 49,170.00 930.90 - -
Oct-26 49,170.00 930.90 49,170.00 930.90 - -
Nov-26 49,170.00 930.90 49,170.00 930.90 - -
Dec-26 49,170.00 930.90 49,170.00 930.90 - -
Jan-27 49,170.00 930.90 49,170.00 930.90 - -
Feb-27 49,170.00 930.90 49,170.00 930.90 - -
Mar-27 49,170.00 930.90 49,170.00 930.90 - -
Apr-27 49,170.00 930.90 49,170.00 930.90 - -
May-27 49,170.00 930.90 49,170.00 930.90 - -
Jun-27 868,670.00 16,445.85 868,670.00 16,445.85 - -
Jul-27 13,112,000.00 248,239.30 13,112,000.00 248,239.30 - -
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -

10.00% 10 173,276.05 173,276.05 173,276.05 173,276.05 - -
12.00% 15 157,366.04 157,366.04 157,366.04 157,366.04 - -
180
Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%
INVESTMENT PROPOSAL
UNIT NO. 11D ###
Hawaii
A4 - 100% in 54 MOS.
Assigned Parking 0
GROSS PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - ###
-
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
0 0% - - - - - ###
-
NET PRICE 16,390,000.00 310,299.13 16,390,000.00 310,299.13 - ###
-
Pay't Sched DATE

Reservation Deposit ### Dec-22 50,000.00 946.61 50,000.00 946.61 - -
100% in 54 mos. ### Jan-23 302,592.59 5,728.75 302,592.59 5,728.75 - -
Feb-23 302,592.59 5,728.75 302,592.59 5,728.75 - -
Mar-23 302,592.59 5,728.75 302,592.59 5,728.75 - -
Apr-23 302,592.59 5,728.75 302,592.59 5,728.75 - -
May-23 302,592.59 5,728.75 302,592.59 5,728.75 - -
Jun-23 302,592.59 5,728.75 302,592.59 5,728.75 - -
Jul-23 302,592.59 5,728.75 302,592.59 5,728.75 - -
Aug-23 302,592.59 5,728.75 302,592.59 5,728.75 - -
Sep-23 302,592.59 5,728.75 302,592.59 5,728.75 - -
Oct-23 302,592.59 5,728.75 302,592.59 5,728.75 - -
Nov-23 302,592.59 5,728.75 302,592.59 5,728.75 - -
Dec-23 302,592.59 5,728.75 302,592.59 5,728.75 - -
Jan-24 302,592.59 5,728.75 302,592.59 5,728.75 - -
Feb-24 302,592.59 5,728.75 302,592.59 5,728.75 - -
Mar-24 302,592.59 5,728.75 302,592.59 5,728.75 - -
Apr-24 302,592.59 5,728.75 302,592.59 5,728.75 - -
May-24 302,592.59 5,728.75 302,592.59 5,728.75 - -
Jun-24 302,592.59 5,728.75 302,592.59 5,728.75 - -
Jul-24 302,592.59 5,728.75 302,592.59 5,728.75 - -
Aug-24 302,592.59 5,728.75 302,592.59 5,728.75 - -
Sep-24 302,592.59 5,728.75 302,592.59 5,728.75 - -
Oct-24 302,592.59 5,728.75 302,592.59 5,728.75 - -
Nov-24 302,592.59 5,728.75 302,592.59 5,728.75 - -
Dec-24 302,592.59 5,728.75 302,592.59 5,728.75 - -
Jan-25 302,592.59 5,728.75 302,592.59 5,728.75 - -
Feb-25 302,592.59 5,728.75 302,592.59 5,728.75 - -
Mar-25 302,592.59 5,728.75 302,592.59 5,728.75 - -
Apr-25 302,592.59 5,728.75 302,592.59 5,728.75 - -
May-25 302,592.59 5,728.75 302,592.59 5,728.75 - -
Jun-25 302,592.59 5,728.75 302,592.59 5,728.75 - -
Jul-25 302,592.59 5,728.75 302,592.59 5,728.75 - -
Aug-25 302,592.59 5,728.75 302,592.59 5,728.75 - -
Sep-25 302,592.59 5,728.75 302,592.59 5,728.75 - -
Oct-25 302,592.59 5,728.75 302,592.59 5,728.75 - -
Nov-25 302,592.59 5,728.75 302,592.59 5,728.75 - -
Dec-25 302,592.59 5,728.75 302,592.59 5,728.75 - -
Jan-26 302,592.59 5,728.75 302,592.59 5,728.75 - -
Feb-26 302,592.59 5,728.75 302,592.59 5,728.75 - -
Mar-26 302,592.59 5,728.75 302,592.59 5,728.75 - -
Apr-26 302,592.59 5,728.75 302,592.59 5,728.75 - -
May-26 302,592.59 5,728.75 302,592.59 5,728.75 - -
Jun-26 302,592.59 5,728.75 302,592.59 5,728.75 - -
Jul-26 302,592.59 5,728.75 302,592.59 5,728.75 - -
Aug-26 302,592.59 5,728.75 302,592.59 5,728.75 - -
Sep-26 302,592.59 5,728.75 302,592.59 5,728.75 - -
Oct-26 302,592.59 5,728.75 302,592.59 5,728.75 - -
Nov-26 302,592.59 5,728.75 302,592.59 5,728.75 - -
Dec-26 302,592.59 5,728.75 302,592.59 5,728.75 - -
Jan-27 302,592.59 5,728.75 302,592.59 5,728.75 - -
Feb-27 302,592.59 5,728.75 302,592.59 5,728.75 - -
Mar-27 302,592.59 5,728.75 302,592.59 5,728.75 - -
Apr-27 302,592.59 5,728.75 302,592.59 5,728.75 - -
May-27 302,592.59 5,728.75 302,592.59 5,728.75 - -
Jun-27 302,592.59 5,728.75 302,592.59 5,728.75 - -
16,390,000.00 310,299.13 16,390,000.00 310,299.13 - -

Note:
Charisse Balasbas
Mr. Arvin Liceralde
30% 13%
20% 12%

Ip Mi Casa - Hawaii Unofficial 2

Uploaded by

Document Information

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

Ip Mi Casa - Hawaii Unofficial 2

Uploaded by

Copyright:

Available Formats

Unit Area ASSIGNED

UNIT NO. UNIT PRICE (Php) Unit Type Mandatory Pkg

3B 21,120,000.00 Two Bedroom 64.00 2,450,000.00 P-024

IF IN FOREIGN CURRENCY, PLEASE INPUT CONVERSION RATE TO PHP

Type "Y" for Availing Promo Discount instead of Fully-Furnished (GC)

Pay't Sched DATE

* Advance Reg. Charges 643,892.86 12,190.32 to be paid upon turnover of unit

UNIT NO. 11D

Pay't Sched DATE

* Advance Reg. Charges 695,111.61 13,160.01 to be paid upon turnover of unit

B3 - 30% Downpayment 70% Balance thru BF

UNIT AND PARKING UNIT PARKING

Pay't Sched DATE

If lumpsum thru Bank Financing

B3 - 20% Downpayment 80% Balance thru BF

UNIT AND PARKING UNIT PARKING

Pay't Sched DATE

If lumpsum thru Bank Financing

B3 - 10% Downpayment 90% Balance thru BF

UNIT AND PARKING UNIT PARKING

Pay't Sched DATE

If lumpsum thru Bank Financing

UNIT AND PARKING UNIT PARKING

Pay't Sched DATE

If lumpsum thru Bank Financing

A1 - 10% / 20% in 44 mos / 70% Lumpsum Balance

Pay't Sched DATE

If lumpsum thru Bank Financing

UNIT AND PARKING UNIT PARKING

Pay't Sched DATE

If lumpsum thru Bank Financing

A1 - 10% / 10% in 44 mos / 80% Lumpsum Balance

Pay't Sched DATE

If lumpsum thru Bank Financing

A1 - 10% (3 MOS) / 10% in 42 mos / 80% Lumpsum Balance

Pay't Sched DATE

If lumpsum thru Bank Financing

A1 - 10% (6 MOS) / 10% in 39 mos / 80% Lumpsum Balance

Pay't Sched DATE

If lumpsum thru Bank Financing

SPECIAL A1 - 5% / 15% in 44 mos / 80% Lumpsum Balance

Pay't Sched DATE

If lumpsum thru Bank Financing

UNIT NO. 11D

A2 - 20%/ 10% in 44 mos / 70% Lumpsum Balance

Pay't Sched DATE

If lumpsum thru Bank Financing

A3- 15% in 44 mos/ 5% Balloon on 45th mo. / 80% Lumpsum Balance

Pay't Sched DATE

If lumpsum thru Bank Financing

Pay't Sched DATE

If lumpsum thru Bank Financing

Pay't Sched DATE

If lumpsum thru Bank Financing

A3- 20% in 45 mos / 80% Lumpsum Balance

Pay't Sched DATE

If lumpsum thru Bank Financing

UNIT NO. 11D ###

UNIT AND PARKING UNIT PARKING

Pay't Sched DATE

If lumpsum thru Bank Financing

UNIT NO. 11D 16,390,000.00 -

SPECIAL A3 TERM FOR 2BR 36-39.70SQM -