THE SPINNAKER

Date: April 20, 2024

Client's Name: RAYRAYVIP

,MARILY PAED

Agent's Name: FREDERICK BOADO

Phase No.: The Spinnaker

Block No.: Floor 22

Lot No.: Unit 22J

Lot/Floor Area (sqm): 36.60

Price/sqm: 375,100.00

Selling Price: 13,728,660.00

PAYMENT TERM OPTIONS

PAYMENT TERM CASH - 15% Discount on Selling
Price; NCP payable within 30
days after RF
Deferred - 7.5% Discount on
Selling Price; NCP payable over
36 months (no interest)
Installment 1 - 3% Discount on Installment 2 - 30% DP payable
Selling Price; 5% Spot over 36 months (no interest);
payment payable within 30 70% balance lumped sum
days after RF; 25% DP payable
over 36 months (no interest);
70% balance lumped sum

Selling Price 13,728,660.00 13,728,660.00 13,728,660.00 13,728,660.00

Discount 15.00 % 7.50 % 3.00 %

Less: Discount 2,059,299.00 1,029,649.50 411,859.80

Net Contract Price 11,669,361.00 12,699,010.50 13,316,800.20 13,728,660.00

Payment Stage

Reservation Fee (RF) 100,000.00 100,000.00 100,000.00 100,000.00

1st month 11,569,361.00 350,000.00 565,840.01 111,700.00
2nd month 350,000.00 92,500.00 111,700.00
3rd month 350,000.00 92,500.00 111,700.00
4th month 350,000.00 92,500.00 111,700.00
5th month 350,000.00 92,500.00 111,700.00
6th month 350,000.00 92,500.00 111,700.00
7th month 350,000.00 92,500.00 111,700.00
8th month 350,000.00 92,500.00 111,700.00
9th month 350,000.00 92,500.00 111,700.00
10th month 350,000.00 92,500.00 111,700.00
11th month 350,000.00 92,500.00 111,700.00
12th month 350,000.00 92,500.00 111,700.00
13th month 350,000.00 92,500.00 111,700.00
14th month 350,000.00 92,500.00 111,700.00
15th month 350,000.00 92,500.00 111,700.00
16th month 350,000.00 92,500.00 111,700.00
17th month 350,000.00 92,500.00 111,700.00
18th month 350,000.00 92,500.00 111,700.00
19th month 350,000.00 92,500.00 111,700.00
20th month 350,000.00 92,500.00 111,700.00
21st month 350,000.00 92,500.00 111,700.00
22nd month 350,000.00 92,500.00 111,700.00
23rd month 350,000.00 92,500.00 111,700.00
24th month 350,000.00 92,500.00 111,700.00
25th month 350,000.00 92,500.00 111,700.00
26th month 350,000.00 92,500.00 111,700.00
27th month 350,000.00 92,500.00 111,700.00
28th month 350,000.00 92,500.00 111,700.00
29th month 350,000.00 92,500.00 111,700.00
30th month 350,000.00 92,500.00 111,700.00
31st month 350,000.00 92,500.00 111,700.00
32nd month 350,000.00 92,500.00 111,700.00
33rd month 350,000.00 92,500.00 111,700.00
 34th month 350,000.00 92,500.00 111,700.00
35th month 350,000.00 92,500.00 111,700.00
36th month 349,010.50 92,500.00 109,098.00
37th month 91,700.05 9,610,062.00
38th month 9,321,760.14

Total Payments 11,669,361.00 12,699,010.50 13,316,800.20 13,728,660.00

Estimated Other Charges

700,161.66 761,940.63 799,008.01 823,719.60

Total Contract Price 12,369,522.66 13,460,951.13 14,115,808.21 14,552,379.60

NOTES:
1. The sample computation above is being shown for presentation purposes only. The Registered Seller does not guarantee the availability of the unit/lot by the time the buyer decides to pursue
with the purchase.
2. In our continuing effort to improve our product, we reserve the right to make changes or modifications to the site plan in terms of sizes, dimensions and features, without notice.
3. All lot area measurements are approximate and subject to final verification. Additional lot areas will be charged at the prevailing market prices.
4. Prices are VAT inclusive (if applicable). VAT is stated per government regulation.
5. The Net Contract Price is exclusive of fire insurance, mortagage redemption fees, miscellaneuous fees, documentary stamp tax, transfer fees, etc. which are for the buyers' account.
6. Other Charges is inclusive of admin fees, registration fees, miscellaneous fees and transfer tax.
7. Prices are subject to change without prior notice.
8. Seller reserves the right to make necessary changes on the Other Charges, as it may deem necessary, without prior notice.
9. Buyer is required to issue post-dated checks for the Net Contract Price payable to Registered Seller and for the Other Charges payable to Landco Pacific Corporation.
10.Other Charges are fixed percentage of Net Contract Price regardless of payment term option.