Golden Horizon (GH)

Pag-Ibig Financing
East Orient Properties Holdings, Inc.
House & Lot Computation

Project/Subd : GH Block: 23 Lot: 4

House Model: Xandra Price of House: 881,950.00 Lot Area: 94
TCP: 1,792,250.00 Price/sqm: 8,200.00 Total Price/sqm: 770,800.00
Title Fee: 139,500.00

20%DP: 358,450.00 Monthly Amortization

Reservation Fee: 15,000.00 80% 1,433,800.00
DP Balance: 343,450.00 5 yrs 28,389.24
Monthly DP (12mos): 28,620.83 10 yrs 16,646.42
15 yrs 12,889.86
20 yrs 11,111.95
25 yrs 10,136.97
 WES PHASE 1 WES PHASE 2 WES PHASE 3
w/18% w/18%
AREA RPT AREA RPT AREA RPT
Interest Interest
105 258.12 304.58 27 66.42 78.38 104 255.42
110 270.54 319.24 28 68.58 80.92 105 258.12
112 275.40 324.97 30 73.98 87.30 107 262.98
119 275.94 325.61 31 76.14 89.85 110 270.54
120 294.84 347.91 32 78.84 93.03 111 272.70
130 319.68 377.22 33 81.00 95.58 115 282.42
137 336.42 396.98 34 83.70 98.77 116 285.12
139 341.28 402.71 35 97.74 115.33 117 287.28
142 348.84 411.63 36 88.56 104.50 118 289.98
144 353.70 417.37 37 90.72 107.05 119 292.14
150 368.82 435.21 40 145.80 172.04 120 294.84
175 429.84 507.21 41 100.98 119.16 121 297.54
197 483.84 570.93 52 127.98 151.02 123 302.40
212 521.10 614.90 53 130.14 153.57 124 304.56
224 550.26 649.31 56 137.70 162.49 126 309.42
63 154.98 182.88 129 316.98
67 177.12 209.00 130 319.68
68 177.12 209.00 132 324.54
70 172.26 203.27 133 326.70
72 177.12 209.00 134 329.40
81 199.26 235.13 135 331.56
83 204.12 240.86 136 334.26
84 206.28 243.41 137 336.42
87 213.84 252.33 138 343.98
97 238.14 281.01 140 343.98
104 255.42 301.40 143 351.54
105 258.12 304.58 144 353.70
108 265.14 312.87 145 356.40
110 270.54 319.24 148 363.42
117 287.28 338.99 150 368.73
120 294.84 347.91 152 373.95
126 277.02 326.88 153 375.95
141 346.68 409.08 159 390.42
152 373.68 440.94 171 420.12
182 447.12
629 1545.48
863 2120.58
909 2233.44
956 2349.00
966 2373.30
1003 2464.56
1084 2663.28
1126 2766.42
1247 3036.96
1253 3078.54
1331 3270.24
ES PHASE 3 AE AE
w/18% w/18% w/18%
AREA RPT AREA RPT
Interest Interest Interest
301.40 48 99.90 117.88 131 272.16 321.15
304.58 54 112.32 132.54 132 273.00 322.14
310.32 60 124.74 147.19 134 278.64 328.80
319.24 64 132.00 155.76 135 280.80 331.34
321.79 65 135.00 159.30 136 282.80 333.70
333.26 70 145.80 172.04 138 282.74 333.63
336.44 72 149.58 176.50 139 288.90 340.90
338.99 74 153.90 181.60 140 293.22 346.00
342.18 75 156.06 184.15 141 292.38 345.01
344.73 76 158.22 186.70 142 295.38 348.55
347.91 77 159.84 188.61 144 299.16 353.01
351.10 78 162.00 191.16 145 301.32 355.56
356.83 79 164.16 193.71 146 303.48 358.11
359.38 80 166.32 196.26 147 305.64 360.66
365.12 82 170.64 201.36 148 307.80 363.20
374.04 83 172.8 203.90 149 309.96 365.75
377.22 84 177.12 209.00 150 312.12 368.30
382.96 85 176.58 208.36 151 313.74 370.21
385.51 86 178.74 210.91 152 315.90 372.76
388.69 87 180.90 213.46 153 318.06 375.31
391.24 88 183.06 216.01 154 320.22 377.86
394.43 89 185.22 218.56 155 322.38 380.41
396.98 90 187.38 221.11 156 324.54 382.96
405.90 91 189.00 223.02 157 326.16 384.87
405.90 92 191.16 225.57 159 330.48 389.97
414.82 93 193.32 228.12 160 332.64 392.52
417.37 94 195.32 230.48 162 336.42 396.98
420.55 95 197.64 233.22 167 347.22 409.72
428.84 96 199.80 235.76 169 351.54 414.82
435.10 97 201.42 237.68 171 355.32 419.28
441.26 98 203.58 240.22 174 361.80 426.92
443.62 99 205.74 242.77 175 363.96 429.47
460.70 100 207.90 245.32 177 367.74 433.93
495.74 101 210.06 247.87 180 374.22 441.58
527.60 102 211.68 249.78 183 380.70 449.23
1823.67 104 216.00 254.88 186 386.64 456.24
2502.28 106 220.32 259.98 190 395.28 466.43
2635.46 107 222.48 262.53 193 401.22 473.44
2771.82 108 222.64 262.72 194 403.38 475.99
2800.49 109 226.80 267.62 198 411.48 485.55
2908.18 110 228.96 270.17 199 416.64 491.64
3142.67 112 232.74 274.63 201 417.96 493.19
3264.38 113 234.90 277.18 203 422.28 498.29
3583.61 115 239.90 283.08 207 430.38 507.85
3632.68 116 241.38 284.83 213 442.80 522.50
3858.88 117 243.00 286.74 218 453.06 534.61
118 245.16 289.29 218 453.06 534.61
119 187.38 221.11 226 469.8 554.36
120 249.48 294.39 229 476.28 562.01
121 249.48 294.39 232 482.22 569.02
122 253.8 299.48 236 490.86 579.21
124 257.58 303.94 238 494.64 583.68
125 259.74 306.49 297 617.76 728.96
311 646.38 762.73
371 646.38 762.73
374 771.12 909.92
376 777.6 917.57
381 792.18 934.77
401 833.76 983.84
1430 2973.24 3508.42
5006 10407.42 12280.76
GOLDEN HORIZON
w/18%
AREA RPT
Interest
70 325.08 383.59
71 329.94 389.33
72 334.26 394.43
73 339.12 400.16
77 357.48 421.83
80 371.52 438.39
81 410.40 484.27
82 380.70 449.23
83 385.56 454.96
84 389.88 460.06
85 394.74 465.79
86 399.60 471.53
87 403.92 476.63
88 408.78 482.36
89 413.10 487.46
90 417.96 493.19
91 422.82 498.93
92 469.8 554.36
93 432.00 509.76
94 436.32 514.86
95 441.18 520.59
96 490.36 578.62
97 500.58 590.68
98 459.54 542.26
99 459.54 542.26
100 464.40 547.99
101 515.70 608.53
102 551.88 651.22
104 482.76 569.66
105 536.22 632.74
106 492.48 581.13
107 494.80 583.86
108 501.66 591.96
109 556.74 656.95
110 510.84 602.79
111 515.70 608.53
112 520.02 613.62
113 577.26 681.17
114 529.20 624.46
115 534.06 630.19
116 538.92 635.93
117 597.78 705.38
118 548.10 646.76
119 557.28 657.59
120 557.28 657.59
121 562.14 663.33
122 623.16 735.33
123 638.82 753.81
124 575.64 679.26
125 638.82 753.81
126 643.68 759.54
128 653.94 771.65
130 603.72 712.39
131 669.06 789.49
132 674.46 795.86
134 684.72 807.97
135 689.58 813.70
136 631.8 745.52
137 699.84 825.81
139 645.84 762.09
140 714.96 843.65
145 673.38 794.59
147 628.56 741.70
148 743.64 877.50
149 0.00
150 0.00
151 0.00
152 0.00
160 0.00
161 0.00
165 0.00
166 0.00
168 0.00
170 0.00
178 0.00
191 0.00
194 0.00
201 0.00
213 0.00
320 0.00
325 0.00
346 0.00
491 0.00
708 0.00
796 0.00
2367 0.00
2455 0.00
6779 0.00
 SUNRIDGE VILLE PH 2 SUNRIDGE VILLE PH 2 SUNRIDGE VILLE PH 2 SUNRIDGE VILLE
w/18% w/18% w/18%
AREA RPT AREA RPT AREA RPT AREA
Interest Interest Interest
2 12.64 14.92 68 306.04 361.13 89 560.80 661.74 111
4 25.28 29.83 69 310.54 366.44 90 567.04 669.11 112
16 101.12 119.32 70 315.04 371.75 91 409.60 483.33 113
17 107.44 126.78 71 319.68 377.22 92 413.92 488.43 114
22 139.04 164.07 72 453.60 535.25 93 418.72 494.09 117
25 158.00 186.44 73 460.00 542.80 94 423.04 499.19 118
26 164.32 193.90 74 466.24 550.16 95 427.68 504.66 119
27 170.64 201.36 75 472.54 557.60 96 604.80 713.66 120
29 183.28 216.27 76 478.72 564.89 97 436.80 515.42 122
32 202.24 238.64 77 346.72 409.13 98 441.30 520.73 123
38 240.16 283.39 78 491.62 580.11 99 445.60 525.81 124
45 284.40 335.59 79 497.92 587.55 100 449.92 530.91 126
46 290.72 343.05 80 504.00 594.72 101 454.72 536.57 127
50 315.04 371.75 81 510.40 602.27 102 459.04 541.67 128
51 321.34 379.18 82 516.64 609.64 103 463.68 547.14 129
52 327.52 386.47 83 523.2 617.38 104 655.2 773.14 133
59 372 438.96 84 529.12 624.36 106 477.12 563.00 136
60 378.3 446.39 85 535.68 632.10 107 481.6 568.29 137
63 397.22 468.72 86 541.92 639.47 108 680.32 802.78 138
65 292.80 345.50 87 391.68 462.18 109 686.88 810.52 139
66 415.84 490.69 88 554.40 654.19 110 495.04 584.15 140
SUNRIDGE VILLE PH 2 SUNRIDGE VILLE PH 2 Green Valley Subdivision
w/18% w/18% w/18%
RPT AREA RPT AREA RPT
Interest Interest Interest
499.68 589.62 142 639.04 754.07 67 301.60 355.89
504.00 594.72 143 643.54 759.38 68 305.92 360.99
508.80 600.38 148 932.32 1100.14 80 360.00 424.80
718.24 847.52 150 675.04 796.55 81 364.80 430.46
737.28 869.99 151 679.68 802.02 82 369.12 435.56
743.52 877.35 152 684.00 807.12 83 373.60 440.85
535.68 632.10 153 688.80 812.78 84 377.92 445.95
540.00 637.20 154 970.24 1144.88 85 382.72 451.61
549.12 647.96 155 964.00 1137.52 86 387.04 456.71
553.62 653.27 159 1001.92 1182.27 88 396.00 467.28
781.12 921.72 160 1008.00 1189.44 89 400.80 472.94
793.72 936.59 161 1014.40 1196.99 90 405.12 478.04
800.32 944.38 163 1027.00 1211.86 91 409.60 483.33
806.40 951.55 168 1058.40 1248.91 92 413.92 488.43
812.70 958.99 169 1064.80 1256.46 95 427.68 504.66
598.72 706.49 176 1108.9 1308.50 96 432.00 509.76
612 722.16 191 1203.3 1419.89 97 436.80 515.42
863.2 1018.58 192 1209.6 1427.33 98 441.12 520.52
869.44 1025.94 214 1348.32 1591.02 100 449.92 530.91
876.00 1033.68 439 1975.68 2331.30 101 454.72 536.57
881.92 1040.67 1155 5197.60 6133.17 102 459.04 541.67
2013 9058.72 10689.29 103 463.68 547.14
2174 9783.04 11543.99 104 468.00 552.24
4088 25754.40 30390.19 105 472.80 557.90
107 481.60 568.29
109 490.72 579.05
112 504.00 594.72
115 517.60 610.77
117 526.72 621.53
118 531.04 626.63
120 540.00 637.20
128 576.00 679.68
130 360.00 424.80
132 593.92 700.83
139 625.60 738.21
144 648.00 764.64
146 657.12 775.40
148 665.92 785.79
150 675.04 796.55
170 765.12 902.84
260 1169.92 1380.51
430 1935.04 2283.35
596 2681.92 3164.67
 SUNRIDGE VILLE PH 1
w/18%
AREA RPT
Interest
24 151.20 178.42
55 346.72 409.13
60 377.92 445.95
73 459.94 542.73
74 466.24 550.16
76 478.72 564.89
77 485.28 572.63
78 491.52 579.99
81 510.40 602.27
88 554.40 654.19
91 573.60 676.85
94 592.32 698.94
98 617.44 728.58
100 629.92 743.31
102 642.72 758.41
103 649.02 765.84
105 661.60 780.69
108 680.52 803.01
109 686.82 810.45
110 693.12 817.88
118 743.40 877.21
120 756.00 892.08
122 768.64 907.00
124 781.12 921.72
158 995.52 1174.71
222 1398.80 1650.58
255 1606.72 1895.93
257 1619.20 1910.66
 Prices of Houses
Floor Model Houses Price Pagibig
Area Title Fee
1 23 Ysabelle 654,350.00 63,250.00
2 31 Ashley 881,950.00 80,550.00
3 31 Xandra 881,950.00 80,550.00
4 31 Ophelia 881,950.00 80,550.00
5 33 Audrey 938,950.00 84,870.00
6 40 Andrea 1,138,000.00 100,000.00
7 50 Catherine 1,592,500.00 134,550.00
8 53 Candice 1,688,050.00 141,850.00
9 55 Charlize 1,751,750.00 146,650.00
10 60 Bettina 1,911,000.00 158,750.00
11 60 Arianne 1,911,000.00 158,750.00
12 67 Francine 2,133,950.00 175,700.00
13 87 Denise 2,984,100.00 240,350.00
14 100 Zabrina 3,430,000.00 274,200.00
 Golden Horizon (GH)
Pag-Ibig Financing
East Orient Properties Holdings, Inc.
House & Lot Computation

Project/Subd : GH Block: 23 Lot: 4

House Model: Xandra Price of House: 881,950.00 Lot Area: 94
TCP: 1,792,250.00 Price/sqm: 8,200.00 Total Price/sqm: 770,800.00
Title Fee: 139,500.00

20%DP: 358,450.00 Monthly Amortization

Reservation Fee: 15,000.00 80% 1,433,800.00
DP Balance: 343,450.00 5 yrs 28,389.24
Monthly DP (12mos): 28,620.83 10 yrs 16,646.42
15 yrs 12,889.86
20 yrs 11,111.95
25 yrs 10,136.97
 In-house Financing
East Orient Properties Holdings, Inc
Lot Only (Golden Horizons) 2021
Block 3-27 (8,700)
Lot Area (sqm): 91 94 99 101 121 151
Price/sqm: 8700 8700 8700 8700 8700 8700
TCP 791,700.00 817,800.00 861,300.00 878,700.00 1,052,700.00 1,313,700.00

20% DP: 158,340.00 163,560.00 172,260.00 175,740.00 210,540.00 262,740.00

Reservation Fee: 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00
DP Balance 153,340.00 158,560.00 167,260.00 170,740.00 205,540.00 257,740.00
Monthly DP:(12mos) 12,778.33 13,213.33 13,938.33 14,228.33 17,128.33 21,478.33

80% Balance 633,360.00 654,240.00 689,040.00 702,960.00 842,160.00 1,050,960.00

Monthly Amortization (18%)
1 years 58,066.44 59,980.72 63,171.19 64,447.37 77,209.23 96,352.01
2 years 31,617.33 32,659.66 34,396.88 35,091.76 42,040.63 52,463.92
3 years 22,895.96 23,650.78 24,908.80 25,412.00 30,444.08 37,992.20
4 years 18,601.78 19,215.03 20,237.10 20,645.94 24,734.24 30,866.70
5 years 16,081.01 16,611.15 17,494.73 17,848.15 21,382.44 26,683.87
(Titling fee not included)
 Sunridge Ville (SRV)
Bank Financing
East Orient Properties Holdings, Inc.
House & Lot Computation

Project/Subd : SRV Phase 1 Block: 3 Lot:

House Model: Denise Price of House: 2,984,100.00 Lot Area: 120
TCP: 3,956,550.00 Price/sqm: 7,700.00 Total Price/sqm: 924,000.00
Title Fee: 48,450.00

20%DP: 791,310.00 Monthly Amortization

Reservation Fee: 15,000.00 80% 3,165,240.00
DP Balance: 776,310.00 5 yrs 62,671.75
Monthly DP (12mos): 64,692.50 10 yrs 36,748.44
15 yrs 28,455.51
20 yrs 24,530.61
25 yrs 22,378.25
 Bank Financing
East Orient Properties Holdings, Inc
House and Lot Packages (SunRidge Ville 2) 2021
Xandra/ Bettina/
Ysabelle Ashley Audrey Andrea Catherine Candice Charlize Francine
Ophelia Arianne
Floor Area(sqm): 23 31 31 33 40 50 53 55 60 67
Lot Area (sqm): 84 84 84 84 84 84 84 84 84 84
Price/sqm: 7700 7700 7700 7700 7700 7700 7700 7700 7700 7700
Lot Price 646,800.00 646,800.00 646,800.00 646,800.00 646,800.00 646,800.00 646,800.00 646,800.00 646,800.00 646,800.00
House Price: 654,350.00 881,950.00 881,950.00 938,850.00 1,138,000.00 1,592,500.00 1,688,050.00 1,751,750.00 1,911,000.00 2,133,950.00
Titling fee 33,900.00 33,900.00 33,900.00 33,900.00 33,900.00 33,900.00 33,900.00 33,900.00 33,900.00 33,900.00
TCP 1,335,050.00 1,562,650.00 1,562,650.00 1,619,550.00 1,818,700.00 2,273,200.00 2,368,750.00 2,432,450.00 2,591,700.00 2,814,650.00

20% DP: 267,010.00 312,530.00 312,530.00 323,910.00 363,740.00 454,640.00 473,750.00 486,490.00 518,340.00 562,930.00
Reservation Fee: 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00
BP Balance 252,010.00 297,530.00 297,530.00 308,910.00 348,740.00 439,640.00 458,750.00 471,490.00 503,340.00 547,930.00
Monthly DP:(12mos) 21,000.83 24,794.17 24,794.17 25,742.50 29,061.67 36,636.67 38,229.17 39,290.83 41,945.00 45,660.83

80% Balance 1,068,040.00 1,250,120.00 1,250,120.00 1,295,640.00 1,454,960.00 1,818,560.00 1,895,000.00 1,945,960.00 2,073,360.00 2,251,720.00
Monthly Amortization (7%)
5 years 21,147.19 24,752.38 24,752.38 25,653.67 28,808.21 36,007.49 37,521.00 38,530.01 41,052.53 44,584.06
10 years 12,399.94 14,513.89 14,513.89 15,042.38 16,892.09 21,113.48 22,000.95 22,592.60 24,071.71 26,142.47
15 years 9,601.68 11,238.58 11,238.58 11,647.80 13,080.09 16,348.85 17,036.05 17,494.18 18,639.51 20,242.96
20 years 8,277.31 9,688.43 9,688.43 10,041.21 11,275.94 14,093.84 14,686.25 15,081.19 16,068.54 17,450.83
25 years 7,551.04 8,838.35 8,838.35 9,160.17 10,286.57 12,857.22 13,397.65 13,757.94 14,658.66 15,919.66
All prices are subject to change without prior notice. Thank you
 Pag-Ibig Financing
East Orient Properties Holdings, Inc
House and Lot Packages (SunRidge Ville 1) 2021
Xandra/ Bettina/
Ysabelle Ashley Audrey Andrea Catherine Candice Charlize Francine
Opelia Arianne
Floor Area(sqm): 23 31 31 33 40 50 53 55 60 67
Lot Area (sqm): 100 100 100 100 100 100 100 100 100 100
Price/sqm: 7700 7700 7700 7700 7700 7700 7700 7700 7700 7700
Lot Price 770,000.00 770,000.00 770,000.00 770,000.00 770,000.00 770,000.00 770,000.00 770,000.00 770,000.00 770,000.00
House Price: 654,350.00 881,950.00 881,950.00 938,850.00 1,138,000.00 1,592,500.00 1,688,050.00 1,751,750.00 1,911,000.00 2,133,950.00
Titling fee 63,250.00 80,550.00 80,550.00 84,870.00 100,000.00 134,550.00 141,850.00 146,650.00 158,750.00 175,700.00
TCP 1,487,600.00 1,732,500.00 1,732,500.00 1,793,720.00 2,008,000.00 2,497,050.00 2,599,900.00 2,668,400.00 2,839,750.00 3,079,650.00

20% DP: 297,520.00 346,500.00 346,500.00 358,744.00 401,600.00 499,410.00 519,980.00 533,680.00 567,950.00 615,930.00
Reservation Fee: 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00
BP Balance 282,520.00 331,500.00 331,500.00 343,744.00 386,600.00 484,410.00 504,980.00 518,680.00 552,950.00 600,930.00
Monthly DP:(12mos) 23,543.33 27,625.00 27,625.00 28,645.33 32,216.67 40,367.50 42,081.67 43,223.33 46,079.17 50,077.50

80% Balance 1,190,080.00 1,386,000.00 1,386,000.00 1,434,976.00 1,606,400.00 1,997,640.00 2,079,920.00 2,134,720.00 2,271,800.00 2,463,720.00
Monthly Amortization (7%)
5 years 23,563.58 27,442.80 27,442.80 28,412.52 31,806.72 39,553.27 41,182.42 42,267.46 44,981.64 48,781.66
10 years 13,816.83 16,091.46 16,091.46 16,660.07 18,650.30 23,192.60 24,147.87 24,784.10 26,375.60 28,603.79
15 years 10,698.82 12,460.14 12,460.14 12,900.43 14,441.54 17,958.78 18,698.48 19,191.13 20,423.48 22,148.84
20 years 9,223.12 10,741.50 10,741.50 11,121.06 12,449.60 15,481.71 16,119.38 16,544.08 17,606.45 19,093.83
25 years 8,413.87 9,799.02 9,799.02 10,145.28 11,357.25 14,123.31 14,705.03 15,092.47 16,061.63 17,418.50
All prices are subject to change without prior notice. Thank you
 Avalon Estates(AE)
Cash
East Orient Properties Holdings, Inc.
Commercial Lots

Project/Subd : AE Block: Lot:

Price/sqm: 10,000.00 Lot Area: 260
Lot Price/sqm: 2,600,000.00

10% Discount 260,000.00

Total Price/sqm: 2,340,000.00
Titling Fee: 106,750.00
TCP: 2,446,750.00
 Cash
East Orient Properties Hold
Commercial Lots
10,000/sqm
Lot Area (sqm): 260 313 326 330
Price/sqm: 10000 10000 10000 10000
Lot Price: 2,600,000.00 3,130,000.00 3,260,000.00 3,300,000.00
10 % Discount 260,000.00 313,000.00 326,000.00 330,000.00
Lot Price: 2,340,000.00 2,817,000.00 2,934,000.00 2,970,000.00
Title Fee: 106,800.00 127,750.00 133,100.00 134,650.00
Total Contract Price: 2,446,800.00 2,944,750.00 3,067,100.00 3,104,650.00
 Cash
Properties Holdings, Inc
mmercial Lots
10,000/sqm
333 338 345 374 376
10000 10000 10000 10000 10000
3,330,000.00 3,380,000.00 3,450,000.00 3,740,000.00 3,760,000.00
333,000.00 338,000.00 345,000.00 374,000.00 376,000.00
2,997,000.00 3,042,000.00 3,105,000.00 3,366,000.00 3,384,000.00
135,900.00 137,904.00 106,990.00 153,520.00 154,350.00
3,132,900.00 3,179,904.00 3,211,990.00 3,519,520.00 3,538,350.00
 AE
3400
345
12%

140,760.00
 Avalon Estates(AE)
In-House Financing
East Orient Properties Holdings, Inc.
Lot Only Computation

Project/Subd : AE Phase 3 Block: Lot:

Price/sqm: 4,800.00 Lot Area: 110
Total Price/sqm: 528,000.00

20%DP: 105,600.00 Monthly Amortization

Reservation Fee: 5,000.00 80% 422,400.00
DP Balance: 100,600.00 1 yrs 38,725.63
Monthly DP (18mos): 5,588.89 2 yrs 21,086.21
3 yrs 15,269.76
4 yrs 12,405.89
5 yrs 10,724.74
6 yrs 9,634.94
7 yrs 8,878.85
8 yrs 8,329.73
10 yrs 7,611.65
(Titling fee not included)
 Pag-Ibig Financing
East Orient Properties Holdings, Inc
House and Lot Packages (Avalon Estates Phase 1) 2021
Xandra/ Bettina/
Ysabelle Ashley Audrey Andrea Catherine Candice Charlize Francine
Opelia Arianne
Floor Area(sqm): 23 31 31 33 40 50 53 55 60 67
Lot Area (sqm): 116 116 116 116 116 116 116 116 116 116
Price/sqm: 5100 5100 5100 5100 5100 5100 5100 5100 5100 5100
Lot Price 591,600.00 591,600.00 591,600.00 591,600.00 591,600.00 591,600.00 591,600.00 591,600.00 591,600.00 591,600.00
House Price: 654,350.00 881,950.00 881,950.00 938,850.00 1,138,000.00 1,592,500.00 1,688,050.00 1,751,750.00 1,911,000.00 2,133,950.00
Titling fee 63,250.00 80,550.00 80,550.00 84,870.00 100,000.00 134,550.00 141,850.00 146,650.00 158,750.00 175,700.00
TCP 1,309,200.00 1,554,100.00 1,554,100.00 1,615,320.00 1,829,600.00 2,318,650.00 2,421,500.00 2,490,000.00 2,661,350.00 2,901,250.00

20% DP: 261,840.00 310,820.00 310,820.00 323,064.00 365,920.00 463,730.00 484,300.00 498,000.00 532,270.00 580,250.00
Reservation Fee: 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00
BP Balance 246,840.00 295,820.00 295,820.00 308,064.00 350,920.00 448,730.00 469,300.00 483,000.00 517,270.00 565,250.00
Monthly DP:(15mos) 16,456.00 19,721.33 19,721.33 20,537.60 23,394.67 29,915.33 31,286.67 32,200.00 34,484.67 37,683.33

80% Balance 1,047,360.00 1,243,280.00 1,243,280.00 1,292,256.00 1,463,680.00 1,854,920.00 1,937,200.00 1,992,000.00 2,129,080.00 2,321,000.00
Monthly Amortization (7%)
5 years 20,737.73 24,616.94 24,616.94 25,586.67 28,980.86 36,727.42 38,356.56 39,441.60 42,155.78 45,955.80
10 years 12,159.85 14,434.48 14,434.48 15,003.09 16,993.32 21,535.62 22,490.89 23,127.12 24,718.62 26,946.81
15 years 9,415.77 11,177.09 11,177.09 11,617.38 13,158.48 16,675.73 17,415.43 17,908.08 19,140.43 20,865.79
20 years 8,117.04 9,635.42 9,635.42 10,014.98 11,343.52 14,375.63 15,013.30 15,438.00 16,500.37 17,987.75
25 years 7,404.84 8,789.99 8,789.99 9,136.25 10,348.22 13,114.28 13,696.00 14,083.44 15,052.60 16,409.47
All prices are subject to change without prior notice. Thank you
 Dalampasigan Resort Homes (DRH)
Bank Financing
East Orient Properties Holdings, Inc.
Lot Only Computation (cash)

Project/Subd : DRH Block: 8 Lot: 6

Price/sqm: 9,000.00 Lot Area: 274
Total Price/sqm: 2,466,000.00

Total: 2,466,000.00
10% Discount 246,600.00
Total Cash 2,219,400.00
(Titling fee not included)
 In-house Financing
East Orient Properties Holdings, Inc
Lot Only (Dalampasigan Resort Homes) 2021
Prime Corner
Corner Lot
Lot
Lot Area (sqm): 202 246
Price/sqm: 9500 10500
TCP 1,919,000.00 2,583,000.00

20% DP: 383,800.00 516,600.00

Discount 5% 19,190.00 25,830.00
BP Balance 364,610.00 490,770.00

80% Balance 1,535,200.00 2,066,400.00

Monthly Amortization (18%)
1 years 140,747.14 189,447.55
2 years 76,637.18 103,154.69
3 years 55,497.48 74,700.36
4 years 45,088.82 60,690.17
5 years 38,978.73 52,465.90
Titling Fee not included
 Model House: Denise
East Orient Properties Holdings
Bank Financing
Proj/Subd. Avalon Estates Sunridge Phase 1
Floor Area (sqm) 87 87
Lot Area (sqm) 150 120
Price/SQM 5100 7700
Lot Price 765,000.00 924,000.00
House Price 2,984,100.00 2,984,100.00
Titling Fee 61,600.00 48,500.00
TCP 3,810,700.00 3,956,600.00

20% DP 762,140.00 791,320.00

Reservation Fee 15,000.00 15,000.00
DP Balance 747,140.00 776,320.00
Monthly DP 62,261.67 64,693.33

80% Balance 3,048,560.00 3,165,280.00

Monthly Ammortization 7%
5 years 60,361.49 62,672.54
10 years 35,393.78 36,748.90
15 years 27,406.55 28,455.87
20 years 23,626.34 24,530.92
25 years 21,553.32 22,378.53
All prices are subject to change without prior notice. Thank you
 Woodlane Estate Subdivision (WES)
In-House Financing
East Orient Properties Holdings, Inc.
Lot Only Computation

Project/Subd : WES3 Block: 11 Lot: 11

Price/sqm: 6,500.00 Lot Area: 134
Total Price/sqm: 871,000.00

50% Outright DP: 435,500.00 Monthly Amortization

10% Discount 21,775.00 50% 435,500.00
Total Downpayment 413,725.00 1 yrs 39,926.64
2 yrs 21,740.16
3 yrs 15,743.33
4 yrs 12,790.64
5 yrs 11,057.35
(Titling fee not included)
 Pag-Ibig Financing
East Orient Properties Holdings, Inc
House and Lot Packages (Woodlane Estate Subdivision Phase1) 2021
Xandra/ Bettina/
Audrey Andrea Catherine Candice Charlize Francine Denise Zabrina
Ophelia Arianne
Floor Area(sqm): 31 33 40 50 53 55 60 67 87 100
Lot Area (sqm): 120 120 120 120 120 120 120 120 120 120
Price/sqm: 8800 8800 8800 8800 8800 8800 8800 8800 8800 8800
Lot Price 1,056,000.00 1,056,000.00 1,056,000.00 1,056,000.00 1,056,000.00 1,056,000.00 1,056,000.00 1,056,000.00 1,056,000.00 1,056,000.00
House Price: 881,950.00 938,850.00 1,138,000.00 1,592,500.00 1,688,050.00 1,751,750.00 1,911,000.00 2,133,950.00 2,984,100.00 3,430,000.00
Titling fee 63,250.00 80,550.00 80,550.00 84,870.00 100,000.00 134,550.00 141,850.00 146,650.00 158,750.00 175,700.00
TCP 2,001,200.00 2,075,400.00 2,274,550.00 2,733,370.00 2,844,050.00 2,942,300.00 3,108,850.00 3,336,600.00 4,198,850.00 4,661,700.00

20% DP: 400,240.00 415,080.00 454,910.00 546,674.00 568,810.00 588,460.00 621,770.00 667,320.00 839,770.00 932,340.00
Reservation Fee: 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00
BP Balance 385,240.00 400,080.00 439,910.00 531,674.00 553,810.00 573,460.00 606,770.00 652,320.00 824,770.00 917,340.00
Monthly DP:(12mos) 32,103.33 33,340.00 36,659.17 44,306.17 46,150.83 47,788.33 50,564.17 54,360.00 68,730.83 76,445.00

80% Balance 1,600,960.00 1,660,320.00 1,819,640.00 2,186,696.00 2,275,240.00 2,353,840.00 2,487,080.00 2,669,280.00 3,359,080.00 3,729,360.00
Monthly Amortization (7%)
5 years 31,699.01 32,874.34 36,028.87 43,296.58 45,049.75 46,606.03 49,244.18 52,851.74 66,509.78 73,841.33
10 years 18,587.15 19,276.32 21,126.02 25,387.54 26,415.54 27,328.08 28,875.00 30,990.34 38,998.92 43,297.87
15 years 14,392.63 14,926.28 16,358.56 19,658.40 20,454.41 21,161.02 22,358.85 23,996.83 30,198.13 33,526.95
20 years 12,407.44 12,867.48 14,102.21 16,946.89 17,633.11 18,242.26 19,274.87 20,686.92 26,032.87 28,902.54
25 years 11,318.79 11,738.46 12,864.85 15,459.94 16,085.95 16,641.65 17,583.66 18,871.81 23,748.70 26,366.58
All prices are subject to change without prior notice. Thank you
 Pag-Ibig Financing
East Orient Properties Holdings, Inc
House and Lot Packages (Woodlane Estates Subdivision Phase2) 2021
Ashley/
Ysabelle Audrey Andrea Catherine Candice
Xandra
Floor Area(sqm): 23 31 33 40 50 53
Lot Area (sqm): 72 72 72 72 72 72
Price/sqm: 7500 7500 7500 7500 7500 7500
Lot Price 540,000.00 540,000.00 540,000.00 540,000.00 540,000.00 540,000.00
House Price: 654,350.00 881,950.00 938,850.00 1,138,000.00 1,592,500.00 1,688,050.00
Titling fee 63,250.00 80,550.00 84,870.00 100,000.00 134,550.00 141,850.00
TCP 1,257,600.00 1,502,500.00 1,563,720.00 1,778,000.00 2,267,050.00 2,369,900.00

20% DP: 251,520.00 300,500.00 312,744.00 355,600.00 453,410.00 473,980.00

Reservation Fee: 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00
BP Balance 236,520.00 285,500.00 297,744.00 340,600.00 438,410.00 458,980.00
Monthly DP:(12mos) 19,710.00 23,791.67 24,812.00 28,383.33 36,534.17 38,248.33

80% Balance 1,006,080.00 1,202,000.00 1,250,976.00 1,422,400.00 1,813,640.00 1,895,920.00

Monthly Amortization (7%)
5 years 19,920.38 23,799.60 24,769.32 28,163.52 35,910.07 37,539.22
10 years 11,680.59 13,955.22 14,523.83 16,514.06 21,056.36 22,011.63
15 years 9,044.66 10,805.98 11,246.27 12,787.38 16,304.62 17,044.32
20 years 7,797.12 9,315.50 9,695.06 11,023.60 14,055.71 14,693.38
25 years 7,112.99 8,498.14 8,844.40 10,056.37 12,822.43 13,404.15
All prices are subject to change without prior notice. Thank you
 Bank Financing
East Orient Properties Holdings, Inc
House and Lot Packages (Woodlane Estate Subdivision Phase3) 2021
Xandra/ Bettina/
Audrey Andrea Catherine Candice Charlize Francine Denise Zabrina
Ophelia Arianne
Floor Area(sqm): 31 33 40 50 53 55 60 67 87 100
Lot Area (sqm): 120 120 120 120 120 120 120 120 120 120
Price/sqm: 6000 6000 6000 6000 6000 6000 6000 6000 6000 6000
Lot Price 720,000.00 720,000.00 720,000.00 720,000.00 720,000.00 720,000.00 720,000.00 720,000.00 720,000.00 720,000.00
House Price: 881,950.00 938,850.00 1,138,000.00 1,592,500.00 1,688,050.00 1,751,750.00 1,911,000.00 2,133,950.00 2,984,100.00 3,430,000.00
Titling fee 57,100.00 57,100.00 57,100.00 57,100.00 57,100.00 57,100.00 57,100.00 57,100.00 57,100.00 57,100.00
TCP 1,659,050.00 1,715,950.00 1,915,100.00 2,369,600.00 2,465,150.00 2,528,850.00 2,688,100.00 2,911,050.00 3,761,200.00 4,207,100.00

20% DP: 331,810.00 343,190.00 383,020.00 473,920.00 493,030.00 505,770.00 537,620.00 582,210.00 752,240.00 841,420.00
Reservation Fee: 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00
BP Balance 316,810.00 328,190.00 368,020.00 458,920.00 478,030.00 490,770.00 522,620.00 567,210.00 737,240.00 826,420.00
Monthly DP:(12mos) 26,400.83 27,349.17 30,668.33 38,243.33 39,835.83 40,897.50 43,551.67 47,267.50 61,436.67 68,868.33

80% Balance 1,327,240.00 1,372,760.00 1,532,080.00 1,895,680.00 1,972,120.00 2,023,080.00 2,150,480.00 2,328,840.00 3,008,960.00 3,365,680.00
Monthly Amortization (7%)
5 years 26,279.35 27,180.65 30,335.18 37,534.46 39,047.98 40,056.98 42,579.50 46,111.03 59,577.41 66,640.46
10 years 15,409.26 15,937.74 17,787.45 22,008.84 22,896.31 23,487.96 24,967.07 27,037.83 34,934.03 39,075.54
15 years 11,931.89 12,341.11 13,773.40 17,042.16 17,729.36 18,187.49 19,332.82 20,936.27 27,050.55 30,257.46
20 years 10,286.11 10,638.89 11,873.62 14,691.52 15,283.93 15,678.87 16,666.22 18,048.51 23,319.44 26,084.02
25 years 9,383.59 9,705.41 10,831.81 13,402.46 13,942.89 14,303.18 15,203.89 16,464.90 21,273.35 23,795.36
All prices are subject to change without prior notice. Thank you
 Woodlane Estate Subdivision (WES)
Pag-Ibig Financing
East Orient Properties Holdings, Inc.
House Computation

Project/Subd : WES1 Block: 1 Lot: 4

House Model: Andrea Price of House: 1,138,000.00 Lot Area: 90
TCP: 1,906,200.00 Price/sqm: 6,900.00 Total Price/sqm: 621,000.00
Title Fee: 147,200.00

20%DP: 381,240.00 Monthly Amortization

Reservation Fee: 15,000.00 80% 1,524,960.00
DP Balance: 366,240.00 5 yrs 30,194.21
Monthly DP (12mos): 30,520.00 10 yrs 17,704.79
15 yrs 13,709.39
20 yrs 11,818.44
25 yrs 10,781.47
 Pag-Ibig Financing
East Orient Properties Holdings, Inc
House and Lot Packages (Green Valley Subdivision) 2021
Xandra/ Bettina/
Audrey Andrea Catherine Candice Charlize Francine Denise Zabrina
Ophelia Arianne
Floor Area(sqm): 31 33 40 50 53 55 60 67 87 100
Lot Area (sqm): 100 100 100 100 100 100 100 100 100 100
Price/sqm: 7500 7500 7500 7500 7500 7500 7500 7500 7500 7500
Lot Price 750,000.00 750,000.00 750,000.00 750,000.00 750,000.00 750,000.00 750,000.00 750,000.00 750,000.00 750,000.00
House Price: 881,950.00 938,850.00 1,138,000.00 1,592,500.00 1,688,050.00 1,751,750.00 1,911,000.00 2,133,950.00 2,984,100.00 3,430,000.00
Titling fee 137,600.00 141,900.00 157,050.00 191,600.00 198,900.00 203,700.00 215,800.00 232,700.00 297,350.00 331,200.00
TCP 1,769,550.00 1,830,750.00 2,045,050.00 2,534,100.00 2,636,950.00 2,705,450.00 2,876,800.00 3,116,650.00 4,031,450.00 4,511,200.00

20% DP: 353,910.00 366,150.00 409,010.00 506,820.00 527,390.00 541,090.00 575,360.00 623,330.00 806,290.00 902,240.00
Reservation Fee: 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00
BP Balance 338,910.00 351,150.00 394,010.00 491,820.00 512,390.00 526,090.00 560,360.00 608,330.00 791,290.00 887,240.00
Monthly DP:(12mos) 28,242.50 29,262.50 32,834.17 40,985.00 42,699.17 43,840.83 46,696.67 50,694.17 65,940.83 73,936.67

80% Balance 1,415,640.00 1,464,600.00 1,636,040.00 2,027,280.00 2,109,560.00 2,164,360.00 2,301,440.00 2,493,320.00 3,225,160.00 3,608,960.00
Monthly Amortization (7%)
5 years 28,029.67 28,999.08 32,393.59 40,140.14 41,769.29 42,854.33 45,568.51 49,367.74 63,858.17 71,457.41
10 years 16,435.58 17,004.01 18,994.42 23,536.72 24,491.99 25,128.22 26,719.72 28,947.45 37,444.11 41,900.03
15 years 12,726.60 13,166.75 14,708.00 18,225.25 18,964.94 19,457.60 20,689.95 22,414.95 28,994.19 32,444.55
20 years 10,971.21 11,350.65 12,679.31 15,711.42 16,349.09 16,773.79 17,836.16 19,323.23 24,994.99 27,969.44
25 years 10,008.57 10,354.72 11,566.80 14,332.87 14,914.59 15,302.03 16,271.18 17,627.77 22,801.88 25,515.35
All prices are subject to change without prior notice. Thank you
 Model House: Andrea
East Orient Properties Holdings
Bank Financing
Proj/Subd. AE SRV1 SRV2 GH
Floor Area (sqm) 40 40 40 40
Lot Area (sqm) 90 91 90 90
Price/SQM 5100 6500 6900 7800
Lot Price 459,000.00 591,500.00 621,000.00 702,000.00
House Price 1,138,000.00 1,138,000.00 1,138,000.00 1,138,000.00
Titling Fee 37,000.00 36,800.00 36,400.00 40,300.00
TCP 1,634,000.00 1,766,300.00 1,795,400.00 1,880,300.00

20% DP 326,800.00 353,260.00 359,080.00 376,060.00

Reservation Fee 15,000.00 15,000.00 15,000.00 15,000.00
DP Balance 311,800.00 338,260.00 344,080.00 361,060.00
Monthly DP 25,983.33 28,188.33 28,673.33 30,088.33

80% Balance 1,307,200.00 1,413,040.00 1,436,320.00 1,504,240.00

Monthly Ammortization 7%
5 years 25,882.56 27,978.19 28,439.14 29,783.95
10 years 15,176.59 16,405.39 16,675.68 17,464.23
15 years 11,751.73 12,703.23 12,912.52 13,523.12
20 years 10,130.80 10,951.06 11,131.48 11,657.86
25 years 9,241.90 9,990.19 10,154.78 10,634.98
All prices are subject to change without prior notice. Thank you
 Model House: Arriane
East Orient Properties Holdings
Bank Financing
Proj/Subd. Avalon Sunridge 1 Sunridge 2 Golden Horizon
Floor Area (sqm) 60 60 60 60
Lot Area (sqm) 90 100 90 94
Price/SQM 5100 7700 7400 8700
Lot Price 459,000.00 770,000.00 666,000.00 817,800.00
House Price 1,911,000.00 1,911,000.00 1,911,000.00 1,911,000.00
Titling Fee 37,000.00 40,400.00 36,350.00 42,100.00
TCP 2,407,000.00 2,721,400.00 2,613,350.00 2,770,900.00

20% DP 481,400.00 544,280.00 522,670.00 554,180.00

Reservation Fee 15,000.00 15,000.00 15,000.00 15,000.00
DP Balance 466,400.00 529,280.00 507,670.00 539,180.00
Monthly DP 38,866.67 44,106.67 42,305.83 44,931.67

80% Balance 1,925,600.00 2,177,120.00 2,090,680.00 2,216,720.00

Monthly Ammortization 7%
5 years 38,126.88 43,106.98 41,395.46 43,891.06
10 years 22,356.22 25,276.36 24,272.79 25,736.12
15 years 17,311.14 19,572.31 18,795.21 19,928.31
20 years 14,923.40 16,872.68 16,202.77 17,179.58
25 years 13,613.99 15,392.24 14,781.11 15,672.21
All prices are subject to change without prior notice. Thank you
 Sunridge Ville (SRV)
Bank Financing
East Orient Properties Holdings, Inc.
House & Lot Computation

Project/Subd : SRV2 Block: Lot:

House Model: Camilla Price of House: 1,210,000.00 Lot Area: 88
TCP: 2,075,100.00 Price/sqm: 8,700.00 Total Price/sqm: 765,600.00

20%DP: 415,020.00 Monthly Amortization

Reservation Fee: 15,000.00 80% 1,660,080.00
DP Balance: 400,020.00 5 yrs 32,869.58
Monthly DP (12mos): 33,335.00 10 yrs 19,273.53
15 yrs 14,924.12
20 yrs 12,865.62
25 yrs 11,736.77
 Woodlane Estate Subdivision (WES)
Bank Financing
East Orient Properties Holdings, Inc.
House & Lot Computation

Project/Subd : WES3 Block: 9 Lot: 15

House Model: CANDICE (RFO) Price of House: 1,563,500.00 Lot Area: 115
TCP: 2,308,200.00 Price/sqm: 6,000.00 Total Price/sqm: 690,000.00
Title Fee: 54,700.00

20%DP: 461,640.00 Monthly Amortization

Reservation Fee: 20,000.00 80% 1,846,560.00
DP Balance: 441,640.00 5 yrs 36,561.89
Monthly DP (6mos): 73,606.67 10 yrs 21,438.56
15 yrs 16,600.57
20 yrs 14,310.84
25 yrs 13,055.18
 Sunridge Ville (SRV)
Bank Financing
East Orient Properties Holdings, Inc.
House & Lot Computation

Project/Subd : SRV2 Block: 2 Lot: 6&7

House Model: Ophelia(RFO) Price of House: 759,000.00 Lot Area: 100
TCP: 1,570,000.00 Price/sqm: 7,400.00 Total Price/sqm: 740,000.00
Title Fee: 71,000.00

20%DP: 314,000.00 Monthly Amortization

Reservation Fee: 20,000.00 80% 1,256,000.00
DP Balance: 294,000.00 5 yrs 24,868.80
Monthly DP (12mos): 24,500.00 10 yrs 14,582.16
15 yrs 11,291.44
20 yrs 9,734.00
25 yrs 8,879.92
 Woodlane Estate Subdivision (WES)
Bank Financing
East Orient Properties Holdings, Inc.
House & Lot Computation

Project/Subd : WES3 Block: 9 Lot: 15

House Model: CANDICE (RFO) Price of House: 1,563,500.00 Lot Area: 115
TCP: 2,308,200.00 Price/sqm: 6,000.00 Total Price/sqm: 690,000.00
Title Fee: 54,700.00

20%DP: 461,640.00 Monthly Amortization

Reservation Fee: 20,000.00 80% 1,846,560.00
DP Balance: 441,640.00 5 yrs 36,561.89
Monthly DP (6mos): 73,606.67 10 yrs 21,438.56
15 yrs 16,600.57
20 yrs 14,310.84
25 yrs 13,055.18