SAMPLE COMPUTATION

(LOT ONLY)
Effective February 1, 2013
PRICE PER SQM

Php15,000.00

Php15,000.00

Php15,000.00

LOT DESCRIPTION
LOT AREA

B2 L47
300 sqm

B11 L2
436 sqm

B8 L5
585 sqm

TOTAL CONTRACT PRICE

Add : Other Charges

4,500,000.00
292,500.00

6,540,000.00
425,100.00
6,965,100.00

8,775,000.00
570,375.00
9,345,375.00

6,965,100.00
1,044,765.00
5,920,335.00

9,345,375.00
1,401,806.25
7,943,568.75

2,396,250.00
239,625.00
2,156,625.00
50,000.00
2,106,625.00

3,482,550.00
348,255.00
3,134,295.00
50,000.00
3,084,295.00

4,672,687.50
467,268.75
4,205,418.75
50,000.00
4,155,418.75

2,396,250.00
99,843.75

3,482,550.00
145,106.25

4,672,687.50
194,695.31

1,437,750.00
100,642.50

2,089,530.00
146,267.10

2,803,612.50
196,252.88

1,337,107.50
50,000.00
1,287,107.50

1,943,262.90
50,000.00
1,893,262.90

2,607,359.63
50,000.00
2,557,359.63

3,354,750.00
139,781.25

4,875,570.00
203,148.75

6,541,762.50
272,573.44

958,500.00
47,925.00

1,393,020.00
69,651.00

1,869,075.00
93,453.75

910,575.00
50,000.00
860,575.00

1,323,369.00
50,000.00
1,273,369.00

1,775,621.25
50,000.00
1,725,621.25

3,834,000.00
159,750.00

5,572,080.00
232,170.00

7,476,300.00
311,512.50

4,792,500.00
A.) CASH

Total Contract price

Less : 15% discount
NET OF TCP

4,792,500.00
718,875.00
4,073,625.00
B. DEFERRED PAYMENT

B.1) 50% DOWNPAYMENT

Less : 10% discount (w/in 30 days)
NET OF 50% DOWNPAYMENT
Less : Reservation Fee

50% Balance
*payable in 24 months. No Interest
B.2) 30% DOWNPAYMENT
Less : 7% discount
Net of 30% DP
Less : Reservation Fee

70% Balance
*payable in 24 months. No Interest
B.3) 20% DOWNPAYMENT
Less : 5% discount
Net of 20% Downpayment
Less : Reservation Fee

80% Balance
*payable in 24 months. No Interest

C. INSTALLMENT PAYMENT

B.1) 50% DOWNPAYMENT

2,396,250.00

3,482,550.00

4,672,687.50

Less : 5% discount (w/in 30 days)

NET OF 50% DOWNPAYMENT

119,812.50
2,276,437.50

174,127.50
3,308,422.50

233,634.38
4,439,053.13

50% Balance - 5yrs to pay

Monthly : 2 yrs - 0% interest
3 yrs @ 18% interest

2,396,250.00
39,937.50
51,977.54

3,482,550.00
58,042.50
75,540.69

4,672,687.50
77,878.13
101,356.20

1,437,750.00
43,132.50
1,394,617.50

2,089,530.00
62,685.90
2,026,844.10

2,803,612.50
84,108.38
2,719,504.13

3,354,750.00
55,912.50
72,768.55

4,875,570.00
81,259.50
105,756.96

6,541,762.50
109,029.38
141,898.68

958,500.00
50,000.00

1,393,020.00
50,000.00

1,869,075.00
50,000.00

Net of 20% Downpayment

908,500.00

1,343,020.00

1,819,075.00

DP payable in 3 months

302,833.33

447,673.33

606,358.33

3,834,000.00
63,900.00
83,164.06

5,572,080.00
92,868.00
120,865.10

7,476,300.00
124,605.00
162,169.92

(.036152)

B.2) 30% DOWNPAYMENT

Less : 3% discount

70% Balance - 5yrs to pay

Monthly : 2 yrs - 0% interest
3 yrs @ 18% interest

(.036152)

B.3) 20% DOWNPAYMENT

Less : Reservation Fee

80% Balance
Monthly : 2 yrs - 0% interest
3 yrs @ 18% interest ( .036152)

RESERVATION FEE - Php 50,000.00

as of 2/1/13

LILAC DUPLEX
effective April 15, 2013

TERMS OF PAYMENT

BLOCK 12 LOT 15, 17, 19

L.A.= 120 sqm/F.A = 71.80 sqm
2 BEDROOM
2,554,935.00

TOTAL CONTRACT PRICE

A.) CASH PAYMENT
Total Contract price
Less : 15% discount

2,554,935.00
383,240.25

NET OF TCP

2,171,694.75
B. DEFERRED PAYMENT

B.1) 50% DOWNPAYMENT

Less : 10% discount (w/in 30 days)
NET OF 50% DOWNPAYMENT

1,277,467.50

127,746.75
1,149,720.75
1,277,467.50

50% Balance
*payable in 24 months. No Interest

53,227.81
766,480.50
53,653.64

B.2) 30% DOWNPAYMENT

Less : 7% discount

712,826.87

1,788,454.50

70% Balance
*payable in 24 months. No Interest

74,518.94
510,987.00
25,549.35

B.3) 20% DOWNPAYMENT

Less : 5% discount

485,437.65

2,043,948.00

80% Balance
*payable in 24 months. No Interest

85,164.50

C. INSTALLMENT PAYMENT
C.1) 50% DOWNPAYMENT
Less : 5% discount (w/in 30 days)

1,277,467.50

63,873.38

NET OF 50% DOWNPAYMENT

1,213,594.13

50% Balance - 5yrs to pay

Monthly : 2 yrs - 0% interest
3 yrs @ 18% interest (.036152)

1,277,467.50
21,291.13
27,709.80

C.2) 30% DOWNPAYMENT

Less : 3% discount

766,480.50
22,994.42
743,486.09

70% Balance - 5yrs to pay

Monthly : 2 yrs - 0% interest
3 yrs @ 18% interest (.036152)
C.3) 20% DOWNPAYMENT
Less : Reservation

1,788,454.50
29,807.58
38,793.72
510,987.00
50,000.00
460,987.00

DP payable in 3 months
80% Balance
Monthly : 2 yrs - 0% interest
3 yrs @ 18% interest (.036152)

RESERVATION FEE - Php 50,000.00

153,662.33

2,043,948.00
34,065.80
44,335.68