You are on page 1of 2

TIERRA MARIA ESTATES

Brgy. Anilao, Lipa City
Marketing Dept. Address:
Apartment 2, Recinto Apartments,
Brgy. Antipolo del Norte, Lipa City,
Batangas (beside Primera Feeds)

SAMPLE COMPUTATION FOR PREMIUM “A” LOT_

Clients Name : ______________
Date : ______________
Block No. : _____
Lot No. : _____
Lot Area : 750 sqm.

SAMPLE SCHEME:

A. Spot Cash (P2,400 /sqm.)
Total Contract Price P1,800,000.00
Less: Reservation Fee 30,000.00
Balance 1,770,000.00
3 equal monthly payments 590,000.00

B. 12 mos. @ zero interest (P2,450/sqm.)
Total Contract Price P1,837,500.00
Less: Reservation Fee 30,000.00
Balance 1,807,500.00
12 equal monthly payments 150,625.00

C. 24 mos. @ zero interest (P2,500/sqm.)
Total Contract Price P1,875,000.00
Less: Reservation Fee 30,000.00
Balance 1,845,000.00
24 equal monthly payments 76,875.00

D. 20% Downpayment
80% Balance 3 - 10 years to pay (P2,600 /sqm.)
Total Contract Price P1,950,000.00
20% Downpayment 390,000.00
Less: Reservation Fee 30,000.00
Net Downpayment 360,000.00
Downpayment 3 mos. to pay @ zero interest 120,000.00

3 to 5 years at 10% interest if covered by PDCs till full payment
80% Balance (In-house Financing @ 10% fixed interest) P1,560,000.00
3 yrs. Monthly Amortization (0.03226718719) 50,336.81
4 yrs. Monthly Amortization (0.02536258343) 39,565.63
5 yrs. Monthly Amortization (0.02124704471) 33,145.39

.3 to 5 years at 12% interest
80% Balance (In-house Financing @12% fixed interest) P1,560,000.00
3 yrs. Monthly Amortization (0.03321430981) 51,814.32
4 yrs. Monthly Amortization (0.02633383543) 41,080.78
5 yrs. Monthly Amortization (0.02224444768) 34,701.34

Notes:
1) Prices are subject to change without prior notice.
2) Prices are inclusive of EVAT, but transfer costs will be for the account of the Buyer
and will be billed when full payment is done.
3) Transfer costs for buyer’s account includes the 1 ½% documentary stamps, transfer
and registration fees, etc. which totals about 2.6% to 3% of the Contract Price.
4) Mortgage Redemption Insurance (MRI) for buyer’s account is encouraged.
5) Check with MLT for terms more than 5 years that may be given to local buyers & with
AJM approval if buyers are overseas!
TIERRA MARIA ESTATES
Brgy.Anilao, LipaCity
Marketing Dept. Address:
Apartment 2, Recinto Apartments,
Brgy. Antipolo del Norte, Lipa City,
Batangas (beside Primera Feeds)

SAMPLE COMPUTATION FOR STANDARD “B” LOT_

Clients Name : _______________
Date : _______________
Block No. : _____
Lot No. : _____
Lot Area : 750 sqm.

SAMPLE SCHEME:

A. Spot Cash (P2,100/sqm.)
Total Contract Price P1,575,000.00
Less: Reservation Fee 30,000.00
Balance 1,545,000.00
3 equal monthly payments 515,000.00

B. 12 mos. @ zero interest (P2,150/sqm.)
Total Contract Price P1,612,500.00
Less: Reservation Fee 30,000.00
Balance 1,582,500.00
12 equal monthly payments 131,875.00

C. 24 mos. @ zero interest (P2,200/sqm.)
Total Contract Price P1,650,000.00
Less: Reservation Fee 30,000.00
Balance 1,620,000.00
24 equal monthly payments 67,500.00

D. 20% Downpayment
80% Balance 3 - 10 years to pay (P2,300/sqm.)
Total Contract Price P1,725,000.00
20% Downpayment 345,000.00
Less: Reservation Fee 30,000.00
Net Downpayment 315,000.00
Downpayment 3 mos. to pay @ zero interest 105,000.00

3 to 5 years at 10% interest if covered by PDCs
80% Balance (In-house Financing @ 10% fixed interest) P1,380,000.00
3 yrs. Monthly Amortization (0.03226718719) 44,528.72
4 yrs. Monthly Amortization (0.02536258343) 35,000.37
5 yrs. Monthly Amortization (0.02124704471) 29,320.92

3 to 5 years at 12% interest
80% Balance (In-house Financing @12% fixed interest) P1,380,000.00
3 yrs. Monthly Amortization (0.03321430981) 45,835.75
4 yrs. Monthly Amortization (0.02633383543) 36,340.69
5 yrs. Monthly Amortization (0.02224444768) 30,697.34

Notes:
1) Prices are subject to change without prior notice.
2) Prices are inclusive of EVAT, but transfer costs will be for the account of the Buyer
and will be billed when full payment is done.
3) Transfer costs for buyer’s account includes the 1 ½% documentary stamps, transfer
and registration fees, etc. which totals about 2.6% to 3% of the Contract Price.
4) Mortgage Redemption Insurance (MRI) for buyer’s account is encouraged.
5) Must be covered by postdated checks