SAMPLE COMPUTATION

LOT CLASSIFICATION LOT ONLY PHASE 1

AREA, in sqm. 119 BLOCK 7
Price/sqm 10,000.00 LOT 22
TCP of Lot (Vat inclusive) 1,190,000.00
Add:
Add: Admin/ Miscellaneous fee (7.5%) 89,250.00
TOTAL 1,279,250.00

RESERVATION FEE Day 1 15,000.00

OPTION 1 - PLAN 50: LESS 5% DISCOUNT PAYABLE IN 60 DAYS

50% SPOT DOWNPAYMENT

50% REMAINING PAYABLE IN 60 MONTHS (0% INTEREST)

50% TCP of House & Lot 639,625.00

Less : Reservation Fee - 15,000.00
Covered by PDC 624,625.00

50% balance: 639,625.00

Less : 5% discount 59,500.00
Total balance : Payable in 60 months-interest-free 580,125.00

Month 1-60 9,668.75

OPTION 2 - 20% EQUITY, 80% PAG-IBIG/ BANK FINANCING

`
20% EQUITY PAYABLE IN 24 MONTHS INTEREST-FREE;
80% BALANCE PAYABLE THROUGH BANK/PAGIBIG FINANCING

20% TCP of Lot 255,850.00

Less : Reservation Fee - 15,000.00
Payable in 24 months 240,850.00

Covered by PDCs Month 1 - 24 10,035.42

80% balance : Through BANK/Pag-Ibig financing 1,023,400.00

Estimated monthly amortization for BANK financing: at 1year fixing period

5 years 20,144.06
10 years 11,751.10
15 years 9,056.16
20 years 7,781.56

*Conservative Gross Monthly Income : P30,000.00

1 Reservation Fee is non-refundable and non-transferable. It forms part of equity.

2 Value Added Tax (VAT). Price is subject to change without prior notice. In case of typographical
errors. LPDC reserves the right to correct the figures in the proposals.
3 Computation for monthly amortization is for reference only and NOT official.
4 Actual loanable amount may vary depending on BANK/HDMF's validation and evaluation.
5 Terms and conditions apply.
6 Other fees not yet included (such MRI,FIP, move-in fees)
7 Postdated checks are required.
8 All checks should be made payable to LPDC.