LOT COMPUTATION - NON VIEW LOT
Buyer: discount 20% 10% 0%
OPTION 1 -   CASH TERM     no. of days 15 30 after 45
       
Ph Blk Lot Area Price   contract price contract price contract price
343       6,750         2,315,250       2,315,250       2,315,250
       
       
         
343         2,315,250       2,315,250       2,315,250
Less:      Discount           463,050         231,525                  -  
Net Contract Price         1,852,200       2,083,725       2,315,250
Less: Reservation fee dated 02/06/07           50,000           50,000           50,000
Net Contract Price payable         1,802,200       2,033,725       2,265,250
Due dates 02/21/07 03/08/07 03/23/07
OPTION 2 - INSTALLMENT BASED ON OUTRIGHT DP        
       
2.1 Outright Downpayment (maximum of 50%);        
10% Downpayment           231,525         231,525         231,525
less: Reservation fee dated 02/06/07           50,000           50,000           50,000
net downpayment payable           181,525         181,525         181,525
Due dates 02/21/07 03/08/07 03/23/07
2.2 Balance for Ammortization:        
gross contract price         2,315,250       2,315,250       2,315,250
less: 10% Downpayment         231,525         231,525         231,525
Discount on Downpayment             46,305           23,153  
Others        
Balance for Ammortization         2,037,420       2,060,573       2,083,725
       
2.3 Monthly Ammortization: Due dates 03/23/07 04/07/07 04/22/07
       
  1 YR., 0% interest               169,785         171,714         173,644
  2 YRS., 0% interest                 84,893           85,857           86,822
  3 YRS., 0% interest                 56,595           57,238           57,881
  4 YRS., @ 14% int. p.a. factor: 0.0273265             55,676           56,308           56,941
  5 YRS., @ 16% int. p.a. factor: 0.0243181             49,546           50,109           50,672
OPTION 3 - INSTALLMENT BASED ON ZERO & EXTENDED DP
3.1 DOWNPAYMENT DP % 0% 10% 20%
Downpayment           231,525         463,050
less: Reservation fee dated 02/06/07           50,000           50,000           50,000
Downpayment for Ammortization           181,525         413,050
     
1st downpayment is due on or before 03/08/07             60,508           68,842
2nd downpayment is due on or before 04/07/07             60,508           68,842
3rd downpayment is due on or before 05/07/07             60,508           68,842
4th downpayment is due on or before 06/06/07               68,842
5th downpayment is due on or before 07/06/07               68,842
6th downpayment is due on or before 08/05/07               68,842
TOTAL           181,525         413,050
     
     
     
     
3.2 Balance for Ammortization:      
Gross Contract Price       2,315,250       2,315,250       2,315,250
Less: Reservation fee/Downpayment           50,000         231,525         463,050
Balance for Ammortization       2,265,250       2,083,725       1,852,200
     
3.3 Monthly ammortization: Due dates 03/08/07 06/06/07 09/04/07
1 YR., 0% interest         188,771    
2 YRS., 0% interest           94,385    
3 YRS., 0% interest           62,924    
4 YRS., @ 14% int. p.a. factor: 0.0273265           61,901           56,941           50,614
5 YRS., @ 16% int. p.a. factor: 0.0243181           55,087           50,672           45,042
*Reservation fee is P50,000 for each lot
*Price subject to change without prior notice
*Reservation fee will form part of the downpayment or cash payment
* Extended downpayment aplicable only to 4-5 years terms
* The Developer reserves the right to correct the figures appearing herein.
Dinah Soja
9285001254
atedhines@yahoo.com
www.davaoestate.com