VILLA AZALEA Premium Models SAMPLE COMPUTATION
pricelist as of August 18, 2010 until further notice
 SOLD   SOLD   SOLD   SOLD   SOLD 
House Model :  SIGMA   DELTA   ALPHA  BETA GAMMA ASTER
Lot Location :  2-storey   2-storey 
 2BR / 1TB   2BR / 2TB   3BR / 2TB   4BR / 3TB   4BR / 5TB   (to follow) 
LOT SIZE (DIFFER) :                 108.00              123.00              108.00              123.00                     130.00              130.00
Total LOT AREA (sqm)                 108.00              123.00              108.00              123.00                     130.00              130.00
Floor Area(sqm) :                   54.50                 57.00                 62.50 71.00 96.00 (to follow)
No. of Bedrooms :
No. of Toilet and Bath :
Total Package Price (inclusive of VAT)           2,098,523         2,298,000         2,499,000        3,285,100                4,008,745        4,050,000
Processing Fee (excluded in the TCP)                   5,000                 5,000                 5,000                5,000                       5,000                5,000
      (must be paid w/in30days fr reservation date)
Option A:  BANK FINANCING
TOTAL PACKAGE PRICE  :           2,098,523         2,298,000         2,499,000        3,285,100                4,008,745        4,050,000
DOWNPAYMENT - 20% :              419,705            459,600            499,800           657,020                   801,749           810,000
     Reservation Fee :          (25,000.00)        (25,000.00)        (25,000.00)       (25,000.00)              (25,000.00)       (25,000.00)
     DP Balance, net of reservation :              394,705            434,600            474,800           632,020                   776,749           785,000
            DP payable in 12 months                 32,892              36,217              39,567              52,668                     64,729              65,417
            DP payable in 24 months w/ int                 18,672              20,560              22,462              29,899                     36,746  ++ 
BALANCE FOR AMORTIZATION - 80% :           1,678,818         1,838,400         1,999,200        2,628,080                3,206,996        3,240,000
10 YEARS @ 10.5% INTEREST :                 22,653              24,806              26,976              35,462                     43,274              43,719
15 YEARS - 10.5% INTEREST P.A. :                 18,558              20,322              22,099              29,051                     35,450              35,815
20 YEARS - 10.5% INTEREST P.A. :                 16,761              18,354              19,960              26,238                     32,018              32,348
MRI/FI per year  ++   ++   ++   ++   ++   ++ 
Option B:  IN-HOUSE FINANCING
TOTAL PACKAGE PRICE  :           2,098,523         2,298,000         2,499,000        3,285,100                4,008,745        4,050,000
DOWNPAYMENT - 30% :              629,557            689,400            749,700           985,530                1,202,624        1,215,000
     Reservation Fee :               (25,000)             (25,000)             (25,000)            (25,000)                    (25,000)            (25,000)
     DP Balance, net of reservation :              604,557            664,400            724,700           960,530                1,177,624        1,190,000
            DP payable in 12 months                 50,380              55,367              60,392              80,044                     98,135              99,167
            DP payable in 24 months w/ int                 28,600              31,431              34,284              45,440                     55,710              56,296
BALANCE FOR AMORTIZATION - 70% :           1,468,966         1,608,600         1,749,300        2,299,570                2,806,122        2,835,000
1 YEAR @ 0% INTEREST :              122,414            134,050            145,775           191,631                   233,843           236,250
1 YEAR - 0% INTEREST P.A. :              122,414            134,050            145,775           191,631                   233,843           236,250
2 YEARS - 17% INTEREST P.A. :                 72,629              79,533              86,489           113,696                   138,741           140,169
3 YEARS - 19% INTEREST P.A. :                 53,846              58,965              64,122              84,293                   102,861           103,920
5 YEARS - 21% INTEREST P.A. :                 39,740              43,518              47,324              62,211                     75,915              76,696
MRI/FI per year                 12,903              14,129              15,365              20,199                     24,648
Option C:  PAG-IBIG FINANCING
TOTAL PACKAGE PRICE  :           2,098,523         2,298,000         2,499,000        3,285,100                4,008,745        4,050,000
EQUITY - 30% :              629,557            689,400            749,700           985,530                1,202,624        1,215,000
     Reservation Fee :                 50,380              55,367              60,392              80,044                     98,135              99,167
     DP Balance, net of reservation :              679,937            744,767            810,092        1,065,574                1,300,759        1,314,167
            DP payable in 12 months                 56,661              62,064              67,508              88,798                   108,397           109,514
LOANABLE AMOUNT - 70% :           1,468,966         1,608,600         1,749,300        2,299,570                2,806,122        2,835,000
1 YEAR @ 0% INTEREST :              122,414            134,050            145,775           191,631                   233,843           236,250
  5 YEARS - 10.5-11.5% INTEREST P.A. :                 31,574              34,575              37,599              50,574                     61,714              62,349
10 YEARS - 10.5-11.5% INTEREST P.A. :                 19,821              21,706              23,604              32,331                     39,453              39,859
15 YEARS - 10.5-11.5% INTEREST P.A. :                 16,238              17,781              19,337              26,863                     32,781              33,118
20 YEARS - 10.5-11.5% INTEREST P.A. :                 14,666              16,060              17,465              24,523                     28,016              28,304
25 YEARS - 10.5-11.5% INTEREST P.A. :                 13,870              15,188              16,517              23,374                     28,523              28,817
30 YEARS - 10.5-11.5% INTEREST P.A. :                 13,437              14,714              16,002              22,772                     27,789              28,075
MRI/FI per year
Note: plus 5% transfer of title fee
          Reservation fee of P25,000 is non-refundable but deductible from the Downpayment
          SPOT CASH -with 8% discount on TCP within 7days after reservation, 5% discount within 30days prior to full payment
          FULL DP - paid within 7days from Reservation Date subject to 3% discount on DP amount
          prices are subject to change without prior notice
          all payments must be covered by PDCs