ASPEN LOCALLY EMPLOYED

Aspen tentative computation



Lot Area = 80sq.m
Terms = 30 years

LOCALLY EMPLOYED

ASPEN - SA - PH - 3

House and Lot Package = 750,000.00

Exess Lot = 4,200.00/ SQ.M
Corner Lot Fee = 200.00/SQ.M
Total Package Price = 750,000.00
Less Loan Amount = 730,000.00
EQUITY =20,000.00

HDMF PF = 150.00 = 2,000.00
Fire Insurance = 190.85 = 2,290.20
Mortgage Redemption Insurance = 299.30 = 3,591.60
Documentary Stamps = 1,826.00
First Monthly Amortization = 4,856.70 = 5,496.85
TOTAL CASH OUT = 35,293.65

Montly Installment thru 6 PDC'S = 5,867.28


RESERVATION FEE = 5,000.00

Required NTHP: 1 3,800.00 Required Pag-IBIG Contrbution:

Maple Sample Computation Phase 1 207sq.m Corner Lot

Maple tentative computation
Block C ,Lot 20
Lot Area = 207sq.m
Terms = 30 years

OFW

Maple - SD - PH - 1A

House and Lot Package = 1,560,550.00
Pre-Christmas Discount Promo = 150,000.00
Exess Lot = 51 x 4,500.00 = 229,500.00
Corner Lot Fee = 150 x 207 = 31,050
Total Package Price = 1,560,550
Less Loan Amount = 1,250,000.00
EQUITY = 310,550

HDMF PF = 600.00 = 2,000.00
Fire Insurance = 278.45 = 3,341.40
Mortgage Redemption Insurance = 720.90 = 8,650.80
Documentary Stamps = 3,125.00
First Monthly Amortization = 10,510.88 = 12,110.03
TOTAL CASH OUT = 339,776.83

Montly Installment thru 4 PDC'S = 84,944.20


RESERVATION FEE = 10,000.00

Required NTHP: 30,300.00 Required Pag-IBIG Contrbution: 600.00


DEFERRED CASH
1,560,550
30% Down Payment = 468,165
70% Balance Payable in 1 year @ zero interest
1,092,385.00/12 months = 91,032.08

Maps of Bloomingdale

Maple Sample Computation Phase 1 197sq.m Corner Lot

Maple tentative computation
Block B ,Lot 26
Lot Area = 197sq.m
Terms = 30 years

OFW

Maple - SD - PH - 1A

House and Lot Package = 1,450,000.00
Pre-Christmas Discount Promo = 150,000.00
Exess Lot = 41 x 4,500.00 = 184,500.00
Corner Lot Fee = 150 x 197 = 29,550.00 _
Total Package Price = 1,514,050.00
Less Loan Amount = 1,250,000.00
EQUITY = 264,050.00

HDMF PF = 600.00 = 2,000.00
Fire Insurance = 278.45 = 3,341.40
Mortgage Redemption Insurance = 720.90 = 8,650.80
Documentary Stamps = 3,125.00
First Monthly Amortization = 10,510.88 = 12,110.03
TOTAL CASH OUT = 293,277.23

Montly Installment thru 4 PDC'S = 73,319.31
[To commence 15 days from reservation date]
Total amount if paid w\in 15 days from reservation date = 288,277.28

RESERVATION FEE = 10,000.00

Required NTHP: 30,300.00 Required Pag-IBIG Contrbution: 600.00


DEFERRED CASH
1,514,050
30% Down Payment = 454,215.00
70% Balance Payable in 1 year @ zero interest
1,059,835.00/12 months = 88,319.58

Prices are subject to change without prior noticed.

Maple Sample Computation Phase 1 183sq.m

Maple tentative computation
Block C ,Lot 18
Lot Area = 183
Terms = 30 years
OFW

Maple - SD - PH - 1A

House and Lot Package 1,450,000.00
Pre-Christmas Discount Promo 150,000.00
Exess Lot 27 4,500.00 121,500.00
Corner Lot Fee 150 _
Total Package Price 1,421,500.00
Less Loan Amount 1,250,000.00
EQUITY 171,500.00

HDMF PF 600.00 2,000.00
Fire Insurance 278.45 3,341.40
Mortgage Redemption Insurance 720.90 8,650.80
Documentary Stamps 3,125.00
First Monthly Amortization 10,510.88 12,110.03
TOTAL CASH OUT 200,727.23

Montly Installment thru 4 PDC'S 50,181.81
[To commence 15 days from reservation date]
Total amount if paid w\in 15 days from reservation date 195,727.23

RESERVATION FEE 10,000.00

Required NTHP: 30,300.00 Required Pag-IBIG Contrbution: 600.00


DEFERRED CASH
1,421,500.00
30% Down Payment 426,450.00
70% Balance Payable in 1 year @ zero interest
995,050.00 /12 months = 82,920.84

Prices are subject to change without prior noticed.