SAMPLE COMPUTATION

PIONEER WOODLANDS Sample Computation

2 Bedroom, 40sqm
29th Floor, Unit C

UNIT PRICE                 3,510,380
Less : Rebate                     35,000
                                       ________
Total Contract Price  3,475,380
30% of TCP                1,042,614
Less Reservation             25,000
                                 _________
                                      1,017,614 / 48 months
                                  = 21,200.29 month 1 - 48
70% of TCP             2,432,766 Balance upon Turn over
                                may avail thru inhouse or bank financing     

 
2 Bedroom, 32.5sqm
18th Floor, Unit J
UNIT PRICE            2,861,559
Less Rebate                 35,000
                               __________
TCP                          2,826,559
30% of TCP                847,967.70
Less Reservation          25,000.00                               
                                 ____________                             
                                     822,967.70 / 48months
                            = 17,145.16 month 1 - 48
70% of TCP         1,978,591.30 Balance upon Turn over

2Bedroom, 30sqm
16th floor, unit B

Unit Price                     2,645,285
Less : Rebate                    35,000
                                     _________
Total Contract Price  2,610,285
30% of TCP                    783,085.50
Less Reservation              25,000.00
                                     ___________
                                         758,085.50 / 48months
                                 =15,793.44 month 1-48
 70% of TCP          1,827,199.50 balance upon turn over
                                    may avail thru inhouse or bank financing

STUDIO TYPE, 26sqm
10th Floor, Unit M

UNIT PRICE                 2,299,247
Less Rebate                      35,000
                                    _________
Total Contract Price  2,264,247
30% of TCP                 679,274.10
Less Reservation           25,000.00
                                     __________
                                       654,274.10 / 48 months
                                   = 13,630.71 month 1 - 48
70% of TCP            1,584,972.90 Balance upon Turn over
                                     may avail thru inhouse or bank financing

NOTE : P35,000.00 REBATE IS GIVEN UPON ISSUANCE OF POST DATED CHECKS.