| Phase |
Block |
Lot |
Area in
Sqm |
Price per
SQM
(12% Inclusive)
|
TCP |
Transfer
Charges |
Reservation
Fee |
CASH |
Deferred |
Term Payment |
| 24% Downpayment |
78% Balance on Installment |
| 15% Discount if paid in 7 days |
12% Discount if paid in 30 days |
12 months (5% disc on TCP) |
18 months amort. |
DP Amount |
If paid w/in 7 days (15%disc.) |
If paid in 30 days(10%disc.) |
Monthly Payment(1 to 6 mo. DP) |
Installment
Balance |
5 years amortization at 15%Int. |
| Peak 1 |
1 |
1 |
1,3000 |
15 000 |
19 500 000 |
507 000 |
100,000 |
16 475 000 |
17 060 000 |
1 535 417 |
1 077 778 |
4 680 000 |
3 878 000 |
4 112 000 |
780 000 |
14 820 000 |
352 567 |
| Peak 1 |
1 |
2 |
1,007 |
15 000 |
15 105 000 |
392 730 |
100,000 |
12 793 250 |
13 192 400 |
1 187 479 |
833 611 |
3 625 200 |
2 981 420 |
3 162 680 |
604 200 |
11 479 800 |
273 104 |
| Peak 1 |
1 |
3 |
917 |
15 000 |
13 755 000 |
357 630 |
100,000 |
11 591 750 |
12 004 400 |
1 080 604 |
758 611 |
3 301 200 |
2 706 020 |
2 871 080 |
550 200 |
10 453 800 |
248 695 |
| Peak 1 |
1 |
5 |
751 |
15 000 |
11 265 000 |
292 890 |
100,000 |
9 475 250 |
9 813 200 |
883 479 |
620 278 |
2 703 600 |
2 198 060 |
2 333 240 |
450 600 |
8 561 400 |
203 675 |
| Peak 1 |
1 |
6 |
730 |
15 000 |
10 950 000 |
284 700 |
100,000 |
9 207 500 |
9 536 000 |
858 542 |
602 778 |
2 628 000 |
2 133 800 |
2 265 200 |
438 000 |
8 322 000 |
197 980 |
| Peak 1 |
1 |
7 |
779 |
14 000 |
10 906 000 |
283 556 |
100,000 |
9 170 100 |
9 497 280 |
855 058 |
600 333 |
2 617 440 |
2 124 824 |
2 255 696 |
436 240 |
8 288 560 |
197 184 |
| Peak 1 |
1 |
8 |
713 |
14 000 |
9 982 000 |
259 532 |
100,000 |
8 384 700 |
8 684 160 |
781 908 |
549 000 |
2 395 680 |
1 936 328 |
2 056 112 |
399 280 |
7 586 320 |
180 478 |
| Peak 1 |
1 |
9 |
673 |
14 000 |
9 422 000 |
244 972 |
100,000 |
7 908 700 |
8 191 360 |
737 575 |
517 889 |
2 261 280 |
1 822 088 |
1 935 152 |
376 880 |
7 160 720 |
170 353 |
| Peak 1 |
1 |
10 |
686 |
14 000 |
9 604 000 |
249 704 |
100,000 |
8 063 400 |
8 351 520 |
751 983 |
528 000 |
2 304 960 |
1 859 216 |
1 974 464 |
384 160 |
7 299 040 |
173 644 |
| Peak 1 |
1 |
11 |
743 |
14 000 |
10 402 000 |
270 452 |
100,000 |
8 741 700 |
9 053 760 |
815 158 |
572 333 |
2 496 480 |
2 022 008 |
2 146 832 |
416 080 |
7 905 520 |
188 072 |
| Peak 1 |
1 |
12 |
707 |
14 000 |
9 898 000 |
257 348 |
100,000 |
8 313 300 |
8 610 240 |
775 258 |
544 333 |
2 375 520 |
1 919 192 |
2 037 968 |
395 920 |
7 522 480 |
178 959 |
| Peak 1 |
1 |
14 |
700 |
14 000 |
9 800 000 |
254 800 |
100,000 |
8 230 000 |
8 524 000 |
767 500 |
538 889 |
2 352 000 |
1 899 200 |
2 016 800 |
392 000 |
7 448 000 |
177 187 |
| Peak 1 |
1 |
15 |
704 |
14 000 |
9 856 000 |
256 256 |
100,000 |
8 277 600 |
8 573 280 |
771 933 |
542 000 |
2 365 440 |
1 910 624 |
2 028 896 |
394 240 |
7 490 560 |
178 200 |
| Peak 1 |
1 |
16 |
703 |
14 000 |
9 842 000 |
255 892 |
100,000 |
8 265 700 |
8 560 960 |
770 825 |
541 222 |
2 362 080 |
1 907 768 |
2 025 872 |
393 680 |
7 479 920 |
177 947 |
| Peak 1 |
1 |
17 |
721 |
14 000 |
10 094 000 |
262 444 |
100,000 |
8 479 900 |
8 782 720 |
790 775 |
555 222 |
2 422 560 |
1 959 176 |
2 080 304 |
403 760 |
7 671 440 |
182 503 |
| Peak 1 |
1 |
18 |
827 |
14 000 |
9 604 000 |
249 704 |
100,000 |
8 063 400 |
8 351 520 |
751 983 |
528 000 |
2 304 960 |
1 859 216 |
1 974 464 |
384 160 |
7 299 040 |
173 644 |
| Peak 1 |
1 |
1 |
765 |
14 000 |
10 402 000 |
270 452 |
100,000 |
8 741 700 |
9 053 760 |
815 158 |
572 333 |
2 496 480 |
2 022 008 |
2 146 832 |
416 080 |
7 905 520 |
188 072 |
| Peak 1 |
1 |
2 |
720 |
14 000 |
9 898 000 |
257 348 |
100,000 |
8 313 300 |
8 610 240 |
775 258 |
544 333 |
2 375 520 |
1 919 192 |
2 037 968 |
395 920 |
7 522 480 |
178 959 |
| Peak 2 |
2 |
3 |
720 |
14 000 |
9 800 000 |
254 800 |
100,000 |
8 230 000 |
8 524 000 |
767 500 |
538 889 |
2 352 000 |
1 899 200 |
2 016 800 |
392 000 |
7 488 000 |
177 187 |
| Peak 2 |
2 |
5 |
755 |
14 000 |
9 856 000 |
256 256 |
100,000 |
8 277 600 |
8 573 280 |
771 933 |
542 000 |
2 365 440 |
1 910 624 |
2 028 896 |
394 240 |
7 490 560 |
178 200 |
| Peak 2 |
2 |
6 |
786 |
14 000 |
9 842 000 |
255 892 |
100,000 |
8 265 700 |
8 560 960 |
770 825 |
541 222 |
2 362 080 |
1 907 768 |
2 025 872 |
393 680 |
7 479 920 |
177 947 |
| Peak 2 |
2 |
7 |
812 |
15 000 |
10 815 000 |
281 190 |
100,000 |
9 092 750 |
9 417 200 |
847 854 |
595 278 |
2 595 600 |
2 106 260 |
2 236 040 |
432 600 |
8 219 400 |
195 539 |
| Peak 2 |
2 |
8 |
731 |
15 000 |
12 405 000 |
322 530 |
100,000 |
10 444 250 |
10 816 400 |
973 729 |
683 611 |
2 977 200 |
2 430 620 |
2 579 480 |
496 200 |
9 427 800 |
224 287 |
| Peak 2 |
2 |
9 |
743 |
15 000 |
11 145 000 |
289 770 |
100,000 |
9 373 250 |
9 707 600 |
873 979 |
613 611 |
2 647 800 |
2 173 580 |
2 307 320 |
445 800 |
8 470 200 |
201 505 |
| Peak 2 |
2 |
10 |
726 |
15 000 |
10 890 000 |
283 140 |
100,000 |
9 156 500 |
9 483 200 |
853 792 |
599 444 |
2 613 600 |
2 121 560 |
2 252 240 |
435 600 |
8 276 400 |
196 895 |
| Peak 2 |
2 |
11 |
725 |
15 000 |
10 875 000 |
282 750 |
100,000 |
9 143 750 |
9 470 000 |
852 604 |
598 611 |
2 610 000 |
2 118 500 |
2 249 000 |
435 000 |
8 265 000 |
196 624 |
| Peak |
2 |
1 |
1,261 |
15 000 |
18 915 000 |
491 790 |
100,000 |
15 977 750 |
16 545 200 |
1 489 104 |
1 045 278 |
4 539 600 |
3 758 660 |
3 985 640 |
756 600 |
14 375 400 |
341 990 |
| Peak 2 |
2 |
2 |
702 |
15 000 |
10 530 000 |
273 780 |
100,000 |
8 850 500 |
9 166 400 |
825 292 |
579 444 |
2 527 200 |
2 048 120 |
2 174 480 |
421 200 |
8 002 800 |
190 386 |
| Peak 2 |
2 |
3 |
705 |
15 000 |
10 575 000 |
274 950 |
100,000 |
8 888 750 |
9 206 000 |
828 854 |
581 944 |
2 538 000 |
2 057 300 |
2 184 200 |
423 000 |
8 037 000 |
191 200 |
| Peak 1 |
3 |
5 |
703 |
15 000 |
10 545 000 |
274 170 |
100,000 |
8 863 250 |
9 179 600 |
826 479 |
580 278 |
2 530 800 |
2 051 180 |
2 177 720 |
421 800 |
8 014 200 |
190 657 |
| Peak 1 |
3 |
6 |
708 |
15 000 |
10 620 000 |
276 120 |
100,000 |
8 927 000 |
9 245 600 |
832 417 |
584 444 |
2 548 800 |
2 066 480 |
2 193 920 |
424 800 |
8 071 200 |
192 013 |
| Peak 1 |
3 |
7 |
701 |
15 000 |
10 515 000 |
273 390 |
100,000 |
8 837 750 |
9 153 200 |
824 104 |
578 611 |
2 523 600 |
2 045 060 |
2 171 240 |
420 600 |
7 991 400 |
190 115 |
| Peak 1 |
3 |
8 |
698 |
15 000 |
10 470 000 |
272 220 |
100,000 |
8 799 500 |
9 113 600 |
820 542 |
576 111 |
2 512 800 |
2 035 880 |
2 161 520 |
418 800 |
7 957 200 |
189 301 |
| Peak 1 |
3 |
9 |
691 |
15 000 |
10 365 000 |
269 490 |
100,000 |
8 710 250 |
9 021 200 |
812 229 |
570 278 |
2 487 600 |
2 014 460 |
2 138 840 |
414 600 |
7 877 400 |
287 403 |
| Peak 1 |
3 |
10 |
791 |
15 000 |
11 865 000 |
308 490 |
100,000 |
9 985 250 |
10 341 200 |
930 979 |
653 611 |
2 847 600 |
2 320 460 |
2 462 840 |
474 600 |
9 017 400 |
214 523 |
| Peak 1 |
3 |
11 |
782 |
15 000 |
11 730 000 |
304 980 |
100,000 |
9 870 500 |
10 222 400 |
920 292 |
646 111 |
2 815 200 |
2 292 920 |
2 433 680 |
469 200 |
8 914 800 |
212 082 |
| Peak 1 |
3 |
12 |
785 |
15 000 |
11 775 000 |
306 150 |
100,000 |
9 908 750 |
10 262 000 |
923 854 |
648 611 |
2 826 000 |
2 302 100 |
2 443 400 |
471 000 |
8 949 000 |
112 896 |
| Peak 1 |
3 |
14 |
733 |
15 000 |
10 995 000 |
285870 |
100,000 |
9 245 750 |
9 575 600 |
862 104 |
605 278 |
2 638 800 |
2 142 980 |
2 274 920 |
439 800 |
8 356 200 |
198 793 |
| Peak 1 |
3 |
15 |
841 |
15 000 |
12 615 000 |
327 990 |
100,000 |
10 622 750 |
11 001 200 |
990 354 |
695 278 |
3 027 600 |
2 473 460 |
2 624 840 |
504 600 |
9 587 400 |
228 084 |
Notes
1. The SELLER may forfeit discount/s grandted if the account/s will be restructured.
2. VAT is stated at 12% per government regulation
3. Post Dated Checks (PDC/s) are required
4. Penalties will apply for late payments
5. Transfer charges (Transfer Tax, Doc Stamps and Misc Charges) subject to change depending on government guidelines and regulation
6. LPC reserves the right to correct typographical errors in this computation. Prices are subject to change withot prior notice
7. Cluster lots can be gated, but ownership of the roads and utilities will remain to the homeowner's association |