playa laiya beach and residential resort.

PHASE 1

block. 4
lot. 5
area.:244sqm
price:6,050.00sqm

tcp:1,476.200

cash discount.125%=177,144.00

net contact price:P1,229,056.00

reservation fee:php 50,000.00

    20%OF NCP equity is required=P259,811.20

    80% of NCP for bank take out=P1,039,244.50

SAMPLE LOT COMPUTATION

SAMPLE LOT COMPUTATION ONLY
Schemes below are applicable to LPC lots only

PHASE 1D

Location: South Parcel
Block Number: 56
Lot Number: 11
Lot Area 250
Price/sqm 8,690
Total Contract Price 2,172,500


CASH PAYMENT
Reservation Fee 50,000.00
15% Cash discount 325,875.00

Balance to be paid 30 days after
payment of Reservation Fee 1,796,625.00
36 Months - No Downpayment Scheme

Reservation Deposit 50,000.00
Balance 2,122,500.00
Payable in 36 months w/o interest 58,958.33


FULL Downpayment Scheme - no interest

OPTION 1:
24% Spot DP with 5% discount 521,400.00
Less discount 26,070.00
Reservation Deposit 50,000.00
Net DP 445,330.00

76% Balance 1,651,100.00
payable in 40 months 41,277.50

OPTION 2:

24% Spot DP with 10% discount 266,400.00
Less discount 26,640.00
Reservation Deposit 50,000.00
Net DP 189,760.00
76% Balance 1,651,100.00
payable in 36 months 45,863.89


5-Year In-House Financing (16%)
24% Downpayment without interest 521,400.00
Reservation Deposit 50,000.00
1st Month - 12th month 39,283.33

76% Balance lumpsum or bank fin 1,651,100.00
13th to 60th month @ 16% interest 46,792.64


Note: 1 Please make check payable to LANDCO PACIFIC CORPORATION.
2 This is for information purposes only, this does not form any sort of contract.
3 Complete PDCs corresponding to your payment scheme is required by the Seller.
4 Late payments will be charged a three (3%) penalty per mont

PHASE 2C
SAMPLE LOT COMPUTATION ONLY
Schemes below are applicable to LPC lots only
Effective up to May 31, 2010



Phase Phase 2C                               Phase 2C

Location: North Parcel                   North Parcel
Block Number: 48                               48
Lot Number: 22 22
Lot Area 222                                       222
Price/sqm 5,000                                5,000



Total Contract Price 1,110,000          1,110,000

CASH PAYMENT

Reservation Fee 50,000.00                 50,000.00
15% Cash discount 166,500.00         166,500.00
Balance to be paid 30 days after
payment of Reservation Fee 893,500.00   893,500.00


36 Months - No Downpayment Scheme

Reservation Deposit 50,000.00             50,000.00
Balance 1,060,000.00                         1,060,000.00

Payable in 36 months w/o interest 29,444.44 29,444.44


FULL Downpayment Scheme - no interest

OPTION 1:

24% Spot DP with 5% discount 266,400.00       266,400.00
Less discount 13,320.00 13,320.00
Reservation Deposit 50,000.00                 50,000.00
Net DP 203,080.00                            203,080.00
76% Balance 843,600.00                  843,600.00
payable in 40 months 21,090.00              5,641.11


OPTION 2:

24% Spot DP with 10% discount 266,400.00    266,400.00
Less discount 26,640.00                                   26,640.00
Reservation Deposit 50,000.00                        50,000.00
Net DP 189,760.00 189,760.00
76% Balance 843,600.00                                 843,600.00
payable in 36 months 23,433.33                          23,433.33


5-Year In-House Financing (16%)

24% Downpayment without interest 266,400.00   266,400.00
Reservation Deposit 50,000.00                               50,000.00
1st Month - 12th month 18,033.33                          18,033.33
76% Balance lumpsum or bank fin 843,600.00          843,600.00
13th to 60th month @ 16% interest 23,907.86         23,907.86

NOTE:
 1 Please make check payable to LANDCO PACIFIC CORPORATION.
2 This is for information purposes only, this does not form any sort of contract.
3 Complete PDCs corresponding to your payment scheme is required by the Seller.
4 Late payments will be charged a three (3%) penalty per month