BASIC SAMPLE COMPUTATION

Gran Avila - CALAMBA

House Model SA-36 SOLO - Complete Turnover
Lot Area (sq.m.) 136
Floor Area (sq.m.) 36.00
NON-RFO UNIT
Contract Price 2,560,700.00
Misc. Fee (6%) 153,642.00
VAT (12%) 0.00
Total Contract Price 2,714,342.00

Down Payment (15%) 407,151.30

Reservation Fee 15,000.00
Net Down Payment 392,151.30
M.A. Downpayment (24months) 16,339.64
85% Balance 2,307,190.70
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
54,887.91 37,223.05 32,291.14
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
27,992.59 22,048.72 19,298.27

BASIC SAMPLE COMPUTATION

Gran Avila - CALAMBA
House Model SA-36 SOLO - Basic
Lot Area (sq.m.) 125
Floor Area (sq.m.) 36.00
NON-RFO UNIT
Contract Price 2,363,200.00
Misc. Fee (6%) 141,792.00
VAT (12%) 0.00
Total Contract Price 2,504,992.00

Down Payment (15%) 375,748.80

Reservation Fee 15,000.00
Net Down Payment 360,748.80
M.A. Downpayment (24months) 15,031.20
85% Balance 2,129,243.20
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
50,654.55 34,352.14 29,800.61
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
25,833.60 20,348.16 17,809.84

BASIC SAMPLE COMPUTATION

Gran Avila - CALAMBA
House Model SA-60 ALTO - BASIC
Lot Area (sq.m.) 115
Floor Area (sq.m.) 60.00
NON-RFO UNIT
Contract Price 3,066,500.00
Misc. Fee (6%) 183,990.00
VAT (12%) 0.00
Total Contract Price 3,250,490.00

Down Payment (15%) 487,573.50

Reservation Fee 15,000.00
Net Down Payment 472,573.50
M.A. Downpayment (24months) 19,690.56
85% Balance 2,762,916.50
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
65,729.59 44,575.50 38,669.42
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
33,521.80 26,403.87 23,110.14

BASIC SAMPLE COMPUTATION

Gran Avila - CALAMBA
House Model SA-60 ALTO - COMPLETE
Lot Area (sq.m.) 115
Floor Area (sq.m.) 60.00
NON-RFO UNIT
Contract Price 3,426,000.00
Misc. Fee (6%) 205,560.00
VAT (12%) 0.00
Total Contract Price 3,631,560.00

Down Payment (15%) 544,734.00

Reservation Fee 15,000.00
Net Down Payment 529,734.00
M.A. Downpayment (24months) 22,072.25
85% Balance 3,086,826.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
73,435.37 49,801.29 43,202.82
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
 Bank Financing (8%)
37,451.72 29,499.32 25,819.45

BASIC SAMPLE COMPUTATION

Gran Avila - CALAMBA
House Model TH43 STANZA INNER -BASIC
Lot Area (sq.m.) 63
Floor Area (sq.m.) 43.00
NON-RFO UNIT
Contract Price 2,149,800.00
Misc. Fee (6%) 128,988.00
VAT (12%) 0.00
Total Contract Price 2,278,788.00

Down Payment (15%) 341,818.20

Reservation Fee 15,000.00
Net Down Payment 326,818.20
M.A. Downpayment (24months) 13,617.43
85% Balance 1,936,969.80
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
46,080.38 31,250.09 27,109.58
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
23,500.79 18,510.69 16,201.59

BASIC SAMPLE COMPUTATION

Gran Avila - CALAMBA
House Model TH43 STANZA INNER - COMPLETE
Lot Area (sq.m.) 63
Floor Area (sq.m.) 43.00
NON-RFO UNIT
Contract Price 2,432,600.00
Misc. Fee (6%) 145,956.00
VAT (12%) 0.00
Total Contract Price 2,578,556.00

Down Payment (15%) 386,783.40

Reservation Fee 15,000.00
Net Down Payment 371,783.40
M.A. Downpayment (24months) 15,490.97
85% Balance 2,191,772.60
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
52,142.12 35,360.95 30,675.77
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
26,592.25 20,945.72 18,332.86

BASIC SAMPLE COMPUTATION

Gran Avila - CALAMBA
House Model SA-60 ALTO - Basic Turnover
Lot Area (sq.m.) 91.5
Floor Area (sq.m.) 60.00
RFO UNIT
Contract Price 3,077,700.00
Misc. Fee (6%) 184,662.00
VAT (12%) 0.00
Total Contract Price 3,262,362.00
Down Payment (10%) 326,236.20
Reservation Fee 15,000.00
Net Down Payment 311,236.20
M.A. Downpayment (12months) 25,936.35
90% Balance 2,936,125.80
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
69,850.23 47,369.97 41,093.64
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
35,623.31 28,059.15 24,558.93

BASIC SAMPLE COMPUTATION

Gran Avila - CALAMBA
House Model SA-36 SOLO - Basic
Lot Area (sq.m.) 84
Floor Area (sq.m.) 36.00
RFO UNIT
Contract Price 2,142,100.00
Misc. Fee (6%) 128,526.00
VAT (12%) 0.00
Total Contract Price 2,270,626.00

Down Payment (10%) 227,062.60

Reservation Fee 15,000.00
Net Down Payment 212,062.60
M.A. Downpayment (12months) 17,671.88
90% Balance 2,043,563.40
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
48,616.23 32,969.82 28,601.45
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
24,794.06 19,529.36 17,093.18
3
Gr
 BASIC SAMPLE COMPUTATION
SAN FRANCISCO HEIGHTS-CALAMBA
House Model FELICE DUPLEX - BASIC (BUNGALOW)
Lot Area (sq.m.) 110
Floor Area (sq.m.) 38.12
NON-RFO UNIT
Contract Price 2,229,000.00
Misc. Fee (6%) 133,740.00
VAT (12%) 0.00
Total Contract Price 2,362,740.00

Down Payment (15%) 354,411.00

Reservation Fee 20,000.00
Net Down Payment 334,411.00
M.A. Downpayment (24months) 13,933.79
85% Balance 2,008,329.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
47,778.01 32,401.37 28,108.31
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
24,366.57 19,192.64 16,798.47

BASIC SAMPLE COMPUTATION

SAN FRANCISCO HEIGHTS-CALAMBA
House Model FELICE DUPLEX - COMPLETE (BUNGALOW)
Lot Area (sq.m.) 110
Floor Area (sq.m.) 38.12
NON-RFO UNIT
Contract Price 2,549,500.00
Misc. Fee (6%) 152,970.00
VAT (12%) 0.00
Total Contract Price 2,702,470.00

Down Payment (15%) 405,370.50

Reservation Fee 20,000.00
Net Down Payment 385,370.50
M.A. Downpayment (24months) 16,057.10
85% Balance 2,297,099.50
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
54,647.84 37,060.25 32,149.91
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
27,870.16 21,952.28 19,213.86

BASIC SAMPLE COMPUTATION

SAN FRANCISCO HEIGHTS-CALAMBA
House Model FELICE DUPLEX - BASIC (BUNGALOW)
Lot Area (sq.m.) 110
Floor Area (sq.m.) 38.12
RFO UNIT BASIC
Contract Price 2,229,000.00
Misc. Fee (6%) 133,740.00
VAT (12%) 0.00
Total Contract Price 2,362,740.00

Down Payment (10%) 236,274.00

Reservation Fee 15,000.00
Net Down Payment 221,274.00
M.A. Downpayment (12months) 18,439.50
90% Balance 2,126,466.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
50,588.48 34,307.33 29,761.74
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
25,799.90 20,321.62 17,786.61

BASIC SAMPLE COMPUTATION

SAN FRANCISCO HEIGHTS-CALAMBA
House Model SA-36-B-2-ECO (FARAH)
Lot Area (sq.m.) 110
Floor Area (sq.m.) 37.00
NON-RFO UNIT
Contract Price 2,757,000.00
Misc. Fee (6%) 165,420.00
VAT (12%)
Total Contract Price 2,922,420.00

Down Payment (15%) 438,363.00

Reservation Fee 20,000.00
Net Down Payment 418,363.00
M.A. Downpayment (24months) 17,431.79
85% Balance 2,484,057.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
59,095.54 40,076.52 34,766.54
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
30,138.47 23,738.94 20,777.65

BASIC SAMPLE COMPUTATION

SAN FRANCISCO HEIGHTS-CALAMBA
House Model SA-46-E-2-ECO (FRANCINE)
Lot Area (sq.m.) 110
Floor Area (sq.m.) 46.00
NON-RFO UNIT
Contract Price 3,032,000.00
Misc. Fee (6%) 181,920.00
VAT (12%)
Total Contract Price 3,213,920.00

Down Payment (15%) 482,088.00

Reservation Fee 30,000.00
Net Down Payment 452,088.00
M.A. Downpayment (24months) 18,837.00
85% Balance 2,731,832.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
64,990.09 44,074.00 38,234.37
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
33,144.66 26,106.81 22,850.14

BASIC SAMPLE COMPUTATION

SAN FRANCISCO HEIGHTS-CALAMBA
House Model SANIA DUPLEX - STANDARD (TWO STOREY)
Lot Area (sq.m.) 110
Floor Area (sq.m.) 60.00
NON-RFO UNIT
Contract Price 3,398,000.00
Misc. Fee (6%) 203,880.00
VAT (12%) 0.00
Total Contract Price 3,601,880.00

Down Payment (15%) 540,282.00

Reservation Fee 30,000.00
Net Down Payment 510,282.00
M.A. Downpayment (24months) 21,261.75
85% Balance 3,061,598.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
72,835.20 49,394.28 42,849.73
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
37,145.63 29,258.23 25,608.43

BASIC SAMPLE COMPUTATION

SAN FRANCISCO HEIGHTS-CALAMBA
House Model SANIA DUPLEX - PREMIUM (TWO STOREY)
Lot Area (sq.m.) 110
Floor Area (sq.m.) 90.40
NON-RFO UNIT
Contract Price 3,918,500.00
Misc. Fee (6%) 235,110.00
VAT (12%) 470,220.00
Total Contract Price 4,623,830.00

Down Payment (15%) 693,574.50

Reservation Fee 40,000.00
Net Down Payment 653,574.50
M.A. Downpayment (24months) 27,232.27
85% Balance 3,930,255.50
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
93,500.50 63,408.76 55,007.35
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
47,684.84 37,559.57 32,874.23

BASIC SAMPLE COMPUTATION

 SAN FRANCISCO HEIGHTS-CALAMBA
House Model SA-60-A-2-ECO (SABRINA))
Lot Area (sq.m.) 110
Floor Area (sq.m.) 61.60
NON-RFO UNIT
Contract Price 4,126,000.00
Misc. Fee (6%) 247,560.00
VAT (12%) 495,120.00
Total Contract Price 4,868,680.00

Down Payment (15%) 730,302.00

Reservation Fee 40,000.00
Net Down Payment 690,302.00
M.A. Downpayment (24months) 28,762.58
85% Balance 4,138,378.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
98,451.72 66,766.50 57,920.21
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
50,209.94 39,548.50 34,615.05

BASIC SAMPLE COMPUTATION

SAN FRANCISCO HEIGHTS-CALAMBA
House Model SA-72-G-2-ECO (SCARLETT)
Lot Area (sq.m.) 110
Floor Area (sq.m.) 72.50
NON-RFO UNIT
Contract Price 4,424,000.00
Misc. Fee (6%) 265,440.00
VAT (12%) 530,880.00
Total Contract Price 5,220,320.00

Down Payment (15%) 783,048.00

Reservation Fee 50,000.00
Net Down Payment 733,048.00
M.A. Downpayment (24months) 30,543.67
85% Balance 4,437,272.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
105,562.39 71,588.71 62,103.49
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
53,836.35 42,404.88 37,115.12
 BASIC SAMPLE COMPUTATION
SAN FRANCISCO HEIGHTS-CALAMBA
House Model SD-80-2-VALUE (SAVANNAH)
Lot Area (sq.m.) 110
Floor Area (sq.m.) 80.00
NON-RFO UNIT
Contract Price 5,343,000.00
Misc. Fee (6%) 320,580.00
VAT (12%) 641,160.00
Total Contract Price 6,304,740.00

Down Payment (15%) 945,711.00

Reservation Fee 50,000.00
Net Down Payment 895,711.00
M.A. Downpayment (24months) 37,321.29
85% Balance 5,359,029.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
127,490.93 86,459.87 75,004.28
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
65,019.81 51,213.67 44,825.07

BASIC SAMPLE COMPUTATION

SAN FRANCISCO HEIGHTS-CALAMBA
House Model SA-83-D-2-BASIC (SERENA)
Lot Area (sq.m.) 110
Floor Area (sq.m.) 82.50
NON-RFO UNIT
Contract Price 4,564,000.00
Misc. Fee (6%) 273,840.00
VAT (12%) 547,680.00
Total Contract Price 5,385,520.00

Down Payment (15%) 807,828.00

Reservation Fee 40,000.00
Net Down Payment 767,828.00
M.A. Downpayment (24months) 31,992.83
85% Balance 4,577,692.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
108,902.97 73,854.18 64,068.79
Monthly Amortization 10 years 15 years 20 years
 0.012132759 0.009556521 0.008364401
Bank Financing (8%)
55,540.04 43,746.81 38,289.65

BASIC SAMPLE COMPUTATION

SAN FRANCISCO HEIGHTS-CALAMBA
House Model SA-83-D-2-ECO (SERENA)
Lot Area (sq.m.) 110
Floor Area (sq.m.) 82.50
NON-RFO UNIT
Contract Price 4,882,000.00
Misc. Fee (6%) 292,920.00
VAT (12%) 585,840.00
Total Contract Price 5,760,760.00

Down Payment (15%) 864,114.00

Reservation Fee 40,000.00
Net Down Payment 824,114.00
M.A. Downpayment (24months) 34,338.08
85% Balance 4,896,646.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
116,490.87 79,000.02 68,532.83
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
59,409.83 46,794.90 40,957.51

BASIC SAMPLE COMPUTATION

SAN FRANCISCO HEIGHTS-CALAMBA
House Model SA-83-D-2- VALUE (SERENA)
Lot Area (sq.m.) 110
Floor Area (sq.m.) 82.50
NON-RFO UNIT
Contract Price 5,243,000.00
Misc. Fee (6%) 314,580.00
VAT (12%) 629,160.00
Total Contract Price 6,186,740.00

Down Payment (15%) 928,011.00

Reservation Fee 40,000.00
Net Down Payment 888,011.00
M.A. Downpayment (24months) 37,000.46
85% Balance 5,258,729.00
Monthly Amortization 5 years 10 years 15 years
 0.023789930 0.016133496 0.013995871
In-house Financing (15%)
125,104.80 84,841.68 73,600.49
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
63,802.89 50,255.15 43,986.12

RFO UNIT COMPUTATION

BASIC SAMPLE COMPUTATION

SAN FRANCISCO HEIGHTS-CALAMBA
House Model SA-36-B-2-ECO (FARAH)
Lot Area (sq.m.) 110
Floor Area (sq.m.) 37.00
RFO UNIT
Contract Price 2,757,000.00
Misc. Fee (6%) 165,420.00
VAT (12%)
Total Contract Price 2,922,420.00

Down Payment (10%) 292,242.00

Reservation Fee 20,000.00
Net Down Payment 272,242.00
M.A. Downpayment (12months) 22,686.83
10% Balance 2,630,178.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
62,571.75 42,433.97 36,811.63
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
31,911.32 25,135.35 21,999.86

BASIC SAMPLE COMPUTATION

SAN FRANCISCO HEIGHTS-CALAMBA
House Model SA-46-E-2-ECO (FRANCINE)
Lot Area (sq.m.) 110
Floor Area (sq.m.) 46.00
RFO UNIT
Contract Price 3,032,000.00
Misc. Fee (6%) 181,920.00
VAT (12%)
Total Contract Price 3,213,920.00

Down Payment (10%) 321,392.00

Reservation Fee 30,000.00
Net Down Payment 291,392.00
M.A. Downpayment (12months) 24,282.67
90% Balance 2,892,528.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
68,813.04 46,666.59 40,483.45
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
35,094.35 27,642.50 24,194.26
ON
 BASIC SAMPLE COMPUTATION
SENTOSA-CALAMBA
House Model Aeon Duplex-Bare
Lot Area (sq.m.) 60
Floor Area (sq.m.) 41.44
NON-RFO UNIT
Contract Price 1,752,000.00
Misc. Fee (6%) 105,120.00
VAT (12%)
Total Contract Price 1,857,120.00

Down Payment (15%) 278,568.00

Reservation Fee 15,000.00
Net Down Payment 263,568.00
M.A. Downpayment (24months) 10,982.00
85% Balance 1,578,552.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
37,553.64 25,467.56 22,093.21
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
19,152.19 15,085.47 13,203.64

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Finish Turnover)
House Model Aeon Duplex - Finished
Lot Area (sq.m.) 60
Floor Area (sq.m.) 41.44
NON-RFO UNIT
Contract Price 1,917,500.00
Misc. Fee (6%) 115,050.00
VAT (12%)
Total Contract Price 2,032,550.00

Down Payment (15%) 304,882.50

Reservation Fee 15,000.00
Net Down Payment 289,882.50
M.A. Downpayment (24months) 12,078.44
85% Balance 1,727,667.50
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
41,101.09 27,873.32 24,180.21
Monthly Amortization 10 years 15 years 20 years
 0.012132759 0.009556521 0.008364401
Bank Financing (8%)
20,961.37 16,510.49 14,450.90

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Bare Turnover)
House Model Aeon - Combined (SD) Bare
Lot Area (sq.m.) 120
Floor Area (sq.m.) 59.10
NON-RFO UNIT
Contract Price 3,500,000.00
Misc. Fee (6%) 210,000.00
VAT (12%)
Total Contract Price 3,710,000.00

Down Payment (15%) 556,500.00

Reservation Fee 30,000.00
Net Down Payment 526,500.00
M.A. Downpayment (24months) 21,937.50
85% Balance 3,153,500.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
75,021.54 50,876.98 44,135.98
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
38,260.66 30,136.49 26,377.14

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Complete Turnover)
House Model Aeon - Combined (SD) Complete
Lot Area (sq.m.) 120
Floor Area (sq.m.) 59.10
NON-RFO UNIT
Contract Price 3,828,000.00
Misc. Fee (6%) 229,680.00
VAT (12%) 459,360.00
Total Contract Price 4,517,040.00

Down Payment (15%) 677,556.00

Reservation Fee 40,000.00
Net Down Payment 637,556.00
M.A. Downpayment (24months) 26,564.83
85% Balance 3,839,484.00
Monthly Amortization 5 years 10 years 15 years
 0.023789930 0.016133496 0.013995871
In-house Financing (15%)
91,341.06 61,944.30 53,736.92
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
46,583.54 36,692.11 32,114.98

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Bare Turnover)
House Model Aya - Bungalow Duplex (Bare)
Lot Area (sq.m.) 80
Floor Area (sq.m.) 52.57
NON-RFO UNIT
Contract Price 2,054,000.00
Misc. Fee (6%) 123,240.00
VAT (12%)
Total Contract Price 2,177,240.00

Down Payment (15%) 326,586.00

Reservation Fee 15,000.00
Net Down Payment 311,586.00
M.A. Downpayment (24months) 12,982.75
85% Balance 1,850,654.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
44,026.93 29,857.52 25,901.51
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
22,453.54 17,685.81 15,479.61

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Finished Turnover)
House Model Aya - Bungalow Duplex (Finished)
Lot Area (sq.m.) 80
Floor Area (sq.m.) 52.57
NON-RFO UNIT
Contract Price 2,374,500.00
Misc. Fee (6%) 142,470.00
VAT (12%)
Total Contract Price 2,516,970.00

Down Payment (15%) 377,545.50

Reservation Fee 15,000.00
Net Down Payment 362,545.50
M.A. Downpayment (24months) 15,106.06
85% Balance 2,139,424.50
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
50,896.76 34,516.40 29,943.11
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
25,957.12 20,445.45 17,895.00

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Bare Turnover)
House Model Aya - Combined (SD) Bare Single Detached
Lot Area (sq.m.) 161
Floor Area (sq.m.) 75.74
NON-RFO UNIT
Contract Price 4,145,500.00
Misc. Fee (6%) 248,730.00
VAT (12%) 497,460.00
Total Contract Price 4,891,690.00

Down Payment (15%) 733,753.50

Reservation Fee 15,000.00
Net Down Payment 718,753.50
M.A. Downpayment (24months) 29,948.06
85% Balance 4,157,936.50
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
98,917.02 67,082.05 58,193.94
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
50,447.24 39,735.41 34,778.65

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Complete Turnover)
House Model Aya - Combined Complete Single Detached
Lot Area (sq.m.) 160
Floor Area (sq.m.) 90.44
NON-RFO UNIT
Contract Price 4,776,000.00
Misc. Fee (6%) 286,560.00
VAT (12%) 573,120.00
Total Contract Price 5,635,680.00
Down Payment (15%) 845,352.00
Reservation Fee 15,000.00
Net Down Payment 830,352.00
M.A. Downpayment (24months) 34,598.00
85% Balance 4,790,328.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
113,961.57 77,284.74 67,044.81
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
58,119.90 45,778.87 40,068.22

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Bare Turnover)
House Model Kiara - Twnhse Quad (Bare-Inner)
Lot Area (sq.m.) 60
Floor Area (sq.m.) 65.20
NON-RFO UNIT
Contract Price 2,642,000.00
Misc. Fee (6%) 158,520.00
VAT (12%)
Total Contract Price 2,800,520.00

Down Payment (15%) 420,078.00

Reservation Fee 20,000.00
Net Down Payment 400,078.00
M.A. Downpayment (24months) 16,669.92
85% Balance 2,380,442.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
56,630.55 38,404.85 33,316.36
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
28,881.33 22,748.74 19,910.97

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Bare Turnover)
House Model Kiara - Twnhse Quad (Bare-End)
Lot Area (sq.m.) 75
Floor Area (sq.m.) 65.20
NON-RFO UNIT
Contract Price 2,855,500.00
Misc. Fee (6%) 171,330.00
VAT (12%)
Total Contract Price 3,026,830.00

Down Payment (15%) 454,024.50

Reservation Fee 20,000.00
Net Down Payment 434,024.50
M.A. Downpayment (24months) 18,084.35
85% Balance 2,572,805.50
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
61,206.86 41,508.35 36,008.65
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
31,215.23 24,587.07 21,519.98

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Finished Turnover)
House Model Kiara - Twnhse Quad (Finished-Inner)
Lot Area (sq.m.) 60
Floor Area (sq.m.) 79.13
NON-RFO UNIT
Contract Price 3,038,500.00
Misc. Fee (6%) 182,310.00
VAT (12%)
Total Contract Price 3,220,810.00

Down Payment (15%) 483,121.50

Reservation Fee 20,000.00
Net Down Payment 463,121.50
M.A. Downpayment (24months) 19,296.73
85% Balance 2,737,688.50
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
65,129.42 44,168.49 38,316.34
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
33,215.72 26,162.78 22,899.12

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Finished Turnover)
House Model Kiara - Twnhse Quad (Finished-End)
Lot Area (sq.m.) 75
Floor Area (sq.m.) 79.13
 NON-RFO UNIT
Contract Price 3,257,000.00
Misc. Fee (6%) 195,420.00
VAT (12%)
Total Contract Price 3,452,420.00

Down Payment (15%) 517,863.00

Reservation Fee 20,000.00
Net Down Payment 497,863.00
M.A. Downpayment (24months) 20,744.29
85% Balance 2,934,557.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
69,812.91 47,344.66 41,071.68
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
35,604.27 28,044.16 24,545.81

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Bare Turnover)
House Model Azumi - Twnhse Quad (Bare-Inner)
Lot Area (sq.m.) 60
Floor Area (sq.m.) 67.00
NON-RFO UNIT
Contract Price 2,696,000.00
Misc. Fee (6%) 161,760.00
VAT (12%)
Total Contract Price 2,857,760.00

Down Payment (15%) 428,664.00

Reservation Fee 20,000.00
Net Down Payment 408,664.00
M.A. Downpayment (24months) 17,027.67
85% Balance 2,429,096.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
57,788.02 39,189.81 33,997.31
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
29,471.64 23,213.71 20,317.93

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Bare Turnover)
House Model Azumi - Twnhse Quad (Bare-End)
Lot Area (sq.m.) 75
Floor Area (sq.m.) 70.20
NON-RFO UNIT
Contract Price 2,951,500.00
Misc. Fee (6%) 177,090.00
VAT (12%)
Total Contract Price 3,128,590.00

Down Payment (15%) 469,288.50

Reservation Fee 20,000.00
Net Down Payment 449,288.50
M.A. Downpayment (24months) 18,720.35
85% Balance 2,659,301.50
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
63,264.60 42,903.83 37,219.24
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
32,264.67 25,413.67 22,243.46

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Finished Turnover)
House Model Azumi - Twnhse Quad (Finished-Inner)
Lot Area (sq.m.) 60
Floor Area (sq.m.) 67.00
NON-RFO UNIT
Contract Price 3,231,500.00
Misc. Fee (6%) 193,890.00
VAT (12%)
Total Contract Price 3,425,390.00

Down Payment (15%) 513,808.50

Reservation Fee 20,000.00
Net Down Payment 493,808.50
M.A. Downpayment (24months) 20,575.35
85% Balance 2,911,581.50
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
69,266.32 46,973.99 40,750.12
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
35,325.52 27,824.59 24,353.63
 BASIC SAMPLE COMPUTATION
SENTOSA-CALAMBA (Finished Turnover)
House Model Azumi - Twnhse Quad (Finished-End)
Lot Area (sq.m.) 75
Floor Area (sq.m.) 70.20
NON-RFO UNIT
Contract Price 3,464,000.00
Misc. Fee (6%) 207,840.00
VAT (12%)
Total Contract Price 3,671,840.00

Down Payment (15%) 550,776.00

Reservation Fee 20,000.00
Net Down Payment 530,776.00
M.A. Downpayment (24months) 22,115.67
85% Balance 3,121,064.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
74,249.89 50,353.67 43,682.01
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
37,867.12 29,826.51 26,105.83

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Standard Turnover)
House Model Leia Standard (2-storey Duplex)
Lot Area (sq.m.) 80
Floor Area (sq.m.) 60.00
NON-RFO UNIT
Contract Price 3,223,000.00
Misc. Fee (6%) 193,380.00
VAT (12%)
Total Contract Price 3,416,380.00

Down Payment (15%) 512,457.00

Reservation Fee 20,000.00
Net Down Payment 492,457.00
M.A. Downpayment (24months) 20,519.04
85% Balance 2,903,923.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
69,084.13 46,850.43 40,642.93
Monthly Amortization 10 years 15 years 20 years
 0.012132759 0.009556521 0.008364401
Bank Financing (8%)
35,232.60 27,751.40 24,289.58

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Premium Turnover)
House Model Leia Premium (2-storey Duplex)
Lot Area (sq.m.) 80
Floor Area (sq.m.) 90.00
NON-RFO UNIT
Contract Price 3,743,500.00
Misc. Fee (6%) 224,610.00
VAT (12%) 449,220.00
Total Contract Price 4,417,330.00

Down Payment (15%) 662,599.50

Reservation Fee 20,000.00
Net Down Payment 642,599.50
M.A. Downpayment (24months) 26,774.98
85% Balance 3,754,730.50
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
89,324.78 60,576.93 52,550.72
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
45,555.24 35,882.16 31,406.07

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Premium Turnover)
House Model Leia Premium Complete Combined
Lot Area (sq.m.) 160
Floor Area (sq.m.) 120.00
NON-RFO UNIT
Contract Price 6,874,000.00
Misc. Fee (6%) 412,440.00
VAT (12%) 824,880.00
Total Contract Price 8,111,320.00

Down Payment (15%) 1,216,698.00

Reservation Fee 20,000.00
Net Down Payment 1,196,698.00
M.A. Downpayment (24months) 49,862.42
85% Balance 6,894,622.00
Monthly Amortization 5 years 10 years 15 years
 0.023789930 0.016133496 0.013995871
In-house Financing (15%)
164,022.58 111,234.36 96,496.24
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
83,650.79 65,888.60 57,669.38

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Premium Turnover)
House Model Chiara Single Attached
Lot Area (sq.m.) 100
Floor Area (sq.m.) 80.50
NON-RFO UNIT
Contract Price 4,039,000.00
Misc. Fee (6%) 242,340.00
VAT (12%) 484,680.00
Total Contract Price 4,766,020.00

Down Payment (15%) 714,903.00

Reservation Fee 20,000.00
Net Down Payment 694,903.00
M.A. Downpayment (24months) 28,954.29
85% Balance 4,051,117.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
96,375.79 65,358.68 56,698.91
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
49,151.23 38,714.58 33,885.17

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA
House Model Amaya Single Attached
Lot Area (sq.m.) 176
Floor Area (sq.m.) 149.19
RFO UNIT
Contract Price 6,992,800.00
Misc. Fee (6%) 419,568.00
VAT (12%) 839,136.00
Total Contract Price 8,251,504.00

Down Payment (10%) 825,150.40

Reservation Fee 50,000.00
Net Down Payment 775,150.40
M.A. Downpayment (12months) 32,297.93
90% Balance 7,426,353.60
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
176,672.43 119,813.05 103,938.29
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
90,102.16 70,970.10 62,117.00

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Premium Turnover)
House Model Niran Single Detached
Lot Area (sq.m.) 176
Floor Area (sq.m.) 115.08
NON-RFO UNIT
Contract Price 6,226,000.00
Misc. Fee (6%) 373,560.00
VAT (12%) 747,120.00
Total Contract Price 7,346,680.00

Down Payment (15%) 1,102,002.00

Reservation Fee 20,000.00
Net Down Payment 1,082,002.00
M.A. Downpayment (24months) 45,083.42
85% Balance 6,244,678.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
148,560.45 100,748.49 87,399.71
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
75,765.18 59,677.40 52,232.99

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Premium Turnover)
House Model Shanata Single Detached
Lot Area (sq.m.) 176
Floor Area (sq.m.) 171.50
NON-RFO UNIT
Contract Price 8,218,000.00
Misc. Fee (6%) 493,080.00
VAT (12%) 986,160.00
Total Contract Price 9,697,240.00
Down Payment (15%) 1,454,586.00
Reservation Fee 20,000.00
Net Down Payment 1,434,586.00
M.A. Downpayment (24months) 59,774.42
85% Balance 8,242,654.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
196,092.16 132,982.83 115,363.12
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
100,006.14 78,771.09 68,944.86

BASIC SAMPLE COMPUTATION

SENTOSA-CALAMBA (Premium Turnover)
House Model Commercial lot
Lot Area (sq.m.) 490
Floor Area (sq.m.)
NON-RFO UNIT
Contract Price 12,838,000.00
Misc. Fee (6%) 770,280.00
VAT (12%) 1,540,560.00
Total Contract Price 15,148,840.00

Down Payment (15%) 2,272,326.00

Reservation Fee 50,000.00
Net Down Payment 2,222,326.00
M.A. Downpayment (36months) 61,731.28
85% Balance 12,876,514.00
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
306,331.37 207,743.19 180,218.03
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
156,227.65 123,054.67 107,704.32
 BASIC SAMPLE COMPUTATION
VERONA-NUVALI STA. ROSA
House Model Amadea Single Detached
Lot Area (sq.m.) 176
Floor Area (sq.m.) 179.02
NON-RFO UNIT
Contract Price 9,529,400.00
Misc. Fee (7.5%) 714,705.00
VAT (12%) 1,143,528.00
Total Contract Price 11,387,633.00

Down Payment (15%) 1,708,144.95

Reservation Fee 50,000.00
Net Down Payment 1,658,144.95
M.A. Downpayment (24months) 69,089.37
85% Balance 9,679,488.05
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
230,274.34 156,163.98 135,472.87
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
117,438.90 92,502.23 80,963.12

BASIC SAMPLE COMPUTATION

VERONA-NUVALI STA. ROSA
House Model Caterina Single Detached
Lot Area (sq.m.) 176
Floor Area (sq.m.) 133.24
NON-RFO UNIT
Contract Price 8,750,400.00
Misc. Fee (7.5%) 656,280.00
VAT (12%) 1,050,048.00
Total Contract Price 10,456,728.00

Down Payment (15%) 1,568,509.20

Reservation Fee 50,000.00
Net Down Payment 1,518,509.20
M.A. Downpayment (24months) 63,271.22
85% Balance 8,888,218.80
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
211,450.10 143,398.04 124,398.37
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
107,838.62 84,940.45 74,344.62

BASIC SAMPLE COMPUTATION

VERONA-NUVALI STA. ROSA
House Model Gisella Single Detached
Lot Area (sq.m.) 176
Floor Area (sq.m.) 116.64
NON-RFO UNIT
Contract Price 8,162,400.00
Misc. Fee (7.5%) 612,180.00
VAT (12%) 979,488.00
Total Contract Price 9,754,068.00

Down Payment (15%) 1,463,110.20

Reservation Fee 50,000.00
Net Down Payment 1,413,110.20
M.A. Downpayment (24months) 58,879.59
85% Balance 8,290,957.80
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
197,241.31 133,762.13 116,039.18
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
100,592.20 79,232.71 69,348.89

BASIC SAMPLE COMPUTATION

VERONA-NUVALI STA. ROSA
House Model Luciana Single Detached
Lot Area (sq.m.) 176
Floor Area (sq.m.) 174.66
NON-RFO UNIT
Contract Price 9,687,400.00
Misc. Fee (7.5%) 726,555.00
VAT (12%) 1,162,488.00
Total Contract Price 11,576,443.00

Down Payment (15%) 1,736,466.45

Reservation Fee 50,000.00
Net Down Payment 1,686,466.45
M.A. Downpayment (24months) 70,269.44
85% Balance 9,839,976.55
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
234,092.35 158,753.22 137,719.04
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
119,386.07 94,035.94 82,305.51

BASIC SAMPLE COMPUTATION

VERONA-NUVALI STA. ROSA
House Model Micaela Single Detached
Lot Area (sq.m.) 176
Floor Area (sq.m.) 178.70
NON-RFO UNIT
Contract Price 10,813,400.00
Misc. Fee (7.5%) 811,005.00
VAT (12%) 1,297,608.00
Total Contract Price 12,922,013.00

Down Payment (15%) 1,938,301.95

Reservation Fee 50,000.00
Net Down Payment 1,888,301.95
M.A. Downpayment (24months) 78,679.25
85% Balance 10,983,711.05
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
261,301.72 177,205.66 153,726.61
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
133,262.72 104,966.06 91,872.16

BASIC SAMPLE COMPUTATION

VERONA-NUVALI STA. ROSA
House Model Orabella Single Detached
Lot Area (sq.m.) 176
Floor Area (sq.m.) 147.23
NON-RFO UNIT
Contract Price 9,687,400.00
Misc. Fee (7.5%) 726,555.00
VAT (12%) 1,162,488.00
Total Contract Price 11,576,443.00

Down Payment (15%) 1,736,466.45

Reservation Fee 50,000.00
Net Down Payment 1,686,466.45
M.A. Downpayment (24months) 70,269.44
85% Balance 9,839,976.55
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
234,092.35 158,753.22 137,719.04
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
119,386.07 94,035.94 82,305.51

BASIC SAMPLE COMPUTATION

VERONA-NUVALI STA. ROSA
House Model Fiorenza - Standard Single Attached
Lot Area (sq.m.) 120
Floor Area (sq.m.) 77.50
NON-RFO UNIT
Contract Price 6,129,000.00
Misc. Fee (7.5%) 459,675.00
VAT (12%) 735,480.00
Total Contract Price 7,324,155.00

Down Payment (15%) 1,098,623.25

Reservation Fee 50,000.00
Net Down Payment 1,048,623.25
M.A. Downpayment (24months) 43,692.64
85% Balance 6,225,531.75
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
148,104.97 100,439.59 87,131.74
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
75,532.88 59,494.42 52,072.84

BASIC SAMPLE COMPUTATION

VERONA-NUVALI STA. ROSA
House Model Fiorenza-Premium Single Attached
Lot Area (sq.m.) 120
Floor Area (sq.m.) 112.36
NON-RFO UNIT
Contract Price 6,966,500.00
Misc. Fee (7.5%) 522,487.50
VAT (12%) 835,980.00
Total Contract Price 8,324,967.50
Down Payment (15%) 1,248,745.13
Reservation Fee 50,000.00
Net Down Payment 1,198,745.13
M.A. Downpayment (24months) 49,947.71
85% Balance 7,076,222.38
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
168,342.84 114,164.21 99,037.90
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
85,854.10 67,624.07 59,188.36

BASIC SAMPLE COMPUTATION

VERONA-NUVALI STA. ROSA
House Model Mariella - Standard Single Attached
Lot Area (sq.m.) 88
Floor Area (sq.m.) 63.51
NON-RFO UNIT
Contract Price 4,591,200.00
Misc. Fee (7.5%) 344,340.00
VAT (12%) 550,944.00
Total Contract Price 5,486,484.00

Down Payment (15%) 822,972.60

Reservation Fee 50,000.00
Net Down Payment 772,972.60
M.A. Downpayment (24months) 32,207.19
85% Balance 4,663,511.40
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
110,944.61 75,238.74 65,269.90
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
56,581.26 44,566.94 39,007.48

BASIC SAMPLE COMPUTATION

VERONA-NUVALI STA. ROSA
House Model Mariella - Premium Single Attached
Lot Area (sq.m.) 88
Floor Area (sq.m.) 93.91
NON-RFO UNIT
Contract Price 5,076,700.00
Misc. Fee (7.5%) 380,752.50
VAT (12%) 609,204.00
Total Contract Price 6,066,656.50

Down Payment (15%) 909,998.48

Reservation Fee 50,000.00
Net Down Payment 859,998.48
M.A. Downpayment (24months) 35,833.27
85% Balance 5,156,658.03
Monthly Amortization 5 years 10 years 15 years
0.023789930 0.016133496 0.013995871
In-house Financing (15%)
122,676.53 83,194.92 72,171.92
Monthly Amortization 10 years 15 years 20 years
0.012132759 0.009556521 0.008364401
Bank Financing (8%)
62,564.49 49,279.71 43,132.35