SAMPLE COMPUTATION

UNI T DESCRIPTION: TOWER1

FLOOR AREA (sqm.): 42 SQM.
UNI T TYPE: 1BR
INDICATIVE PRICE PER SQM: Php 105,000
LIST PRICE 105000 PHP 4,410,000.00
42
OPTION 1: CASH IN 30 DAYS
LESS 10% DISC OUNT 10% PHP 441,000.00
TOTAL CONTRACT PRICE PHP 3,969,000.00
RESERVATION DEPOSIT PHP 50,000.00
BALANCE PAYABLE IN 30 DAYS PHP 3,919,000.00

OPTION 2: MODIFIED DEFERRED 30% - 70%

LESS 1% DISC OUNT 1% PHP 44,100.00
PHP 4,365,900.00
TOTAL CONTRACT PRICE WITH VAT PHP 4,365,900.00
TOTAL C ONTRAC T PRIC E 1.12 PHP 3,898,125.00
12% VAT 12% PHP 467,775.00
RESERVATION DEPOSIT PHP 50,000.00
30% DOWNPAYMENT 30%
payable within 30 days with Full VAT PHP 1,637,212.50

70% Balance within 42 months 70% PHP 2,728,687.50

Monthly amortization within 42 months 42 PHP 64,968.75 /month

OPTION 3: IN-HOUSE 10% - 10% OVER 24 MONTHS - 80% Balance

TOTAL CONTRACT PRICE WITH VAT 4.43% PHP 4,605,363.00
TOTAL C ONTRAC T PRIC E w/out VAT 1.12 PHP 4,111,931.25
12% VAT 12% PHP 493,431.75
RESERVATION DEPOSIT PHP 50,000.00
PHP 195,363.00
10% DOWNPAYMENT 10%
payable within 30 days with Full VAT PHP 441,000.00

10% Balance within 24 months 10% PHP 441,000.00

Monthly amortization within 24 months 24 PHP 26,208.26 /month
#### PHP 628,998.30
80% Balance
payable on the 25th month 80% PHP 3,684,290.40

OPTION 4: 10% Downpayment - 90% Bank

LESS 9.50% DISC OUNT 9.50% PHP 418,950.00
TOTAL CONTRACT PRICE PHP 3,991,050.00
RESERVATION DEPOSIT PHP 50,000.00
10% Downpayment 10% PHP 349,105.00
90% Balance / Bank Take-out 90% PHP 3,591,945.00

Please Call: Mobile No:

JP REYES (0917) 865-3689