Nuvista Lipa

Sample Computation

Dec., 2019

HDMF DF/BANK HDMF DF/BANK HDMF DF/BANK HDMF DF/BANK

BRESCIA VENICE SOPHIA (END) MARYA(END)

L.A,/F.A 100/86.5sqm 100/66sqm 60/42SQM 60/32sqm

Total Contract Price (TCP) 3,341,248.00 3,341,248.00 2,772,447.00 1,540,000.00 1,540,000.00 1,212,640.00 1,212,640.00

Less: Discount 80,000.00 80,000.00 60,000.00 10,000.00 10,000.00 40,000.00 40,000.00

Net Total Contract Price (NTCP) 3,261,248.00 3,261,248.00 2,712,447.00 - 1,530,000.00 1,530,000.00 1,172,640.00 1,172,640.00

EQUITY or Downpayment (DP) 239,248.00 489,187.00 227,447.00 406,867.00 113,000.00 229,500.00 117,640.00 175,896.00

Less: Reservation Fee 15,000.00 15,000.00 15,000.00 15,000.00 5,000.00 5,000.00 5,000.00 5,000.00

Net Equity or DP 224,248.00 474,187.00 212,447.00 391,867.00 108,000.00 224,500.00 112,640.00 170,896.00

Equity term 18 mos 18mos 15mos 18 mos

Monthly DP 12,458.00 26,344.00 11,803.00 21,770.00 7,200.00 12,472.00 6,258.00 9,494.00

MRI (Mortgage Redemption Insurance) 1,449.00 1,812.00 1,206.00 1,507.00 816.00 850.00 521.00 651.00

LOANABLE : HDMF 3,022,000.00 2,772,061.00 2,485,000.00 2,305,580.00 1,417,000.00 1,300,500.00 1,055,000.00 996,744.00

M.A. 30yrs 19,101.00 15,706.00 8,956.00 6,669.00

In house/DF 33,269.00 27,671.00 15,658.00 11,963.00

15yrs

Bank (BDO) 22,650.00 18,839.00 10,626.00 8,144.00

15yrs