SAMPLE COMPUTATION

UNI T DESCRIPTION: TOWER1

FLOOR AREA (sqm.): 30 SQM.
UNI T TYPE: STUDIO
INDICATIVE PRICE PER SQM: Php 105,000
LIST PRICE 105000 PHP 3,150,000.00
30
OPTION 1: CASH IN 30 DAYS
LESS 10% DISC OUNT 10% PHP 315,000.00
TOTAL CONTRACT PRICE PHP 2,835,000.00
RESERVATION DEPOSIT PHP 50,000.00
BALANCE PAYABLE IN 30 DAYS PHP 2,785,000.00

OPTION 2: MODIFIED DEFERRED 30% - 70%

LESS 1% DISC OUNT 1% PHP 31,500.00
PHP 3,118,500.00
TOTAL CONTRACT PRICE WITH VAT PHP 3,118,500.00
TOTAL C ONTRAC T PRIC E 1.12 PHP 2,784,375.00
12% VAT 12% PHP 334,125.00
RESERVATION DEPOSIT PHP 50,000.00
30% DOWNPAYMENT 30%
payable within 30 days with Full VAT PHP 1,169,437.50

70% Balance within 42 months 70% PHP 1,949,062.50

Monthly amortization within 42 months 42 PHP 46,406.25 /month

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

TOTAL CONTRACT PRICE WITH VAT 4.43% PHP 3,289,545.00
TOTAL C ONTRAC T PRIC E w/out VAT 1.12 PHP 2,937,093.75
12% VAT 12% PHP 352,451.25
RESERVATION DEPOSIT PHP 50,000.00
PHP 139,545.00
10% DOWNPAYMENT 10%
payable within 30 days with Full VAT PHP 315,000.00

10% Balance within 24 months 10% PHP 315,000.00

Monthly amortization within 24 months 24 PHP 18,720.19 /month
#### PHP 449,284.50
80% Balance
payable on the 25th month 80% PHP 2,631,636.00

OPTION 4: 10% Downpayment - 90% Bank

LESS 9.50% DISC OUNT 9.50% PHP 299,250.00
TOTAL CONTRACT PRICE PHP 2,850,750.00
RESERVATION DEPOSIT PHP 50,000.00
10% Downpayment 10% PHP 235,075.00
90% Balance / Bank Take-out 90% PHP 2,565,675.00

Please Call: Mobile No:

JP REYES (0917) 865-3689