SAMPLE COMPUTATION


MODEL UNIT	:	AIMEE END
BLK AND LOT	:	053-0018 ; 062-0010

LOT AREA	:	49.5 SQM


TCP			:	814,000.00
LOAN RATIO		:	85.00%
DP			:	122,100.00
DP TERM			:	18 MONTHS
RESERVATION FEE		:	5,000.00

DP AMORTIZATION		:	6,506.00

ESTIMATED MAX		:	691,900.00

1ST YEAR @9%		:	7,108.00
2ND RO 15TH YEAR @14%	:	9,102



MODEL UNIT	:	AIMEE END
BLK AND LOT	:	063-0001

LOT AREA	:	60.0 SQM


TCP			:	896,000.00
LOAN RATIO		:	85.00%
DP			:	134,400.00
DP TERM			:	18 MONTHS
RESERVATION FEE		:	5,000.00

DP AMORTIZATION		:	7,189.00

ESTIMATED MAX		:	761,600.00

1ST YEAR @9%		:	7,725.00
2ND RO 15TH YEAR @14%	:	10,019



MODEL UNIT	:	AIMEE END
BLK AND LOT	:	051-0001

LOT AREA	:	84.0 SQM


TCP			:	1,084,000.00
LOAN RATIO		:	85.00%
DP			:	162,600.00
DP TERM			:	18 MONTHS
RESERVATION FEE		:	5,000.00

DP AMORTIZATION		:	8,756.00

ESTIMATED MAX		:	921,400.00

1ST YEAR @9%		:	9,345.00
2ND RO 15TH YEAR @14%	:	12,121.00