SAMPLE COMPUTATION


MODEL UNIT	:	ALEA LOFT INNER
BLK AND LOT	:	

LOT AREA	:	36.0 SQM


TCP			:	929,000.00
LOAN RATIO		:	85.00%
DP			:	139,350.00
DP TERM			:	20 MONTHS
RESERVATION FEE		:	5,000.00

DP AMORTIZATION		:	6,718.00
LOAN PERCENT		:	7.00%

ESTIMATED MAX LOAN	:	789,650.00

20 YEARS		:	6,122.00
15 YEARS		:	7,098.00
10 YEARS		:	9,169.00
5 YEARS			:	15,636.00



MODEL UNIT	:	ALEA LOFT INNER
BLK AND LOT	:	041-0036	

LOT AREA	:	44.0 SQM


TCP			:	992,000.00
LOAN RATIO		:	85.00%
DP			:	148,800.00
DP TERM			:	20 MONTHS
RESERVATION FEE		:	5,000.00

DP AMORTIZATION		:	7,190.00
LOAN PERCENT		:	7.00%

ESTIMATED MAX LOAN	:	843,200.00

20 YEARS		:	6,537.00
15 YEARS		:	7,579.00
10 YEARS		:	9,790.00
5 YEARS			:	16,696.00