SAMPLE COMPUTATION


MODEL UNIT	:	ANGELI SINGLE FIREWALL
BLK AND LOT	:	008-0033	

LOT AREA	:	57.0 SQM


TCP			:	1,689,000.00
LOAN RATIO		:	85.00%
DP			:	253,350.00
DP TERM			:	20 MONTHS
RESERVATION FEE		:	10,000.00

DP AMORTIZATION		:	12,168.00
LOAN PERCENT		:	7.00%

ESTIMATED MAX LOAN	:	1,435,650.00

20 YEARS		:	11,131.00
15 YEARS		:	12,904.00
10 YEARS		:	16,669.00
5 YEARS			:	28,428.00

REQUIRED INCOME		:	37,102.00



MODEL UNIT	:	ANGELI SINGLE FIREWALL
BLK AND LOT	:	007-0033	

LOT AREA	:	65.0 SQM


TCP			:	1,776,000.00
LOAN RATIO		:	85.00%
DP			:	266,400.00
DP TERM			:	20 MONTHS
RESERVATION FEE		:	10,000.00

DP AMORTIZATION		:	12,820.00
LOAN PERCENT		:	7.00%

ESTIMATED MAX LOAN	:	1,509,600.00

20 YEARS		:	11,704.00
15 YEARS		:	13,569.00
10 YEARS		:	17,528.00
5 YEARS			:	29,892.00

REQUIRED INCOME		:	39,013.00





MODEL UNIT	:	ANGELI SINGLE FIREWALL
BLK AND LOT	:	016-0001	

LOT AREA	:	78.0 SQM


TCP			:	1,918,000.00
LOAN RATIO		:	85.00%
DP			:	287,700.00
DP TERM			:	20 MONTHS
RESERVATION FEE		:	10,000.00

DP AMORTIZATION		:	13,885.00
LOAN PERCENT		:	7.00%

ESTIMATED MAX LOAN	:	1,630,300.00

20 YEARS		:	12,640.00
15 YEARS		:	14,654.00
10 YEARS		:	18,929.00
5 YEARS			:	32,282.00

REQUIRED INCOME		:	42,132.00