SAMPLE COMPUTATION - LOT ONLY

PHASE III BLOCK 5A LOT 16

LOT AREA		:	180 SQM

TOTAL SELLING PRICE	:	1,584,000.00

DOWPAYMENT		20% OF TSP	316,000.00

RESERVATION FEE			:	10,000.00
NET DOWNPAYMENT			:	306,800.00

PAYABLE IN		15 MONTHS	:	20,453.33
MISCELLANEOUS FEES	6.5% OF TSP	:	102,960.00
PAYABLE IN		15 MONTHS	:	6,864.00

TOTAL			MONTHLY DP + MF		27,317.33

LOAN BALANCE		80% OF TSP		1,267,200.00

MONTHLY AMORTIZATION		REQUIRED INCOME

5 YEARS				74,281.56		25,998.55
10 YEARS			44,889.91		15,711.47
15 YEARS			35,653.22		12,478.63