SAMPLE INVESTMENT COMPUTATION

Non-Ready for Occupancy Package

BLOCK | LOT BLOCK 15 LOT 11

HOUSE MODEL MARTINI - CLASSIC
FLOOR AREA 109 SQM
LOT AREA 121 SQM

TOTAL CONTRACT PRICE 8,248,480

RESERVATION FEE 80,000

OPTION 1: 100% ONE-TIME PAYMENT

Total Contract Price 100% 8,248,480
Less Reservation Fee 80,000
Spot Discount (within 30 days) 6% 414,614
Amount Due 7,753,866

OPTION 2: 15% SPOT, 5% DP IN 3 MONTHS, 80% BANK

Spot 15% (within 30 Days) 15% 1,237,272
Less Reservation Fee 80,000
Amount Due 1,157,272
Downpayment 5% 412,424
Spot Discount 6% 58,112
Payable in Months 3 118,104
Loanable Amount 80% 6,598,784
Monthly Amortization (15 Yrs) 63,061
Monthly Amortization (10 Yrs) 80,061
Monthly Amortization (5 Yrs) 133,800

OPTION 3: 20% DP IN 14 MONTHS, 80% BANK

Downpayment 20% 1,649,696
Less Reservation Fee 80,000
Payable in Months 14 112,121
Loanable Amount 80% 6,598,784
Monthly Amortization (15 Yrs) 63,061
Monthly Amortization (10 Yrs) 80,061
Monthly Amortization (5 Yrs) 133,800

OPTION 4: 15% DP IN 12 MONTHS, 85% BANK

Downpayment 15% 1,237,272
Less Reservation Fee 80,000
Payable in Months 12 96,439
Loanable Amount 85% 7,011,208
Monthly Amortization (15 Yrs) 67,003
Monthly Amortization (10 Yrs) 85,065
Monthly Amortization (5 Yrs) 142,162

OPTION 5: DEFERRED IN 24 MONTHS

Total Contract Price 100% 8,248,480
Less Reservation Fee 80,000
Payable in Months 24 340,353