SAMPLE COMPUTATION

Unit T4
View Pool View
Area 33.50sqm
Unit No. 2008
Unit Price $93,333.33

Payment Details

60% $56,000.00
Less: Reservation Fee $2,222.22
Net Dp $53,777.78
No. of Months to Pay 48
Monthly Amortization $1,120.37

Schedule
Month 1 $1,120.37 Month 25 $1,120.37
Month 2 $1,120.37 Month 26 $1,120.37
Month 3 $1,120.37 Month 27 $1,120.37
Month 4 $1,120.37 Month 28 $1,120.37
Month 5 $1,120.37 Month 29 $1,120.37
Month 6 $1,120.37 Month 30 $1,120.37
Month 7 $1,120.37 Month 31 $1,120.37
Month 8 $1,120.37 Month 32 $1,120.37
Month 9 $1,120.37 Month 33 $1,120.37
Month 10 $1,120.37 Month 34 $1,120.37
Month 11 $1,120.37 Month 35 $1,120.37
Month 12 $1,120.37 Month 36 $1,120.37
Month 13 $1,120.37 Month 37 $1,120.37
Month 14 $1,120.37 Month 38 $1,120.37
Month 15 $1,120.37 Month 39 $1,120.37
Month 16 $1,120.37 Month 40 $1,120.37
Month 17 $1,120.37 Month 41 $1,120.37
Month 18 $1,120.37 Month 42 $1,120.37
Month 19 $1,120.37 Month 43 $1,120.37
Month 20 $1,120.37 Month 44 $1,120.37
Month 21 $1,120.37 Month 45 $1,120.37
Month 22 $1,120.37 Month 46 $1,120.37
Month 23 $1,120.37 Month 47 $1,120.37
Month 24 $1,120.37 Month 48 $1,120.37

40% Balance (Payable upon turnover) $37,333.33

*All Payments shall be covered by Post Dated Checks (PDC's)
 SAMPLE COMPUTATION

Unit T4
View Pool View
Area 33.50sqm
Unit No. 2008
Unit Price $93,333.33

Payment Details

60% $56,000.00
Less: Reservation Fee $2,222.22
Net Dp $53,777.78
No. of Months to Pay 48
Monthly Amortization $1,120.37

Schedule
Month 1 $1,120.37 Month 25 $1,120.37
Month 2 $1,120.37 Month 26 $1,120.37
Month 3 $1,120.37 Month 27 $1,120.37
Month 4 $1,120.37 Month 28 $1,120.37
Month 5 $1,120.37 Month 29 $1,120.37
Month 6 $1,120.37 Month 30 $1,120.37
Month 7 $1,120.37 Month 31 $1,120.37
Month 8 $1,120.37 Month 32 $1,120.37
Month 9 $1,120.37 Month 33 $1,120.37
Month 10 $1,120.37 Month 34 $1,120.37
Month 11 $1,120.37 Month 35 $1,120.37
Month 12 $1,120.37 Month 36 $1,120.37
Month 13 $1,120.37 Month 37 $1,120.37
Month 14 $1,120.37 Month 38 $1,120.37
Month 15 $1,120.37 Month 39 $1,120.37
Month 16 $1,120.37 Month 40 $1,120.37
Month 17 $1,120.37 Month 41 $1,120.37
Month 18 $1,120.37 Month 42 $1,120.37
Month 19 $1,120.37 Month 43 $1,120.37
Month 20 $1,120.37 Month 44 $1,120.37
Month 21 $1,120.37 Month 45 $1,120.37
Month 22 $1,120.37 Month 46 $1,120.37
Month 23 $1,120.37 Month 47 $1,120.37
Month 24 $1,120.37 Month 48 $1,120.37

40% Balance (Payable upon turnover) $37,333.33

*All Payments shall be covered by Post Dated Checks (PDC's)
 SAMPLE COMPUTATION

Unit T4
View Pool View
Area 33.50sqm
Unit No. 2012
Unit Price $93,333.33

Payment Details

60% $56,000.00
Less: Reservation Fee $2,222.22
Net Dp $53,777.78
No. of Months to Pay 48
Monthly Amortization $1,120.37

Schedule
Month 1 $1,120.37 Month 25 $1,120.37
Month 2 $1,120.37 Month 26 $1,120.37
Month 3 $1,120.37 Month 27 $1,120.37
Month 4 $1,120.37 Month 28 $1,120.37
Month 5 $1,120.37 Month 29 $1,120.37
Month 6 $1,120.37 Month 30 $1,120.37
Month 7 $1,120.37 Month 31 $1,120.37
Month 8 $1,120.37 Month 32 $1,120.37
Month 9 $1,120.37 Month 33 $1,120.37
Month 10 $1,120.37 Month 34 $1,120.37
Month 11 $1,120.37 Month 35 $1,120.37
Month 12 $1,120.37 Month 36 $1,120.37
Month 13 $1,120.37 Month 37 $1,120.37
Month 14 $1,120.37 Month 38 $1,120.37
Month 15 $1,120.37 Month 39 $1,120.37
Month 16 $1,120.37 Month 40 $1,120.37
Month 17 $1,120.37 Month 41 $1,120.37
Month 18 $1,120.37 Month 42 $1,120.37
Month 19 $1,120.37 Month 43 $1,120.37
Month 20 $1,120.37 Month 44 $1,120.37
Month 21 $1,120.37 Month 45 $1,120.37
Month 22 $1,120.37 Month 46 $1,120.37
Month 23 $1,120.37 Month 47 $1,120.37
Month 24 $1,120.37 Month 48 $1,120.37

40% Balance (Payable upon turnover) $37,333.33

*All Payments shall be covered by Post Dated Checks (PDC's)