Actual Sample Computation

SUN TOWER 2			OPTION 1
			20% over 30mos.
Payment Terms			80% BAL.(Bank/lumpsum)
Total List Price			2,432,000.00
NET TLP			2,432,000.00
PROMO DISCOUNT
Total Contract Price			2,432,000.00
VAT	12%		0.00
MISC. FEE	5.50%		133,760.00
TCP			2,565,760.00
Down payment	20%		513,152.00
Reservation Fee			25,000.00
NET			488,152.00
1st Month	1		16,271.73
2nd Month	2		16,271.73	MISCELANOUS FEE
3rd Month	3		16,271.73	Registration/Anotation Fee		1.78%
4th Month	4		16,271.73	Doc. Stamp / Issuance of Title		1.50%
5th Month	5		16,271.73	Transfer of Title / Transfer of TAX		0.52%
6th Month	6		16,271.73	Electrical & Water Meter Installation		1.55%
7th Month	7		16,271.73	Legal Fees		0.15%
8th Month	8		16,271.73	TOTAL		5.50%
9th Month	9		16,271.73
10th Month	10		16,271.73
11th Month	11		16,271.73
12th Month	12		16,271.73
13th Month	13		16,271.73
14th Month	14		16,271.73
15th Month	15		16,271.73
16th Month	16		16,271.73
17th Month	17		16,271.73
18th Month	18		16,271.73
19th Month	19		16,271.73
20th Month	20		16,271.73
21st Month	21		16,271.73
22nd Month	22		16,271.73
23rd Month	23		16,271.73
24th Month	24		16,271.73
25th Month	25		16,271.73
26th Month	26		16,271.73
27th Month	27		16,271.73
28th Month	28		16,271.73
29th Month	29		16,271.73
30th Month	30		16,271.73
80% Bal. is thru Bank Financing or Cash			1,591,784.00
(NOTE: Miscelanous Fee / Other Charges is the payment for the installation of your own water meter, electric meter, Documentation fee, transfer title, documentary stamps, notarizing. Can be staggered on your monthly down payment.)