ONE OASIS SAMPLE COMPUTATION
	Price updated as of April 5, 2010
	1st Floor price per sqm	52000
	Building				4
	Unit No.				402
	Unit Category		:		1 BR w/ Balcony
	Unit Area (sqm)		:		32.050
	Total Area (sqm)		:		32.050
	Reservation Fee		:		20,000
	Price per sqm				63,940
	Total List  Price		:		2,131,000.00
	Registration Fee 5%				106,550.00
	EVAT 12%				-
	Total Contract Price				2,237,550
	Total Contract Price				2,237,600.00
	A. SPOT CASH (UPFRONT) with 8% discount
	Total List  Price		:		2,131,000.00
	Less: 8% discount on 90% TLP		:		153,432.00
	Less: 8% discount on 90% TLP		:		(153,432.00)
	Net Selling Price		:		1,977,568.00
	Registration Fee/ EVAT		:		336,186.56
	New TCP				2,313,754.56
	New TCP				2,313,800.00
	Less: Reservation Fee				20,000.00
	Payable within 7days after reservation (90% of TCP)				2,064,379.10
	90% spot cash due within 7days				2,062,350.00
	10% Retention payable upon available of title		:		231,380.00
	B. SPOT CASH (30days) with 5% discount
	Total List  Price		:		2,131,000.00
	Less: 5% discount on 90% TLP		:		95,895.00
	Less: 5% discount on 90% TLP		:		(95,895.00)
	Net Selling Price		:		2,035,105.00
	Registration Fee/ EVAT		:		345,967.85
	New TCP				2,381,072.85
	New TCP				2,381,100.00
	Less: Reservation Fee				20,000.00
	Payable within 7days after reservation (90% of TCP)				2,124,965.57
	90% spot cash due within 7days				2,122,940.00
	10% Retention payable upon available of title		:		238,110.00
	A. 18 months deferred
	Total Contract Price		:		2,237,600.00
	Less: Reservation Fee				(20,000.00)
	Net TCP				2,217,600.00
	Monthly Ammortization for 18months, with insurance		:		125,260.52
	B. 10-90 Scheme
	10% Downpayment
	Total Contract Price		:		2,237,600.00
	20% Downpayment		:		223,760.00
	Reservation		:		(20,000.00)
	Balance				203,760.00
	DP Payable in 15months (begins 30days after reservation)		:		13,584.00
	90% balance payable thru inhouse financing		:		2,013,840.00
						with insurance
	If 3 yrs, 11.5% pa, Monthly Amortization		:		66,408.40	68,237.64
	If 5 yrs, 11.5% pa, Monthly Amortization		:		44,289.59	46,118.83
	If 7 yrs		:
	11.5% pa, Monthly Amortization (1st 5 yrs)				35,013.55	36,842.79
	19.0% pa, Monthly Amortization (after 5 yrs)				37,680.89	39,510.13
	If 10 yrs		:
	11.5% pa, Monthly Amortization (1st 5 yrs)				28,313.67	30,142.91
	19.0% pa, Monthly Amortization (after 5 yrs)				33,396.33	35,225.56
	Subject to change without prior notice
	Sample computation made by: Realtor Dinah Patrimonio
	09067290616 / 09427001888  / 2975323
	atedhines@gmail.com
	www.davaoestate.com