SAMPLE COMPUTATION - BPI FINANCING (20% DP IN 18 MOS)
Project		:	Escalades
Block		:	2-4
Lot		:	C
Lot Area		:	32.00
Model		:	1-BR
TSP		:	1,516,416.00						excess
Down payment		:	303,416.00		20%		303,283.20	20%	132.8
Balance		:	1,213,000.00		80%		1,213,132.80	80%	132.8
Miscellaneous Fees			55,601.92		4%
	Particulars	Equity		Misc. Fees		Total
0	Res. Fee	P	20,000.00	P	-	P	20,000.00
1	Downpayment		15,745.34		5,054.72		20,800.06
2	Downpayment		15,745.34		5,054.72		20,800.06
3	Downpayment		15,745.34		5,054.72		20,800.06
4	Downpayment		15,745.34		5,054.72		20,800.06
5	Downpayment		15,745.34		5,054.72		20,800.06
6	Downpayment		15,745.34		5,054.72		20,800.06
7	Downpayment		15,745.34		5,054.72		20,800.06
8	Downpayment		15,745.34		5,054.72		20,800.06
9	Downpayment		15,745.34		5,054.72		20,800.06
10	Downpayment		15,745.34		5,054.72		20,800.06
11	Downpayment		15,745.34		5,054.72		20,800.06
12	Downpayment		15,745.34		-		15,745.34
13	Downpayment		15,745.34		-		15,745.34
14	Downpayment		15,745.34		-		15,745.34
15	Downpayment		15,745.34		-		15,745.34
16	Downpayment		15,745.34		-		15,745.34
17	Downpayment		15,745.34		-		15,745.34
18	Downpayment		15,745.22		-		15,745.22
	Loan Amount		1,213,000.00		-		1,213,000.00
	TSP	P	1,516,416.06		55,601.92		1,572,017.98
Monthly Amortization of Loan Amount (excluding bank charge)
	5 years to pay	P	25,623.71		9.75% int. rate p.a
	factor rate		0.021124243700
	Note:
	1.  This serves as a sample computation only.
	2.  Final computations are subject for approval by the developer / bank
SAMPLE COMPUTATION - BPI FINANCING (20% DP IN 18 MOS)
Project		:	Escalades
Block		:	2-3
Lot		:	G
Lot Area		:	49.50
Model		:	2-BR
TSP		:	2,189,041.48						excess
Down payment		:	438,041.48		20%		437,808.30	20%	233.18
Balance		:	1,751,000.00		80%		1,751,233.18	80%	233.18
Miscellaneous Fees			80,264.85		4%
	Particulars	Equity		Misc. Fees		Total
0	Res. Fee	P	20,000.00	P	-	P	20,000.00
1	Downpayment		23,224.53		7,296.81		30,521.34
2	Downpayment		23,224.53		7,296.81		30,521.34
3	Downpayment		23,224.53		7,296.81		30,521.34
4	Downpayment		23,224.53		7,296.81		30,521.34
5	Downpayment		23,224.53		7,296.81		30,521.34
6	Downpayment		23,224.53		7,296.81		30,521.34
7	Downpayment		23,224.53		7,296.81		30,521.34
8	Downpayment		23,224.53		7,296.81		30,521.34
9	Downpayment		23,224.53		7,296.81		30,521.34
10	Downpayment		23,224.53		7,296.81		30,521.34
11	Downpayment		23,224.53		7,296.75		30,521.28
12	Downpayment		23,224.53		-		23,224.53
13	Downpayment		23,224.53		-		23,224.53
14	Downpayment		23,224.53		-		23,224.53
15	Downpayment		23,224.53		-		23,224.53
16	Downpayment		23,224.53		-		23,224.53
17	Downpayment		23,224.53		-		23,224.53
18	Downpayment		23,224.47		-		23,224.47
	Loan Amount		1,751,000.00		-		1,751,000.00
	TSP	P	2,189,041.42		80,264.85		2,269,306.27
Monthly Amortization of Loan Amount (excluding bank charge)
	5 years to pay	P	36,988.55		9.75% int. rate p.a
	factor rate		0.021124243700
	Note:
	1.  This serves as a sample computation only.
	2.  Final computations are subject for approval by the developer / bank
SAMPLE COMPUTATION - BPI FINANCING (20% DP IN 18 MOS)
Project		:	Escalades
Block		:	2-5
Lot		:	A
Lot Area		:	49.50
Model		:	2-BR
TSP		:	2,199,666.48						excess
Down payment		:	440,666.48		20%		439,933.30	20%	733.18
Balance		:	1,759,000.00		80%		1,759,733.18	80%	733.18
Miscellaneous Fees			80,654.43		4%
	Particulars	Equity		Misc. Fees		Total
0	Res. Fee	P	20,000.00	P	-	P	20,000.00
1	Downpayment		23,370.36		7,332.23		30,702.59
2	Downpayment		23,370.36		7,332.23		30,702.59
3	Downpayment		23,370.36		7,332.23		30,702.59
4	Downpayment		23,370.36		7,332.23		30,702.59
5	Downpayment		23,370.36		7,332.23		30,702.59
6	Downpayment		23,370.36		7,332.23		30,702.59
7	Downpayment		23,370.36		7,332.23		30,702.59
8	Downpayment		23,370.36		7,332.23		30,702.59
9	Downpayment		23,370.36		7,332.23		30,702.59
10	Downpayment		23,370.36		7,332.23		30,702.59
11	Downpayment		23,370.36		7,332.13		30,702.49
12	Downpayment		23,370.36		-		23,370.36
13	Downpayment		23,370.36		-		23,370.36
14	Downpayment		23,370.36		-		23,370.36
15	Downpayment		23,370.36		-		23,370.36
16	Downpayment		23,370.36		-		23,370.36
17	Downpayment		23,370.36		-		23,370.36
18	Downpayment		23,370.36		-		23,370.36
	Loan Amount		1,759,000.00		-		1,759,000.00
	TSP	P	2,199,666.48		80,654.43		2,280,320.91
Monthly Amortization of Loan Amount (excluding bank charge)
	5 years to pay	P	37,157.54		9.75% int. rate p.a
	factor rate		0.021124243700
	Note:
	1.  This serves as a sample computation only.
	2.  Final computations are subject for approval by the developer / bank