SAMPLE INVESTMENT COMPUTATION
Wednesday, January 20, 2016
Floor/Unit No. 2127
Unit Type Studio Please input:
Unit Area (sqm) 21.00 Floor/Unit No.
Unit Area (sqft) 226 Unit Area (sqm)
TCP
USD Exchange Rate (depends on daily rate) 45.00
PHP USD *the rest with formula
Total Contract Price                                2,549,230                                  56,650 
Buyers' Outright Promo                                      75,000                                    1,667 
NEW TOTAL CONTRACT PRICE                                2,474,230                                  54,983 
Reservation Fee                                      20,000                                        444 
PAYMENT OPTIONS
OPTIONS AMOUNT PAYABLE PERIOD
(in mos.)
Option 1 : SPOT CASH PHP USD
Less Reservation Fee                                    (20,000)                                    (444) Upon Reservation
Net Payable Amount                                2,454,230                                  54,538 
Net Contract Price (less MCC & VAT)                                2,334,179                                  51,871 
Discount 12%                                 (280,102)                                 (6,224)
Amount Due                                2,174,128                                  48,314  7 days after reservation
Option 2: STEP UP 30% DOWNPAYMENT  (8-10-12)  PHP USD
Less Reservation Fee                                    (20,000)                                    (444) Upon Reservation
8% DP less RF                              177,938.40                                    3,954 
8%                                        8,897                                        198  Month 1 to 20
10% DP                                    247,423                                    5,498 
10%                                      12,371                                        275  Month 21 to 40
12% DP                                    296,908                                    6,598 
12%                                      14,845                                        330  Month 41 to 60
70% Balance                                1,731,961                                  38,488  Upon Turnover
INDICATIVE MONTHLY AMORTIZATION RATES
Bank Financing
 PHP   USD 
5 yrs @ 12% interest                                38,527                                856 
10 yrs @ 12% interest                                24,849                                552 
15 yrs @ 12% interest                                20,786                                462 
In-House Financing
5 yrs @ 18% interest                                43,980                                977 
10 yrs@ 19% interest                                32,331                                718 
IMPORTANT:
1. TCP is inclusive of VAT and MCC.
2. Reservation fee is non-refundable and non-transferrable.
3. Buyers should completely fill-out Buyers' Information Sheet and sign Option to Purchase agreement.
4. Applicable discounts shall automatically be forfeited if buyer fails to comply with payment due dates.
Therefore, regular financing scheme and corresponding payment schedule will be applied.