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.