You are on page 1of 1

Federal Land, Inc

Investment Proposal as of Feb. 19, 2013


Cordova Tower PL7C
Terms of Payment

1 BR - 22.10 sq.m.

2 BR - 45 sq.m.

3 BR - 68 sq.m. bi-level

Unit 747 - San Mateo

Unit 930 - Amenities

Unit 728 - Sumulong Hi-way

P 1,422,248.00

P 2,939,213.00

P 4,710,408.00

177,781.00

367,401.65

588,801.00

1,244,467.00

2,571,811.35

4,121,607.00

C2: Cash in 30 Days w/ 12.5 % disc.


Suggested Retail Price
Less: 12.5% disc. on SRP
Total Contract Price
Reservation Fee

20,000.00

20,000.00

20,000.00

Cash in 30 Days

1,224,677.00

255,811.35

4,101,607.00

Suggested Retail Price

P 1,422,248.00

P 2,939,213.00

P 4,710,408.00

Less: 6% disc. on SRP

85,334.90

176,352.80

282,624.50

1,336,913.10

2,276,860.20

4,427,783.50

Reservation Fee

20,000.00

20,000.00

20,000.00

50% DP (30 D)

648,456.55

1,361,430.10

2,193,891.70

50% Bal. (24 M)

27,852.40

57,559.60

92,245.50

Suggested Retail Price

P 1,422,248.00

P 2,939,213.00

P 4,710,408.00

Less: 10% disc. on SRP

142,224,80

293,921.30

471,040.80

1,280,023.20

2,645,291.70

4,239,367.20

C1: 50% DP (30 D) & 50% Bal. (24 M) w/ 6% disc.

Total Contract Price

B3: 30% DP (30 D) & 70% Bal. thru B.F. w/ 10% disc.

Total Contract Price


Reservation Fee

20,000.00

20,000.00

20,000.00

30% D.P. (30 D)

364,007.00

773,587.50

1,251,810.10

70% Bal. thru B.F. w/ 9.50% int. p.a. (aprx.)

882,016.20

1,837,704.20

2,967,557.00

Option 1: Monthly Amort. in 05 Years

18,524.00

38,595.25

62,342.25

Option 2: Monthly Amort. in 10 Years

11,413.10

23,779,45

38,399.50

Option 3: Monthly Amort. In 15 Years

9,210.20

19,189.80

30,988.00

P 4,710,408.00

A1: 10% DP (30 D) - 12% D.P. (24 M) & 78% Bal. thru B.F. w/ 2% disc.
Suggested Retail Price

P 1,422,248.00

P 2,939,213.00

Less: 2% disc. on SRP

28,445.00

58,784.30

94,208.20

1,393,803.00

2,880,428.70

4,616,199.80

Total Contract Price


Reservation Fee

20,000.00

20,000.00

20,000.00

10% DP (30 D)

119,380.30

268,042.90

441,620.00

12% DP (24 M)

6,969.00

14,402.10

23,081.00

1,087,166.30

2,246,734.40

3,462,149.85

Option 1: Monthly Amort. in 05 Years

22,832.50

47,185.60

72,711.60

Option 2: Monthly Amort. in 10 Years

14,067.70

29,007.20

44,799.40

Option 3: Monthly Amort. In 15 Years

11,352.50

23,461.00

36,152.60

N/A

78% Bal. thru B.F. w/ 9.50% int. p.a. (aprx.)

A3: 22.5% DP (30 M) & 77.5% Bal. thru B.F.


Total Contract Price

P 2,939,213.00

P 4,710,408.00

Reservation Fee

20,000.00

20,000.00

6.5% DP (10 M)

19,104.90

30.617.65

7.0% DP (10 M)

20,574.50

32,972.90

9.0% DP (10 M)

26,452.95

42,393.70

2,277,890.10

3,650,566.20

Option 1: Monthly Amort. in 05 Years

47,839.95

76,668.70

Option 2: Monthly Amort. in 10 Years

29,475.45

47,237.45

Option 3: Monthly Amort. In 15 Years

23,786.30

38,120.10

77.5% Bal. thru B.F. w/ 9.50% int. p.a. (aprx.)

Parking Slot 12.50 sq. m. P 680,000.00


Name of Client:

Date:

Group:

Sales Executive:

MP:

Division:

gpc 2-19-13