Cash Payment - Day 30

Selling Price
Less: 8% discount
Net Selling Price
Reservation Fee
95% down payment
5% balance upon turnover
Other Charges

P 22,638,000.00
P 1,811,040.00 Additional 1% not included
P 20,826,960.00
P 100,000.00 first day
P 19,685,612.00 due after 30 days
P 1,041,348.00 due on the 24th month
P 624,808.80 due on the 24th month

In-House Option 1 - (20-80)

Selling Price
Reservation Fee
20% down payment
80% spread over 24 months
Monthly Amortization
Other Charges

P 22,638,000.00
P 100,000.00
P 4,427,600.00
P 18,110,400.00
P 754,600.00
P 679,140.00

first day
due after 24 days
over 24 months
per month (starts day 60)
due on the 24th month

In-House Option 2 - (20-20-20-20-20)

Selling Price
Reservation Fee
20% downpayment
20% on the 6th month
20% on the 12th month
20% on the 18th month
20% on the 24th month
Other Charges

P 22,638,000.00
P 100,000.00
P 4,427,600.00
P 4,527,600.00
P 4,527,600.00
P 4,527,600.00
P 4,527,600.00

first day
due after 30 days
due on the 6th month
due on the 12th month
due on the 18th month
due on the 24th month

P 679,140.00 due on the 24th month

In-House Option 3 - (20-20-20-40)

Selling Price
Reservation Fee
20% downpayment
20% on the 8th month
20% on the 16th month
40% balance
Other Charges

P 22,638,000.00
P 100,000.00
P 4,427,600.00
P 4,527,600.00
P 4,527,600.00
P 9,055,200.00
P 679,140.00

first day
due after 30 days
due on the 8th month
due on the 16th month
due on the 24th month
due on the 24th month

In-House Option 4 - (10-40-50)

Selling Price

P 22,638,000.00

Reservation Fee
10% downpayment
40% spread over 24 months
Monthly Amortization
50% balance
Other Charges

P 100,000.00
P 2,163,800.00
P 9,055,200.00
P 377,300.00
P 11,319,000.00
P 679,140.00

first day
due after 30 days
over 24 months
per month (starts day 60)
due on the 24th month
due on the 24th month

In-House Option 4 - (10-30-60)

Selling Price
Reservation Fee
10% downpayment
30% spread over 24 months
Monthly Amortization
60% balance
Other Charges

P 22,638,000.00
P 100,000.00
P 2,163,800.00
P 6,791,400.00
P 282,975.00
P 13,582,800.00
P 679,140.00

first day
due after 30 days
over 24 months
per month (starts day 60)
due on the 24th month
due on the 24th month

In-House Option PROMO - (20-10-70)

Selling Price
Reservation Fee
20% downpayment
10% spread over 24 months
Monthly Amortization
70% balance
Other Charges

P 22,638,000.00
P 100,000.00 first day
P 4,427,600.00 due after 30 days
P 2,263,800.00 over 24 months

per month (starts day

P 94,325.00 60)
P 15,846,600.00 due on the 24th month
P 679,140.00 due on the 24th month

In-House Option PROMO - (10-20-70)

Selling Price
Reservation Fee
10% downpayment
20% spread over 24 months
Monthly Amortization
70% balance
Other Charges

P 22,638,000.00
P 100,000.00
P 2,163,800.00
P 4,527,600.00
P 188,650.00
P 15,846,600.00
P 679,140.00

first day
due after 30 days
over 24 months
per month (starts day 60)
due on the 24th month
due on the 24th month

In-House Option PROMO - (10-10-80)

Selling Price
Reservation Fee
10% downpayment
10% spread over 18 months
Monthly Amortization
80% balance
Other Charges

P 22,638,000.00
P 100,000.00
P 2,163,800.00
P 2,263,800.00
P 125,766.67
P 18,110,400.00
P 679,140.00

first day
due after 30 days
over 18 months
per month (starts day 60)
due on the 18th month
due on the 18th month

Disclaimer: Sample computation only. Prices may change without prior notice. Parking not yet
included.