DATE: March 2, 2022 CIRCULAR NO.

SC-HPR-03-04-2022

INVESTMENT DETAILS
CLIENT'S NAME : TOTAL SELLING PRICE : ₱ 4,721,860.00
PROJECT NAME : HPR T2 Less: Discount on TSP :
UNIT NUMBER : 2518 NET SELLING PRICE : ₱ 4,721,860.00
TYPE : ONE BEDROOM
LIVEABLE AREA 28.80 SQM.
BALCONY AREA : 2.00 SQM. Add: VAT 12.0% ₱ 566,623.20
GROSS AREA : 30.80 SQM. Add: Legal & Misc. Fees : 10.0% ₱ 472,186.00

TOTAL CONTRACT PRICE : ₱ 5,760,669.20

PAYMENT OPTIONS
OPTION 1: STRAIGHT PAYMENT OPTION 2: STEP-UP PAYMENT

Equity Payment : 10.0% ₱ 576,066.92 Equity Payment : 10.0% ₱ 576,066.92

Less: Reservation fee : ₱ 15,000.00 Less: Reservation fee : ₱ 15,000.00
Net Equity payment : ₱ 561,066.92 ₱ - Net Equity payment : ₱ 561,066.92

Equity term : 28 ₱ 20,038.10 Apr 2022 to Dec 2022 9 25.0% ₱ 15,585.19

Equity On-us Promo 15,585.19 ₱ 4,452.91 Jan 2023 to Oct 2023 10 35.0% ₱ 19,637.34
Nov 2023 to Jul 2024 9 40.0% ₱ 24,936.31

FULL BALANCE (TCP) : 90.0% ₱ 5,184,602.28 FULL BALANCE (TCP) : 90.00% ₱ 5,184,602.28
Estimated Monthly Amortization

Estimated Monthly Amortization Term Interest Rate Factor Rate Amount Income Requirement
Term Interest Rate Factor Rate Amount Income Requirement 5 7.0% 0.01980120 102,661.34 342,204.46
5 7.0% 0.01980120 102,661.34 342,204.46 10 7.0% 0.01161085 60,197.63 200,658.76

10 7.0% 0.01161085 60,197.63 200,658.76 15 7.0% 0.00898828 46,600.67 155,335.57

15 7.0% 0.00898828 46,600.67 155,335.57 20 7.0% 0.00775299 $40,196.17 133,987.22
20 7.0% 0.00775299 40,196.17 133,987.22 Fixed for five (5) years
Fixed for five (5) years Sample Computation for Interest rate is at 7% fixed for five (5) years only
Sample Computation for Interest rate is at 7% fixed for five (5) years only A. Prices are subject to change without prior notice.
A. Prices are subject to change without prior notice. B. Bank Fees rates may vary per bank.
B. Bank Fees rates may vary per bank.
HIT DATES:
HIT DATES: RESERVATION DATE EQUITY DATE
RESERVATION DATE EQUITY DATE 1ST TO 5TH EVERY 5TH OF THE MONTH
1ST TO 5TH EVERY 5TH OF THE MONTH 6TH TO 20TH EVERY 20TH OF THE MONTH
6TH TO 20TH EVERY 20TH OF THE MONTH 21ST TO 30TH EVERY 30TH OF THE MONTH
21ST TO 30TH EVERY 30TH OF THE MONTH