TOWER Tower 3
Unit 46A
Unit Type 2-BEDROOM
Area (sqm) 75.25
Unit Price 23,545,725.00
Unit Reservation Fee 80,000.00
Parking Optional 1 Parking
Parking Level BASEMENT-3
Parking Price 1,600,000.00
Parking Reservation Fee 25,000.00
Investment Overview as of June 2, 2023
*Sample computation only, official computation upon reservation
Option 1: Cash Payment
Unit Parking Total
Gross Price 23,545,725.00 1,600,000.00 25,145,725.00
Less: 4% Unit Discount (941,829.00) (941,829.00)
Net Unit Price 22,603,896.00 1,600,000.00 24,203,896.00
Reservation Fee 80,000.00 25,000.00 105,000.00
99% Cash payment due in 30 days after reservation 22,297,857.04 1,559,000.00 23,856,857.04
1% Retention Balance on the 4th month 226,038.96 16,000.00 242,038.96
Add: 6% Unit Closing Cost 1,356,233.76 96,000.00 1,452,233.76
Option 2: Deferred Payment
Unit Parking Total
Gross Price 23,545,725.00 1,600,000.00 25,145,725.00
Less: 4% Unit Discount (941,829.00) (941,829.00)
Net Unit Price 22,603,896.00 1,600,000.00 24,203,896.00
Reservation Fee 80,000.00 25,000.00 105,000.00
100% Monthly Amortization in 13 months 1,732,607.38 121,153.85 1,853,761.23
Add: 6% Unit Closing Cost 1,356,233.76 96,000.00 1,452,233.76
Option 3: Standard Term with 20% Spot Payment
Unit Parking Total
Gross Price 23,545,725.00 1,600,000.00 25,145,725.00
Less: 4% Unit Discount (941,829.00) (941,829.00)
Net Unit Price 22,603,896.00 1,600,000.00 24,203,896.00
Reservation Fee 80,000.00 25,000.00 105,000.00
20% Spot Downpayment 4,440,779.20 295,000.00 4,735,779.20
20% Monthly Amortization in 11 months 410,979.93 29,090.91 440,070.84
60% Retention Balance on the 13th month 13,562,337.60 960,000.00 14,522,337.60
Add: 6% Unit Closing Cost 1,356,233.76 96,000.00 1,452,233.76
Option 4: Promo Terms 15(11) - 5(1) -80
Unit Parking Total
Gross Price 23,545,725.00 1,600,000.00 25,145,725.00
Less: 4% Unit Discount (941,829.00) (941,829.00)
Net Unit Price 22,603,896.00 1,600,000.00 24,203,896.00
Reservation Fee 80,000.00 25,000.00 105,000.00
15% Monthly Amortization in 11 months 300,962.22 19,545.45 320,507.67
5% Monthly Amortization in 1 last month 1,130,194.80 80,000.00 1,210,194.80
80% Retention Balance on the 13th month 18,083,116.80 1,280,000.00 19,363,116.80
Add: 6% Unit Closing Cost 1,356,233.76 96,000.00 1,452,233.76
Option 5: Promo Term 10(11) - 10(1) - 80
Unit Parking Total
Gross Price 23,545,725.00 1,600,000.00 25,145,725.00
Less: 4% Unit Discount (941,829.00) (941,829.00)
Net Unit Price 22,603,896.00 1,600,000.00 24,203,896.00
Reservation Fee 80,000.00 25,000.00 105,000.00
10% Monthly Amortization in 11 months 198,217.24 12,272.73 210,489.96
10% Monthly Amortization in 1 last month 2,260,389.60 160,000.00 2,420,389.60
80% Retention Balance on the 13th month 18,083,116.80 1,280,000.00 19,363,116.80
Add: 6% Unit Closing Cost 1,356,233.76 96,000.00 1,452,233.76
Option 6: Promo Term 20(12) - 80
Unit Parking Total
Gross Price 23,545,725.00 1,600,000.00 25,145,725.00
Less: 0% Term Discount 0.00 0.00
Net Unit Price 23,545,725.00 1,600,000.00 25,145,725.00
Reservation Fee 80,000.00 25,000.00 105,000.00
20% Monthly Amortization in 12 months 385,762.08 24,583.33 410,345.42
80% Retention Balance on the 13th month 18,836,580.00 1,280,000.00 20,116,580.00
Add: 6% Unit Closing Cost 1,412,743.50 96,000.00 1,508,743.50
Notes: For any discrepancies between this sample computation and that of the official pricelist, the latter shall prevail. Subject to change without prior notice .
