University Tower III- Malate

UNIT NO.
VIEW:

UNIT TYPE:
FLOOR AREA:
Price per sqm.

Studio
23
100,785.63

CLIENT NAME:
TOTAL CONTRACT PRICE:

PHP 2,318,069.43

RESERVATION FEE:

PHP 25,000

OPTION

PAYABLE PERIOD
(in months)

AMOUNT

Option 1: Spot Cash

5.00% Discount
Less Reservation Fee
Amount Due
Option 2: SPOT DP-Deferred
20.00% Downpayment
5.00% Discount base on DP
Net Spot Downpayment
80.00% Balance
Less Reservation Fee
Net Balance
Monthly Installment for
Option 3: 5%-5%-90 Financing (Special Scheme)
10.00% First Downpayment

30 days

PHP 231,806.94
PHP 9,658.62

24 months

30 days

Month 1-24

PHP 1,854,455.54
PHP 25,000.00
PHP 1,829,455.54

Option 4: 20-80 Financing

PHP 2,318,069.43
PHP 463,613.89

20.00% Downpayment
80.00% Balance
Less Reservation Fee
Net Balance
INDICATIVE MONTHLY AMORTIZATION RATES
Financing
10% interest
10% interest
12% interest
12% interest

PHP 1,854,455.54
PHP 25,000.00
PHP 1,829,455.54
20-80 Financing
PHP 84,420.10
PHP 59,031.39
PHP 48,176.59
PHP 40,695.23

Special Scheme Financing

PHP
PHP
PHP
PHP

Bank Financing (MBTC)

2 years at 6.50% interest
4 years at 7.00% interest
5 years at 7.875% interest
10 years at 9.00% interest
15 years at 10.25% interest
20 years at 10.50% interest
25 years at 9.25% interest

NOTE:

30 days

PHP 2,318,069.43
PHP 463,613.89
PHP 23,180.69
PHP 458,977.75

PHP 2,318,069.43
PHP 231,806.94

80.00% Balance
Less Reservation Fee
Net Balance

In-house
2 years at
3 years at
4 years at
5 years at

PHP 2,318,069.43
PHP 115,903.47
PHP 25,000.00
PHP 2,177,165.96

PHP 1,835,910.99
PHP 25,000.00
PHP 1,810,910.99
PHP 301,818.50

6 months

10.00% Downpayment
Monthly Installment for

Due Date

84,420.10
59,031.39
48,176.59
40,695.23

PHP 81,495.38
PHP 43,804.90
PHP 36,985.41
PHP 23,174.77
PHP 19,940.17
PHP 18,264.91
PHP 15,667.13

PHP 81,495.38
PHP 43,804.90
PHP 36,985.41
PHP 23,174.77
PHP 19,940.17
PHP 18,264.91
PHP 15,667.13

*Prices are inclusive of VAT (if applicable) * Prices are subject to change without prior notice.
* Please make all checks payable to PRINCE JUN PROPERTY HOLDINGS INC.
* SAMPLE COMPUTATION ONLY: Estimated Computation base on estimated present bank rate
excludes Mortgage Redemption Insurance & Fire Insurance & other bank fees.
* Attached herewith is the sample schedule of payment for Option 3: Special scheme

Special Scheme: SAMPLE SCHEDULE OF PAYMENT

Reservation Fee:
After 30 days fr. Reservation pay 5% to move-in

PHP 25,000.00
PHP 231,806.94

Issue 24 PDC for the other 5%(payable to the company)

Plus the estimate monthly ammortization in

PHP 9,658.62
PHP 15,667.13

Total Monthly Payment AS LOW AS!

for the first 24mos.

Move-in fees
Flr. Area (sqm.)

PHP 25,325.75

Legal fees & Taxes*

Flr. Area (sqm.)

23.00

23.00

3mos. Advance Mo.dues

4,420.00
300.00
4,600.00
3,450.00

Doc. Stamp Tax (1.5%)

Transfer Tax (0.75%)
Registration fee
Processing fee

TOTAL MOVE-IN FEES

12,770.00

TOTAL FEES

Meralco
Water
Membership fee (P200/sqm.)

Monthly dues per sqm.(Php)

Monthly dues (Php)

50.00

13,800.00
6,900.00
7,656.00
10,000.00

38,356.00

Tax base (ZV x flr.area) (Php)

ZV per sqm. (Php)

1,150.00

920,000.00
40,000.00

*Computation excludes bank charges (fees & insurances)

Schedule of Payment
Date

Amount

5% DownPayment
Move-in Fees
Legal and Misc Fees

Total (Min. Initial Payment to Move-in)

*Computation excludes bank charges (fees & insurances) for bank financing scheme.

PHP 231,806.94
PHP 12,770.00
PHP 38,356.00

PHP 282,932.94

University Tower III- Malate

UNIT NO.
VIEW:

14-U

UNIT TYPE:
FLOOR AREA:
Price per sqm.

2BR
45.5
105,332.35

CLIENT NAME:
TOTAL CONTRACT PRICE:

PHP 4,792,621.78

RESERVATION FEE:

PHP 25,000

OPTION

PAYABLE PERIOD
(in months)

AMOUNT

Option 1: Spot Cash

PHP 4,792,621.78
PHP 239,631.09
PHP 25,000.00
PHP 4,527,990.69

5.00% Discount
Less Reservation Fee
Amount Due
Option 2: SPOT DP-Deferred

PHP 4,792,621.78
PHP 958,524.36
PHP 47,926.22
PHP 948,939.11

20.00% Downpayment
5.00% Discount base on DP
Net Spot Downpayment
80.00% Balance
Less Reservation Fee
Net Balance
Monthly Installment for

PHP 3,795,756.45
PHP 25,000.00
PHP 3,770,756.45
PHP 628,459.41

6 months

Option 3: 5%-5%-90 Financing (Special Scheme)

5.00% First Downpayment
5.00% Downpayment
Monthly Installment for

PHP 4,792,621.78
PHP 239,631.09
PHP 239,631.09
PHP 9,984.63

24 months

90.00% Balance
Less Reservation Fee
Net Balance

PHP 4,313,359.60
PHP 25,000.00
PHP 4,288,359.60

Option 4: 20-80 Financing

PHP 4,792,621.78
PHP 958,524.36

20.00% Downpayment
80.00% Balance
Less Reservation Fee
Net Balance
INDICATIVE MONTHLY AMORTIZATION RATES
In-house
2 years at
3 years at
4 years at
5 years at

Financing
10% interest
10% interest
12% interest
12% interest

PHP 197,886.05
PHP 138,373.31
PHP 112,928.98
PHP 95,392.20

20-80 Financing
PHP 175,770.53
PHP 122,908.87
PHP 100,308.16
PHP 84,731.28

PHP 191,030.34
PHP 102,681.47
PHP 86,696.14
PHP 54,323.14
PHP 46,741.02
PHP 42,814.12
PHP 36,724.74

PHP 169,681.01
PHP 91,205.90
PHP 77,007.08
PHP 48,252.05
PHP 41,517.30
PHP 38,029.26
PHP 32,620.42

Special Scheme Financing

Bank Financing (MBTC)

2 years at 6.50% interest
4 years at 7.00% interest
5 years at 7.875% interest
10 years at 9.00% interest
15 years at 10.25% interest
20 years at 10.50% interest
25 years at 9.25% interest

NOTE:

PHP 3,834,097.42
PHP 25,000.00
PHP 3,809,097.42

*Prices are inclusive of VAT (if applicable) * Prices are subject to change without prior notice.
* Please make all checks payable to PRINCE JUN PROPERTY HOLDINGS INC.
* SAMPLE COMPUTATION ONLY: Estimated Computation base on estimated present bank rate
excludes Mortgage Redemption Insurance & Fire Insurance & other bank fees.
* Attached herewith is the sample schedule of payment for Option 3: Special scheme

Special Scheme: SAMPLE SCHEDULE OF PAYMENT

Reservation Fee:
After 30 days fr. Reservation pay 5% to move-in

PHP 25,000.00
PHP 239,631.09

Issue 24 PDC for the other 5%(payable to the company)

Plus the estimate monthly ammortization in

PHP 9,984.63
PHP 36,724.74

Total Monthly Payment AS LOW AS!

for the first 24mos.

Move-in fees
Flr. Area (sqm.)
Meralco
Water

PHP 46,709.37

Legal fees & Taxes*

Flr. Area (sqm.)

45.50

45.50

3mos. Advance Mo.dues

4,420.00
300.00
9,100.00
6,825.00

Doc. Stamp Tax (1.5%)

Transfer Tax (0.75%)
Registration fee
Processing fee

TOTAL MOVE-IN FEES

20,645.00

TOTAL FEES

63,286.00

Tax base (ZV x flr.area) (Php)

ZV per sqm. (Php)

1,820,000.00
40,000.00

Membership fee (P200/sqm.)

Monthly dues per sqm.(Php)

Monthly dues (Php)

50.00

2,275.00

27,300.00
13,650.00
12,336.00
10,000.00

*Computation excludes bank charges (fees & insurances)

Schedule of Payment
Date

Amount

5% DownPayment
Move-in Fees
Legal and Misc Fees

Total (Min. Initial Payment to Move-in)

*Computation excludes bank charges (fees & insurances) for bank financing scheme.

PHP 239,631.09
PHP 20,645.00
PHP 63,286.00

PHP 323,562.09

versity Tower III- Malate

Due Date

30 days

30 days

30 days

Month 1-24

ATIVE MONTHLY AMORTIZATION RATES

20-80 Financing
PHP 175,770.53
PHP 122,908.87
PHP 100,308.16
PHP 84,731.28

PHP 169,681.01
PHP 91,205.90
PHP 77,007.08
PHP 48,252.05
PHP 41,517.30
PHP 38,029.26
PHP 32,620.42

*Computation excludes bank charges (fees & insurances)

Registration Fee Ranges

University Tower Galicia
flr.area
Reg.fee
13.5
6,276.00
16.5
6,756.00
17.5
6,936.00
18.5
7,116.00
19.5
7,296.00
20.5
7,386.00
21
7,476.00
23
7,836.00
24.5
8,016.00
25.5
8,196.00
27
8,466.00
30
8,916.00
12.5
6,036.00
19
7,746.00
19.5
7,836.00
21
8,196.00
28
9,456.00
69
17,196.00
97
22,506.00

University
flr.area
19.5
20
23
24
26
26.5
28
28.5
29.5
30
37
41
41.5
42
43
44
44.5
46
47
48
49
51
81
115
117.5
127.5

Tower Malate
Reg.fee
7,656.00
7,746.00
8,256.00
8,466.00
8,826.00
8,916.00
9,186.00
9,276.00
9,456.00
9,546.00
10,806.00
11,526.00
11,616.00
11,706.00
11,886.00
12,066.00
12,336.00
12,426.00
12,606.00
12,786.00
12,966.00
13,826.00
18,726.00
24,846.00
25,296.00
28,896.00