Tower 1 Units

Studio
1-Bedroom
2-Bedroom

# of units
20
5
2
27

Approx Unit size

22.4 - 26.38 sqm
38.18 - 48.38 sqm
59.7 sqm

Price range
P 1.74 - 2.18 M
P 2.92 - 4.57 M
P 5.29 - 5.57 M

Storeys 1 Units # of units

Studio
8
1-Bedroom
9
2-Bedroom
2
3-Bedroom
19

Approx Unit size

41.32 - 44.63 sqm
64.16 - 67.94 sqm
79.45 - 79.68 sqm

Price range
P 3.80 - 4.27 M
P 5.98 - 6.61 M
P 7.46- 7.75 M

SAMPLE COMPUTATION FOR ATRIA

IN HOUSE

UNIT MODEL
FLOOR AREA
SELLING PRICE
less: VAT (if applicable)
less: Discount
(NSP) Net Selling Price w/o VAT
Add: VAT
NSPwVAT
Add: other charges
TOTAL SELLING PRICE
DOWNPAYMENT (20%)
Less: Reservation Fee
NET DOWNPAYMENT
24 months to pay (0%)
BALANCE (80% OF NSP)

STUDIO
22.4
FORMULA
SPwVAT
(-SPwVAT/ 1.12) X 12%

1- BEDROOM 2 - BEDROOM 3- BEDROOM

37.5
62.3
85.4

NSP x 20%
RS
ND=DP-RF
ND/24

1,744,000.00
1,744,000.00
1,744,000.00
87,200.00
1,831,200.00
366,240.00
20,000.00
346,240.00
14,426.67

2,920,000.00
2,920,000.00
2,920,000.00
146,000.00
3,066,000.00
613,200.00
20,000.00
593,200.00
24,716.67

5,404,000.00
(579,000.00)
4,825,000.00
579,000.00
5,404,000.00
241,250.00
5,645,250.00
1,129,050.00
20,000.00
1,109,050.00
46,210.42

7,460,320.00
(799,320.00)
6,661,000.00
799,320.00
7,460,320.00
333,050.00
7,793,370.00
1,558,674.00
20,000.00
1,538,674.00
64,111.42

NSP x 80%

1,464,960.00

2,452,800.00

4,516,200.00

6,234,696.00

30,324.91
19,359.55
16,881.39

50,773.35
32,413.92
28,264.72

93,486.06
59,681.90
52,042.20

129,059.20
82,391.94
71,845.21

SPwoVAT
NSPwoVAT x 12%
NSPwoVAT + VAT
OC = SPwoVAT x 5%

BANK FINANCING THRU BPI & RCBC

TERMS: 5 YRS
9%
0.02070016
10 YRS
10%
0.01321507
15 YRS
10.50%
0.01152345

SAMPLE COMPUTATION FOR ATRIA

SPOT CASH WITH IN 30 DAYS

UNIT MODEL
FLOOR AREA
SELLING PRICE
less: VAT (if applicable)
less: SPOT CASH DISCOUNT 9%
(NSP) Net Selling Price w/o VAT
Add: VAT
NSPwVAT
Add: other charges
TOTAL SELLING PRICE
Less: Reservation Fee
BALANCE DUE AND PAYABLE
BALANCE (80% OF NSP)

STUDIO
22.4
FORMULA
SPwVAT
(-SPwVAT/ 1.12) X 12%
(SPwVAT/ 1.12) X 9%
SPwoVAT
NSPwoVAT x 12%
NSPwoVAT + VAT
OC = SPwoVAT x 4%

1- BEDROOM 2 - BEDROOM 3- BEDROOM

37.5
62.3
85.4

RS
ND=DP-RF

1,744,000.00
(140,142.86)
1,603,857.14
1,603,857.14
64,154.29
1,668,011.43
20,000.00
1,648,011.43

2,920,000.00
(234,642.86)
2,685,357.14
2,685,357.14
107,414.29
2,792,771.43
20,000.00
2,772,771.43

5,404,000.00
(579,000.00)
(434,250.00)
4,390,750.00
526,890.00
4,917,640.00
175,630.00
5,093,270.00
20,000.00
5,073,270.00

7,460,320.00
(799,320.00)
(599,490.00)
6,061,510.00
727,381.20
6,788,891.20
242,460.40
7,031,351.60
20,000.00
7,011,351.60

NSP x 80%

1,334,409.14

2,234,217.14

4,074,616.00

5,625,081.28

SAMPLE COMPUTATION FOR ATRIA

spot 10% of sp; 10% dp

UNIT MODEL
FLOOR AREA
SELLING PRICE
less: VAT (if applicable)
less: Discount
(NSP) Net Selling Price w/o VAT
Add: VAT
NSPwVAT
Add: other charges 5%
TOTAL SELLING PRICE
DOWNPAYMENT (10%)
Less: Reservation Fee
RESERVATION win 30 days
Less: Promo 10%Sp 10%DP
NET DOWNPAYMENT

STUDIO
22.4
FORMULA
SPwVAT
(-SPwVAT/ 1.12) X 12%

1- BEDROOM 2 - BEDROOM
37.5
62.3

-Dp * 10%
ND=DP-RF

1,744,000.00
(50,000.00)
1,694,000.00
1,694,000.00
84,700.00
1,778,700.00
177,870.00
(20,000.00)
15,000.00
(17,787.00)
155,083.00

2,920,000.00
(50,000.00)
2,870,000.00
2,870,000.00
143,500.00
3,013,500.00
301,350.00
(20,000.00)
15,000.00
(30,135.00)
266,215.00

5,404,000.00
(579,000.00)
(50,000.00)
4,775,000.00
573,000.00
5,348,000.00
238,750.00
5,586,750.00
558,675.00
(20,000.00)
15,000.00
(55,867.50)
497,807.50

BALANCE (90% OF NSP)

NSP x 90%

1,600,830.00

2,712,150.00

5,028,075.00

BANK FINANCING THRU BPI & RCBC

TERMS: 5 YRS
9%
10 YRS
10%
15 YRS
10.50%

0.02070016
0.01321507
0.01152345

33,137.44
21,155.08
18,447.08

56,141.94
35,841.25
31,253.32

104,081.96
66,446.36
57,940.77

50,000.00

50,000.00

50,000.00

15,000.00
17,787.00
82,787.00

15,000.00
30,135.00
95,135.00

15,000.00
55,867.50
120,867.50

TOTAL DISCOUNTS
PROMO DISC
RESERVATION win
30 days
10% SP; 10% DP
TOTAL

SPwoVAT
NSPwoVAT x 12%
NSPwoVAT + VAT
OC = SPwoVAT x 5%
NSP x 10%
RS

R ATRIA
p

3- BEDROOM
85.4
7,460,320.00
(799,320.00)
(70,000.00)
6,591,000.00
790,920.00
7,381,920.00
329,550.00
7,711,470.00
771,147.00
(20,000.00)
15,000.00
(77,114.70)
689,032.30
6,940,323.00

143,665.80
91,716.85
79,976.47

70,000.00
15,000.00
77,114.70
162,114.70