UPKS Unit Details

Month Promo
PDC Discount
Promo Discount

Tower
Unit:
Type:

Total Area in Square Meters:

Unit Size:
Balcony Size

Unit Price: Php

Investment

Exchange Rate: 1 USD

Projected Price & Rental Currency
(Table): 1 PHP
Illustration of the Projected Price with
10% Increase Per Annum 10%
Estimated Monthly Rental Rate:
Estimated Daily Yield:

* Edit the red only

 August 2022
3%
2%

N/A
37th Floor Unit E
2 BR Unit

74.50
74.50
0.00

24,760,000.00

50.00

1.00

900
90
 Tower: N/A Property Investment VS Bank Investment
Unit: 37th Floor Unit E
Type: 2 BR Unit Unit Size Balcony Size
Illustration of the Projected Price with 10% Increase Per Annum
Area in Square Meters: 74.50 74.50 0.00
in Square Feet: 801.91 801.91 0.00
Projected Price

Unit Price: Php 24,760,000.00 USD 495,200.00 1st year 24,760,000.00

Less 3% Post-dated check Discount: 742,800.00 (PDCs must submit within 30 days) 14,856.00 2nd year 27,236,000.00
Price after PDC Discount 24,017,200.00 480,344.00 3rd year 29,959,600.00
Less 2% Promo Discount: 480,344.00 (Valid until Oct. 15, 2022 only) 9,606.88 4th year 32,955,560.00
Price after PDC & Promo Discounts 23,536,856.00 470,737.12 Estimated value after 4 Years:

Total Contract Price: 23,536,856.00 470,737.12 Total Cash Out ROI in 4 years
7,061,056.80 162.74%
Total Contract Price: Php 23,536,856.00 USD 470,737.12 *The values above are based on estimates only and not necessarily indicative
of future or likely price of the unit. (based on No DP scheme)*
0.30

8% DOWNPAYMENT TERM
InPHP In

Total Contract Price PHP 23,536,856.00 USD

8% Downpayment PHP 1,882,948.48 USD

Less Reservation Fee 60,000.00 USD
Net Downpayment PHP 1,822,948.48 USD
Payable on November 30, 2022

12%Payable in 48 Months PHP 58,842.14 Per month USD

Payable on Dec. 30, 2022 to Nov. 30, 2026 PHP 2,824,422.72 Total payments USD

2.5% Lumpsum on 12th month (Payable on October 30, 2023) PHP 588,421.40 USD
2.5% Lumpsum on 24th month (Payable on October 30, 2024) PHP 588,421.40 USD
2.5% Lumpsum on 36th month (Payable on October 30, 2025) PHP 588,421.40 USD
2.5% Lumpsum on 48th month (Payable on October 30, 2026) PHP 588,421.40 USD

70%Turnover Balance on 37th Month PHP 16,475,799.20 USD

Payable through cash, bank or in-house financing on December 30, 2025

Total Discounts Php 1,223,144.00 USD

Price Per Sqm: Php 315,930.95 USD
Price Per Sqft: Php 29,350.97 USD

* Conversion Rate is Php 50 = 1 USD

INFORMATION HEALTHY RENTAL RETURN

Estimated Monthly
Rental Rate
Estimated Annual
Rental Income
900.00
per sqm
67,050 804,600

* The values above are based on estimates only and not

necessarily indicative of future or likely rental income of the unit.

SERVICED APARTMENT
Estimated Daily
NOTES: Yield
Estimated Monthly
1. This document does not constitute nor form part of any contract, and is for information purposes only. 90.00 Income
per sqm/day
2. Late payments may subject the above terms to recomputation for possible penalties, interest or other adjustments
as may be determined by the SELLER.
6,705 201,150
3. PDCs are required for all payments, and should be made payable to Megaworld Corporation.
PDCs for Other Charges should be made payable to Megaworld Corporation.

4. Registration expenses and Real Property Tax (RPT) are subject to change based on the government's mandated rates or BIR ruling prevailing during the registration of the
documents covering the transaction. Any increase in the amounts payable due to an upward adjustment of the applicable rates as mandated by the government shall be
paid by the PURCHASER.
 Property Investment VS Bank Investment(PHP)

Illustration of
Illustration of the Projected Price with 10% Increase Per Annum Projected Bank
Earnings (3%)

Projected Yearly Projected Yearly

Income Income

2,476,000.00 VS 56,488.45
2,723,600.00 58,183.11
2,995,960.00 59,928.60
3,295,556.00 61,726.46
36,251,116.00

Total Earnings Total Earnings

11,491,116.00 236,326.62
*The values above are based on estimates only and not necessarily indicative
of future or likely price of the unit. (based on No DP scheme)*

RM
USD

470,737.12

37,658.97
1,200.00
36,458.97

1,176.84 Per month

56,488.45 Total Payments

11,768.43
11,768.43
11,768.43
11,768.43

329,515.98

24,462.88
6,318.62
587.02

HEALTHY RENTAL RETURN (PHP)

Estimated Time of
Estimated Annual Rental
100% ROI thru
Yield
RENT (in years)

3.42% 29.25

* The values above are based on estimates only and not

necessarily indicative of future or likely rental income of the unit.

SERVICED APARTMENT (PHP)

Estimated Annual
Estimated Annual Income
Yield

2,413,800 10.26%
 Tower: N/A Property Investment VS Bank Investment
Unit: 37th Floor Unit E
Type: 2 BR Unit Unit Size Balcony Size
Illustration of the Projected Price with 10% Increase Per Annum
Area in Square Meters: 74.50 74.50 0.00
in Square Feet: 801.91 801.91 0.00
Projected Price

Unit Price: Php 24,760,000.00 USD 495,200.00 1st year 24,760,000.00

Less 3% Post-dated check Discount: 742,800.00 (PDCs must submit within 30 days) 14,856.00 2nd year 27,236,000.00
Price after PDC Discount 24,017,200.00 480,344.00 3rd year 29,959,600.00
Less 2% Promo Discount: 480,344.00 (Valid until Oct. 15, 2022 only) 9,606.88 4th year 32,955,560.00
Price after PDC & Promo Discounts 23,536,856.00 470,737.12 Estimated value after 4 Years:

Total Contract Price: 23,536,856.00 470,737.12 Total Cash Out ROI in 4 years
6,943,372.52 165.50%
Total Contract Price: Php 23,536,856.00 USD 470,737.12 *The values above are based on estimates only and not necessarily indicative
of future or likely price of the unit. (based on No DP scheme)*
0.30

10 % DOWNPAYMENT TERM
InPHP In

Total Contract Price PHP 23,536,856.00 USD

10%Downpayment PHP 2,353,685.60 USD

Less 5% Discount on Downpayment 117,684.28
Balance 2,236,001.32
Less Reservation Fee 60,000.00
Net Downpayment PHP 2,176,001.32 USD
Payable on November 30, 2022

10%Payable in 48 Months PHP 49,035.12 Per month USD

Payable on Dec. 30, 2022 to Nov. 30, 2026 PHP 2,353,685.60 Total payments USD

2.5% Lumpsum on 12th month (Payable on October 30, 2023) PHP 588,421.40 USD
2.5% Lumpsum on 24th month (Payable on October 30, 2024) PHP 588,421.40 USD
2.5% Lumpsum on 36th month (Payable on October 30, 2025) PHP 588,421.40 USD
2.5% Lumpsum on 48th month (Payable on October 30, 2026) PHP 588,421.40

70%Turnover Balance on 37th Month PHP 16,475,799.20 USD

Payable through cash, bank or in-house financing on December 30, 2025

Total Discounts Php 1,223,144.00 USD

Price Per Sqm: Php 315,930.95 USD
Price Per Sqft: Php 29,350.97 USD

* Conversion Rate is Php 50 = 1 USD

INFORMATION HEALTHY RENTAL RETURN

Estimated Monthly
Rental Rate
Estimated Annual
Rental Income
900.00
per sqm
67,050 804,600

* The values above are based on estimates only and not

necessarily indicative of future or likely rental income of the unit.

SERVICED APARTMENT
Estimated Daily
NOTES: Yield
Estimated Monthly
1. This document does not constitute nor form part of any contract, and is for information purposes only. 90.00 Income
per sqm/day
2. Late payments may subject the above terms to recomputation for possible penalties, interest or other adjustments
as may be determined by the SELLER.
6,705 201,150
3. PDCs are required for all payments, and should be made payable to Megaworld Corporation.
PDCs for Other Charges should be made payable to Megaworld Corporation.

4. Registration expenses and Real Property Tax (RPT) are subject to change based on the government's mandated rates or BIR ruling prevailing during the registration of the
documents covering the transaction. Any increase in the amounts payable due to an upward adjustment of the applicable rates as mandated by the government shall be
paid by the PURCHASER.
 Property Investment VS Bank Investment(PHP)

Illustration of
Illustration of the Projected Price with 10% Increase Per Annum Projected Bank
Earnings (3%)

Projected Yearly Projected Yearly

Income Income

2,476,000.00 VS 67,080.04
2,723,600.00 69,092.44
2,995,960.00 71,165.21
3,295,556.00 73,300.17
36,251,116.00

Total Earnings Total Earnings

11,491,116.00 280,637.86
*The values above are based on estimates only and not necessarily indicative
of future or likely price of the unit. (based on No DP scheme)*

RM
USD

470,737.12

47,073.71
2,353.69
44,720.03
1,200.00
43,520.03

980.70 Per month

47,073.71 Total Payments

11,768.43
11,768.43
11,768.43

329,515.98

24,462.88
6,318.62
587.02

HEALTHY RENTAL RETURN (PHP)

Estimated Time of
Estimated Annual Rental
100% ROI thru
Yield
RENT (in years)

3.42% 29.25

* The values above are based on estimates only and not

necessarily indicative of future or likely rental income of the unit.

SERVICED APARTMENT (PHP)

Estimated Annual
Estimated Annual Income
Yield

2,413,800 10.26%
 Tower: N/A Property Investment VS Bank Investment
Unit: 37th Floor Unit E
Type: 2 BR Unit Unit Size Balcony Size
Illustration of the Projected Price with 10% Increase Per Annum
Area in Square Meters: 74.50 74.50 0.00
in Square Feet: 801.91 801.91 0.00
Projected Price

Unit Price: Php 24,760,000.00 USD 495,200.00 1st year 24,760,000.00

Less 3% Post-dated check Discount: 742,800.00 (PDCs must submit within 30 days) 14,856.00 2nd year 27,236,000.00
Price after PDC Discount 24,017,200.00 480,344.00 3rd year 29,959,600.00
Less 2% Promo Discount: 480,344.00 (Valid until Oct. 15, 2022 only) 9,606.88 4th year 32,955,560.00
Price after PDC & Promo Discounts 23,536,856.00 470,737.12 Estimated value after 4 Years:

Total Contract Price: 23,536,856.00 470,737.12 Total Cash Out ROI in 4 years
15,298,956.40 75.11%
Total Contract Price: Php 23,536,856.00 USD 470,737.12 *The values above are based on estimates only and not necessarily indicative
of future or likely price of the unit. (based on No DP scheme)*
0.65

30 % DOWNPAYMENT TERM
InPHP In

Total Contract Price PHP 23,536,856.00 USD

30%Downpayment PHP 7,061,056.80 USD

Less 10% Discount on Downpayment 706,105.68
Balance 6,354,951.12
Less Reservation Fee 60,000.00
Net Downpayment PHP 6,294,951.12 USD
Payable on November 30, 2022

15%Payable in 48 Months PHP 73,552.68 Per month USD

Payable on Dec. 30, 2022 to Nov. 30, 2026 PHP 3,530,528.40 Total payments USD

5% Lumpsum on 12th month (Payable on October 30, 2023) PHP 1,176,842.80 USD
5% Lumpsum on 24th month (Payable on October 30, 2024) PHP 1,176,842.80 USD
5% Lumpsum on 36th month (Payable on October 30, 2025) PHP 1,176,842.80 USD
5% Lumpsum on 48th month (Payable on October 30, 2026) PHP 1,176,842.80 USD

35%Turnover Balance on 37th Month PHP 8,237,899.60 USD

Payable through cash, bank or in-house financing on December 30, 2025

Total Discounts Php 1,929,249.68 USD

Price Per Sqm: Php 306,453.02 USD
Price Per Sqft: Php 28,470.45 USD

* Conversion Rate is Php 50 = 1 USD

INFORMATION HEALTHY RENTAL RETURN

Estimated Monthly
Rental Rate
Estimated Annual
Rental Income
900.00
per sqm
67,050 804,600
* The values above are based on estimates only and not
necessarily indicative of future or likely rental income of the unit.

SERVICED APARTMENT
Estimated Daily
NOTES: Yield
Estimated Monthly
1. This document does not constitute nor form part of any contract, and is for information purposes only. 90.00 Income
per sqm/day
2. Late payments may subject the above terms to recomputation for possible penalties, interest or other adjustments
as may be determined by the SELLER.
6,705 201,150
3. PDCs are required for all payments, and should be made payable to Megaworld Corporation.
PDCs for Other Charges should be made payable to Megaworld Corporation.

4. Registration expenses and Real Property Tax (RPT) are subject to change based on the government's mandated rates or BIR ruling prevailing during the registration of the
documents covering the transaction. Any increase in the amounts payable due to an upward adjustment of the applicable rates as mandated by the government shall be
paid by the PURCHASER.
 Property Investment VS Bank Investment(PHP)

Illustration of
Illustration of the Projected Price with 10% Increase Per Annum Projected Bank
Earnings (3%)

Projected Yearly Projected Yearly

Income Income

2,476,000.00 VS 190,648.53
2,723,600.00 196,367.99
2,995,960.00 202,259.03
3,295,556.00 208,326.80
36,251,116.00

Total Earnings Total Earnings

11,491,116.00 797,602.35
*The values above are based on estimates only and not necessarily indicative
of future or likely price of the unit. (based on No DP scheme)*

RM
USD

470,737.12

141,221.14
14,122.11
127,099.02
1,200.00
125,899.02

1,471.05 Per month

70,610.57 Total Payments

23,536.86
23,536.86
23,536.86
23,536.86

164,757.99

38,584.99
6,129.06
569.41

HEALTHY RENTAL RETURN (PHP)

Estimated Time of
Estimated Annual Rental
100% ROI thru
Yield
RENT (in years)

3.42% 29.25
* The values above are based on estimates only and not
necessarily indicative of future or likely rental income of the unit.

SERVICED APARTMENT (PHP)

Estimated Annual
Estimated Annual Income
Yield

2,413,800 10.26%
 Tower: N/A Property Investment VS Bank Investment
Unit: 37th Floor Unit E
Type: 2 BR Unit Unit Size Balcony Size
Illustration of the Projected Price with 10% Increase Per Annum
Area in Square Meters: 74.50 74.50 0.00
in Square Feet: 801.91 801.91 0.00
Projected Price

Unit Price: Php 24,760,000.00 USD 495,200.00 1st year 24,760,000.00

Less 3% Post-dated check Discount: 742,800.00 (PDCs must submit within 30 days) 14,856.00 2nd year 27,236,000.00
Price after PDC Discount 24,017,200.00 480,344.00 3rd year 29,959,600.00
Less 2% Promo Discount: 480,344.00 (Valid until Oct. 15, 2022 only) 9,606.88 4th year 32,955,560.00
Price after PDC & Promo Discounts 23,536,856.00 470,737.12 Estimated value after 4 Years:

Total Contract Price: 23,536,856.00 470,737.12 Total Cash Out ROI in 4 years
15,298,956.40 75.11%
Total Contract Price: Php 23,536,856.00 USD 470,737.12 *The values above are based on estimates only and not necessarily indicative
of future or likely price of the unit. (based on No DP scheme)*
0.65

50 % DOWNPAYMENT TERM
InPHP In

Total Contract Price PHP 23,536,856.00 USD

50%Downpayment PHP 11,768,428.00 USD

Less 10% Discount on Downpayment 1,176,842.80
Balance 10,591,585.20
Less Reservation Fee 60,000.00
Net Downpayment PHP 10,531,585.20 USD
Payable on November 30, 2022

15%Payable in 48 Months PHP 73,552.68 Per month USD

Payable on Dec. 30, 2022 to Nov. 30, 2026 PHP 3,530,528.40 Total payments USD

35%Turnover Balance on 37th Month PHP 8,237,899.60 USD

Payable through cash, bank or in-house financing on December 30, 2025

Total Discounts Php 2,399,986.80 USD

Price Per Sqm: Php 300,134.41 USD
Price Per Sqft: Php 27,883.43 USD

* Conversion Rate is Php 50 = 1 USD

INFORMATION HEALTHY RENTAL RETURN

Estimated Monthly
Rental Rate
Estimated Annual
Rental Income
900.00
per sqm
67,050 804,600
* The values above are based on estimates only and not
necessarily indicative of future or likely rental income of the unit.

SERVICED APARTMENT
Estimated Daily
NOTES: Yield
Estimated Monthly
1. This document does not constitute nor form part of any contract, and is for information purposes only. 90.00 Income
per sqm/day
2. Late payments may subject the above terms to recomputation for possible penalties, interest or other adjustments
as may be determined by the SELLER.
6,705 201,150
3. PDCs are required for all payments, and should be made payable to Megaworld Corporation.
PDCs for Other Charges should be made payable to Megaworld Corporation.

4. Registration expenses and Real Property Tax (RPT) are subject to change based on the government's mandated rates or BIR ruling prevailing during the registration of the
documents covering the transaction. Any increase in the amounts payable due to an upward adjustment of the applicable rates as mandated by the government shall be
paid by the PURCHASER.
 Property Investment VS Bank Investment(PHP)

Illustration of
Illustration of the Projected Price with 10% Increase Per Annum Projected Bank
Earnings (3%)

Projected Yearly Projected Yearly

Income Income

2,476,000.00 VS 317,747.56
2,723,600.00 327,279.98
2,995,960.00 337,098.38
3,295,556.00 347,211.33
36,251,116.00

Total Earnings Total Earnings

11,491,116.00 1,329,337.25
*The values above are based on estimates only and not necessarily indicative
of future or likely price of the unit. (based on No DP scheme)*

RM
USD

470,737.12

235,368.56
23,536.86
211,831.70
1,200.00
210,631.70

1,471.05 Per month

70,610.57 Total Payments

164,757.99

47,999.74
6,002.69
557.67

HEALTHY RENTAL RETURN (PHP)

Estimated Time of
Estimated Annual Rental
100% ROI thru
Yield
RENT (in years)

3.42% 29.25
* The values above are based on estimates only and not
necessarily indicative of future or likely rental income of the unit.

SERVICED APARTMENT (PHP)

Estimated Annual
Estimated Annual Income
Yield

2,413,800 10.26%
 Tower: N/A Property Investment VS Bank Investment
Unit: 37th Floor Unit E
Type: 2 BR Unit Unit Size Balcony Size
Illustration of the Projected Price with 10% Increase Per Annum
Area in Square Meters: 74.50 74.50 0.00
in Square Feet: 801.91 801.91 0.00
Projected Price

Unit Price: Php 24,760,000.00 USD 495,200.00 1st year 24,760,000.00

2nd year 27,236,000.00
3rd year 29,959,600.00
4th year 32,955,560.00
Estimated value after 4 Years:

Total Cash Out ROI in 4 years

21,046,000.00 54.60%
Total Contract Price: Php 24,760,000.00 USD 495,200.00 *The values above are based on estimates only and not necessarily indicative
of future or likely price of the unit. (based on No DP scheme)*

CASH TERM
InPHP In

Total Contract Price PHP 24,760,000.00 USD

Cash PHP 24,760,000.00 USD

Less 15% Discount on Cash Payment 3,714,000.00
Balance 21,046,000.00
Less Reservation Fee 60,000.00
Net Downpayment PHP 20,986,000.00 USD
Payable on November 30, 2022

Total Discounts Php 3,714,000.00 USD

Price Per Sqm: Php 282,496.64 USD
Price Per Sqft: Php 26,244.82 USD

* Conversion Rate is Php 50 = 1 USD

INFORMATION HEALTHY RENTAL RETURN

Estimated Monthly
Rental Rate
Estimated Annual
Rental Income
900.00
per sqm
67,050 804,600
* The values above are based on estimates only and not
necessarily indicative of future or likely rental income of the unit.

SERVICED APARTMENT
Estimated Daily
NOTES: Yield
Estimated Monthly
1. This document does not constitute nor form part of any contract, and is for information purposes only. 90.00 Income
per sqm/day
2. Late payments may subject the above terms to recomputation for possible penalties, interest or other adjustments
as may be determined by the SELLER.
6,705 201,150
3. PDCs are required for all payments, and should be made payable to Megaworld Corporation.
PDCs for Other Charges should be made payable to Megaworld Corporation.

4. Registration expenses and Real Property Tax (RPT) are subject to change based on the government's mandated rates or BIR ruling prevailing during the registration of the
documents covering the transaction. Any increase in the amounts payable due to an upward adjustment of the applicable rates as mandated by the government shall be
paid by the PURCHASER.
 Property Investment VS Bank Investment(PHP)

Illustration of
Illustration of the Projected Price with 10% Increase Per Annum Projected Bank
Earnings (3%)

Projected Yearly Projected Yearly

Income Income

2,476,000.00 VS 631,380.00
2,723,600.00 650,321.40
2,995,960.00 669,831.04
3,295,556.00 689,925.97
36,251,116.00

Total Earnings Total Earnings

11,491,116.00 2,641,458.42
*The values above are based on estimates only and not necessarily indicative
of future or likely price of the unit. (based on No DP scheme)*

USD

495,200.00

495,200.00
74,280.00
420,920.00
1,200.00
419,720.00

74,280.00
5,649.93
524.90

HEALTHY RENTAL RETURN (PHP)

Estimated Time of
Estimated Annual Rental
100% ROI thru
Yield
RENT (in years)

3.25% 30.77
* The values above are based on estimates only and not
necessarily indicative of future or likely rental income of the unit.

SERVICED APARTMENT (PHP)

Estimated Annual
Estimated Annual Income
Yield

2,413,800 9.75%