Академический Документы
Профессиональный Документы
Культура Документы
Project:
Location:
MAKATI CITY
20-80 FINANCING
BUILDING
UNIT NO.
UNIT TYPE
INCLUSIONS
PARKING
TOTAL AREA
(SQM) WITH
INCLUSIONS
RESERVATION
FEE
80% IN-HOUSE
20% DOWNPAYMENT
Monthly Amortization**
Upon
Reservation
TYPE
SLOT #
BUILDING A
TOTAL
CONTRACT
PRICE
DEFFERED
CASH*
SPOT CASH
Within 30 Days
24 mos.
Discounted
Spot DP
DP
Term
Monthly DP
5 YRS
@ 11.5%
7 YRS
@ 13%
10 YRS
@ 15%
Monthly Amortization**
5 YRS
@ 8%
10 YRS
@ 10%
Monthly Amortization***
15 YRS
@ 11%
Discounted
Spot DP
DP
Term
Monthly DP
5 YRS
@ 8%
10 YRS
@ 10%
15 YRS
@ 11%
B-005
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-007
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-009
18.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-029
18.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-031
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-033
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-045
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-047
18.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-053
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-071
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-073
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-081
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-083
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-085
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-093
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-095
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-107
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-111
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-115
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-117
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-123
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-125
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-127
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-131
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-133
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-135
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-137
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-157
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-159
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-161
18.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-163
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-165
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-173
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-175
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-181
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-183
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-187
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-189
18.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-195
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
Project:
Location:
MAKATI CITY
20-80 FINANCING
BUILDING
UNIT NO.
UNIT TYPE
INCLUSIONS
PARKING
TOTAL AREA
(SQM) WITH
INCLUSIONS
RESERVATION
FEE
80% IN-HOUSE
20% DOWNPAYMENT
Monthly Amortization**
Upon
Reservation
TYPE
SLOT #
BUILDING A
TOTAL
CONTRACT
PRICE
DEFFERED
CASH*
SPOT CASH
Within 30 Days
24 mos.
Discounted
Spot DP
DP
Term
Monthly DP
5 YRS
@ 11.5%
7 YRS
@ 13%
10 YRS
@ 15%
Monthly Amortization**
5 YRS
@ 8%
10 YRS
@ 10%
Monthly Amortization***
15 YRS
@ 11%
Discounted
Spot DP
DP
Term
Monthly DP
5 YRS
@ 8%
10 YRS
@ 10%
15 YRS
@ 11%
B-197
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-199
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-207
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-209
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-215
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-217
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-221
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-223
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-225
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-227
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-229
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-231
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-233
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-235
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-237
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-239
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-241
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
B-243
12.50
932,000.00
10,000.00
185,808.00
12
15,950.00
16,397.69
13,563.93
12,029.13
U1024
Studio Type
22.07
2,564,000.00
20,000.00
492,416.00
12
42,316.67
46,974.41
39,178.53
34,956.20
U1424
Studio Type
22.07
2,576,200.00
20,000.00
494,782.80
12
42,520.00
47,197.92
39,364.95
35,122.53
U1437
Studio Type
22.05
2,594,600.00
20,000.00
498,352.40
12
42,826.67
47,535.02
39,646.10
35,373.38
U1624
Studio Type
22.07
2,584,500.00
20,000.00
496,393.00
12
42,658.33
47,349.99
39,491.77
35,235.69
U1639
Studio Type
22.05
2,602,900.00
20,000.00
499,962.60
12
42,965.00
47,687.09
39,772.93
35,486.54
U1801
Studio Type
22.05
2,702,000.00
20,000.00
519,188.00
12
44,616.67
49,502.67
41,287.20
36,837.62
U1802
Studio Type
22.05
2,702,000.00
20,000.00
519,188.00
12
44,616.67
49,502.67
41,287.20
36,837.62
U1821
Studio Type
22.03
2,698,000.00
20,000.00
518,412.00
12
44,550.00
49,429.39
41,226.08
36,783.08
U1822
Studio Type
22.07
2,704,200.00
20,000.00
519,614.80
12
44,653.33
49,542.98
41,320.82
36,867.61
U1833
Studio Type
22.05
2,724,400.00
20,000.00
523,533.60
12
44,990.00
49,913.06
41,629.48
37,143.01
U1921
Studio Type
22.03
2,681,500.00
20,000.00
515,211.00
12
44,275.00
49,127.10
40,973.96
36,558.13
U1923
1 Bedroom
34.65
4,515,000.00
20,000.00
870,910.00
12
74,833.33
82,718.20
68,990.27
61,555.09
U1926
Studio Type
24.06
2,847,600.00
20,000.00
547,434.40
12
47,043.33
52,170.18
43,512.00
38,822.65
U1935
Studio Type
22.05
2,706,000.00
20,000.00
519,964.00
12
44,683.33
49,575.96
41,348.32
36,892.15
U1936
Studio Type
22.05
2,706,000.00
20,000.00
519,964.00
12
44,683.33
49,575.96
41,348.32
36,892.15
U227
Studio Type
GL227;
27.99
2,694,400.00
20,000.00
517,713.60
12
44,490.00
49,363.44
41,171.07
36,734.00
U228
Studio Type
GL228;
27.91
2,690,400.00
20,000.00
516,937.60
12
44,423.33
49,290.15
41,109.95
36,679.47
U229
Studio Type
24.06
2,558,000.00
20,000.00
491,252.00
12
42,216.67
46,864.49
39,086.85
34,874.40
U233
Studio Type
GL233;
32.62
2,947,800.00
20,000.00
566,873.20
12
48,713.33
54,005.91
45,043.08
40,188.72
U2026
Studio Type
24.06
2,850,300.00
20,000.00
547,958.20
12
47,088.33
52,219.64
43,553.26
38,859.46
U2033
Studio Type
22.05
2,710,100.00
20,000.00
520,759.40
12
44,751.67
49,651.07
41,410.97
36,948.05
Project:
Location:
MAKATI CITY
20-80 FINANCING
BUILDING
UNIT NO.
UNIT TYPE
INCLUSIONS
PARKING
TOTAL AREA
(SQM) WITH
INCLUSIONS
RESERVATION
FEE
80% IN-HOUSE
20% DOWNPAYMENT
Monthly Amortization**
Upon
Reservation
TYPE
SLOT #
BUILDING A
TOTAL
CONTRACT
PRICE
DEFFERED
CASH*
SPOT CASH
Within 30 Days
24 mos.
Discounted
Spot DP
DP
Term
Monthly DP
5 YRS
@ 11.5%
7 YRS
@ 13%
10 YRS
@ 15%
Monthly Amortization**
5 YRS
@ 8%
10 YRS
@ 10%
Monthly Amortization***
15 YRS
@ 11%
Discounted
Spot DP
DP
Term
Monthly DP
5 YRS
@ 8%
10 YRS
@ 10%
15 YRS
@ 11%
U2034
Studio Type
22.05
2,710,100.00
20,000.00
520,759.40
12
44,751.67
49,651.07
41,410.97
36,948.05
U2035
Studio Type
22.05
2,708,200.00
20,000.00
520,390.80
12
44,720.00
49,616.26
41,381.94
36,922.15
U2037
Studio Type
22.52
2,760,400.00
20,000.00
530,517.60
12
45,590.00
50,572.61
42,179.57
37,633.81
U2301
Studio Type
22.05
2,698,100.00
20,000.00
518,431.40
12
44,551.67
49,431.22
41,227.61
36,784.45
U2319
Studio Type
22.05
2,700,000.00
20,000.00
518,800.00
12
44,583.33
49,466.03
41,256.64
36,810.35
U2321
Studio Type
22.03
2,697,800.00
20,000.00
518,373.20
12
44,546.67
49,425.73
41,223.02
36,780.36
U2322
Studio Type
22.07
2,702,100.00
20,000.00
519,207.40
12
44,618.33
49,504.51
41,288.73
36,838.98
U2333
Studio Type
22.05
2,720,400.00
20,000.00
522,757.60
12
44,923.33
49,839.78
41,568.36
37,088.47
U2334
Studio Type
22.05
2,720,400.00
20,000.00
522,757.60
12
44,923.33
49,839.78
41,568.36
37,088.47
U2335
Studio Type
22.05
2,720,400.00
20,000.00
522,757.60
12
44,923.33
49,839.78
41,568.36
37,088.47
U2336
Studio Type
22.05
2,722,300.00
20,000.00
523,126.20
12
44,955.00
49,874.58
41,597.39
37,114.38
U2337
Studio Type
22.52
2,772,900.00
20,000.00
532,942.60
12
45,798.33
50,801.61
42,370.57
37,804.23
U429
Studio Type
24.06
2,566,800.00
20,000.00
492,959.20
12
42,363.33
47,025.71
39,221.31
34,994.37
U430
1 Bedroom
28.00
2,962,300.00
20,000.00
569,686.20
12
48,955.00
54,271.57
45,264.65
40,386.41
U432
1 Bedroom
28.21
2,981,700.00
20,000.00
573,449.80
12
49,278.33
54,626.99
45,561.08
40,650.90
U725
1 Bedroom
34.65
4,280,500.00
20,000.00
825,417.00
12
70,925.00
78,421.98
65,407.06
58,358.04
U801
Studio Type
22.05
2,663,300.00
20,000.00
511,680.20
12
43,971.67
48,793.66
40,695.86
36,310.00
U822
Studio Type
22.05
2,665,200.00
20,000.00
512,048.80
12
44,003.33
48,828.47
40,724.89
36,335.91
U829
Studio Type
24.06
2,827,500.00
20,000.00
543,535.00
12
46,708.33
51,801.93
43,204.87
38,548.62
U836
Studio Type
22.05
2,685,600.00
20,000.00
516,006.40
12
44,343.33
49,202.21
41,036.61
36,614.03
U1210
Studio Type
22.05
2,568,100.00
20,000.00
493,211.40
12
42,385.00
47,049.52
39,241.18
35,012.10
U1211
Studio Type
22.68
2,631,600.00
20,000.00
505,530.40
12
43,443.33
48,212.89
40,211.47
35,877.82
U1410
Studio Type
22.05
2,572,300.00
20,000.00
494,026.20
12
42,455.00
47,126.47
39,305.35
35,069.36
U1416
1 Bedroom
28.01
3,206,100.00
20,000.00
616,983.40
12
53,018.33
58,738.16
48,989.97
43,710.25
U1617
1 Bedroom
28.00
3,217,500.00
20,000.00
619,195.00
12
53,208.33
58,947.02
49,164.16
43,865.67
U1809
Studio Type
22.05
2,702,000.00
20,000.00
519,188.00
12
44,616.67
49,502.67
41,287.20
36,837.62
U1815
1 Bedroom
28.00
3,756,300.00
20,000.00
723,722.20
12
62,188.33
68,818.24
57,397.16
51,211.38
U1817
1 Bedroom
28.00
3,754,200.00
20,000.00
723,314.80
12
62,153.33
68,779.77
57,365.07
51,182.75
U1818
1 Bedroom
28.17
3,936,600.00
20,000.00
758,700.40
12
65,193.33
72,121.47
60,152.18
53,669.49
U1908
1 Bedroom
28.14
3,744,600.00
20,000.00
721,452.40
12
61,993.33
68,603.89
57,218.38
51,051.87
U1915
1 Bedroom
28.00
3,728,100.00
20,000.00
718,251.40
12
61,718.33
68,301.60
56,966.25
50,826.91
U212
1 Bedroom
GL212;
58.27
5,132,200.00
20,000.00
990,646.80
12
85,120.00
94,025.77
78,421.23
69,969.66
U2006
1 Bedroom
28.00
3,736,000.00
20,000.00
719,784.00
12
61,850.00
68,446.33
57,086.97
50,934.62
U2018
1 Bedroom
28.17
3,756,100.00
20,000.00
723,683.40
12
62,185.00
68,814.58
57,394.10
51,208.65
U2305
1 Bedroom
28.00
3,753,300.00
20,000.00
723,140.20
12
62,138.33
68,763.28
57,351.32
51,170.48
U2314
1 Bedroom
28.01
3,754,500.00
20,000.00
723,373.00
12
62,158.33
68,785.27
57,369.65
51,186.84
U2317
1 Bedroom
28.00
3,753,300.00
20,000.00
723,140.20
12
62,138.33
68,763.28
57,351.32
51,170.48
U2318
1 Bedroom
28.17
3,773,500.00
20,000.00
727,059.00
12
62,475.00
69,133.36
57,659.98
51,445.87
U414
Studio Type
22.05
2,426,200.00
20,000.00
465,682.80
12
40,020.00
44,449.81
37,072.91
33,077.51
Project:
Location:
MAKATI CITY
20-80 FINANCING
BUILDING
UNIT NO.
UNIT TYPE
INCLUSIONS
PARKING
TOTAL AREA
(SQM) WITH
INCLUSIONS
RESERVATION
FEE
80% IN-HOUSE
20% DOWNPAYMENT
Monthly Amortization**
Upon
Reservation
TYPE
SLOT #
BUILDING A
TOTAL
CONTRACT
PRICE
DEFFERED
CASH*
SPOT CASH
Within 30 Days
24 mos.
Discounted
Spot DP
DP
Term
Monthly DP
5 YRS
@ 11.5%
7 YRS
@ 13%
10 YRS
@ 15%
Monthly Amortization**
5 YRS
@ 8%
10 YRS
@ 10%
Monthly Amortization***
15 YRS
@ 11%
Discounted
Spot DP
DP
Term
Monthly DP
5 YRS
@ 8%
10 YRS
@ 10%
15 YRS
@ 11%
U711
Studio Type
22.68
2,610,700.00
20,000.00
501,475.80
12
43,095.00
47,829.99
39,892.12
35,592.88
U720
1 Bedroom
28.17
3,191,000.00
20,000.00
614,054.00
12
52,766.67
58,461.52
48,759.24
43,504.38
U814
Studio Type
22.05
2,663,300.00
20,000.00
511,680.20
12
43,971.67
48,793.66
40,695.86
36,310.00
U1129
Studio Type
24.06
2,715,400.00
20,000.00
521,787.60
12
44,840.00
49,748.17
41,491.96
37,020.31
U1225
1 Bedroom
34.65
4,307,700.00
20,000.00
830,693.80
12
71,378.33
78,920.31
65,822.68
58,728.87
U1231
1 Bedroom
28.00
3,138,800.00
20,000.00
603,927.20
12
51,896.67
57,505.18
47,961.61
42,792.71
U1429
Studio Type
24.06
2,724,500.00
20,000.00
523,553.00
12
44,991.67
49,914.89
41,631.01
37,144.37
U1521
Studio Type
22.05
2,572,800.00
20,000.00
494,123.20
12
42,463.33
47,135.63
39,312.99
35,076.17
U1625
1 Bedroom
34.65
4,331,600.00
20,000.00
835,330.40
12
71,776.67
79,358.17
66,187.88
59,054.71
U1638
Studio Type
22.05
2,599,300.00
20,000.00
499,264.20
12
42,905.00
47,621.13
39,717.92
35,437.46
U1729
Studio Type
24.06
2,735,900.00
20,000.00
525,764.60
12
45,181.67
50,123.75
41,805.20
37,299.79
U1819
Studio Type
22.05
2,696,300.00
20,000.00
518,082.20
12
44,521.67
49,398.25
41,200.10
36,759.91
U1933
Studio Type
22.05
2,702,100.00
20,000.00
519,207.40
12
44,618.33
49,504.51
41,288.73
36,838.98
U225
1 Bedroom
GL225;
43.99
4,606,500.00
20,000.00
888,661.00
12
76,358.33
84,394.55
70,388.41
62,802.55
U2026
Studio Type
24.06
2,846,300.00
20,000.00
547,182.20
12
47,021.67
52,146.36
43,492.14
38,804.93
U2101
Studio Type
22.05
2,687,800.00
20,000.00
516,433.20
12
44,380.00
49,242.52
41,070.22
36,644.02
U2119
Studio Type
22.05
2,687,800.00
20,000.00
516,433.20
12
44,380.00
49,242.52
41,070.22
36,644.02
U2120
Studio Type
22.05
2,687,800.00
20,000.00
516,433.20
12
44,380.00
49,242.52
41,070.22
36,644.02
U2121
Studio Type
22.03
2,685,700.00
20,000.00
516,025.80
12
44,345.00
49,204.05
41,038.13
36,615.39
U2122
Studio Type
22.07
2,689,900.00
20,000.00
516,840.60
12
44,415.00
49,280.99
41,102.31
36,672.65
U2130
Studio Type
22.12
2,650,600.00
20,000.00
509,216.40
12
43,760.00
48,560.99
40,501.80
36,136.86
U2134
Studio Type
22.05
2,710,100.00
20,000.00
520,759.40
12
44,751.67
49,651.07
41,410.97
36,948.05
U2135
Studio Type
22.05
2,710,100.00
20,000.00
520,759.40
12
44,751.67
49,651.07
41,410.97
36,948.05
U2137
Studio Type
22.52
2,760,500.00
20,000.00
530,537.00
12
45,591.67
50,574.44
42,181.10
37,635.18
U2201
Studio Type
22.05
2,691,900.00
20,000.00
517,228.60
12
44,448.33
49,317.63
41,132.87
36,699.92
U2220
Studio Type
22.05
2,691,900.00
20,000.00
517,228.60
12
44,448.33
49,317.63
41,132.87
36,699.92
U2221
Studio Type
22.03
2,689,800.00
20,000.00
516,821.20
12
44,413.33
49,279.16
41,100.78
36,671.29
U2225
Studio Type
22.05
2,647,500.00
20,000.00
508,615.00
12
43,708.33
48,504.19
40,454.43
36,094.59
U2230
Studio Type
22.12
2,654,800.00
20,000.00
510,031.20
12
43,830.00
48,637.93
40,565.97
36,194.12
U2233
Studio Type
22.05
2,714,300.00
20,000.00
521,574.20
12
44,821.67
49,728.02
41,475.15
37,005.31
U2234
Studio Type
22.05
2,714,300.00
20,000.00
521,574.20
12
44,821.67
49,728.02
41,475.15
37,005.31
U2235
Studio Type
22.05
2,714,300.00
20,000.00
521,574.20
12
44,821.67
49,728.02
41,475.15
37,005.31
U2236
Studio Type
22.05
2,714,300.00
20,000.00
521,574.20
12
44,821.67
49,728.02
41,475.15
37,005.31
U2237
Studio Type
22.52
2,764,700.00
20,000.00
531,351.80
12
45,661.67
50,651.38
42,245.27
37,692.44
U2302
Studio Type
22.05
2,695,900.00
20,000.00
518,004.60
12
44,515.00
49,390.92
41,193.99
36,754.45
U2319
Studio Type
22.05
2,695,900.00
20,000.00
518,004.60
12
44,515.00
49,390.92
41,193.99
36,754.45
U2320
Studio Type
22.05
2,695,900.00
20,000.00
518,004.60
12
44,515.00
49,390.92
41,193.99
36,754.45
U2321
Studio Type
22.03
2,693,700.00
20,000.00
517,577.80
12
44,478.33
49,350.61
41,160.38
36,724.46
U2330
Studio Type
22.12
2,658,700.00
20,000.00
510,787.80
12
43,895.00
48,709.38
40,625.57
36,247.29
Project:
Location:
MAKATI CITY
20-80 FINANCING
BUILDING
UNIT NO.
UNIT TYPE
INCLUSIONS
PARKING
TOTAL AREA
(SQM) WITH
INCLUSIONS
RESERVATION
FEE
80% IN-HOUSE
20% DOWNPAYMENT
Monthly Amortization**
Upon
Reservation
TYPE
SLOT #
BUILDING A
TOTAL
CONTRACT
PRICE
DEFFERED
CASH*
SPOT CASH
Within 30 Days
24 mos.
Discounted
Spot DP
DP
Term
Monthly DP
5 YRS
@ 11.5%
7 YRS
@ 13%
10 YRS
@ 15%
Monthly Amortization**
5 YRS
@ 8%
10 YRS
@ 10%
Monthly Amortization***
15 YRS
@ 11%
Discounted
Spot DP
DP
Term
Monthly DP
5 YRS
@ 8%
10 YRS
@ 10%
15 YRS
@ 11%
U2333
Studio Type
22.05
2,718,200.00
20,000.00
522,330.80
12
44,886.67
49,799.47
41,534.74
37,058.48
U2334
Studio Type
22.05
2,718,200.00
20,000.00
522,330.80
12
44,886.67
49,799.47
41,534.74
37,058.48
U2337
Studio Type
22.52
2,768,700.00
20,000.00
532,127.80
12
45,728.33
50,724.67
42,306.39
37,746.97
U721
Studio Type
22.05
2,544,200.00
20,000.00
488,574.80
12
41,986.67
46,611.66
38,875.98
34,686.26
U725
1 Bedroom
34.65
4,274,300.00
20,000.00
824,214.20
12
70,821.67
78,308.39
65,312.32
58,273.51
U729
Studio Type
24.06
2,697,800.00
20,000.00
518,373.20
12
44,546.67
49,425.73
41,223.02
36,780.36
U1004
1 Bedroom
28.02
3,187,000.00
20,000.00
613,278.00
12
52,700.00
58,388.24
48,698.12
43,449.85
U1117
1 Bedroom
28.00
3,190,000.00
20,000.00
613,860.00
12
52,750.00
58,443.20
48,743.96
43,490.75
U1119
1 Bedroom
28.00
3,191,900.00
20,000.00
614,228.60
12
52,781.67
58,478.01
48,772.99
43,516.65
U1120
1 Bedroom
28.17
3,208,900.00
20,000.00
617,526.60
12
53,065.00
58,789.46
49,032.75
43,748.42
U1609
Studio Type
22.05
2,576,900.00
20,000.00
494,918.60
12
42,531.67
47,210.75
39,375.64
35,132.07
U1703
1 Bedroom
28.14
3,232,100.00
20,000.00
622,027.40
12
53,451.67
59,214.50
49,387.26
44,064.72
U1815
1 Bedroom
28.00
3,750,800.00
20,000.00
722,655.20
12
62,096.67
68,717.48
57,313.11
51,136.39
U1907
1 Bedroom
28.02
3,727,100.00
20,000.00
718,057.40
12
61,701.67
68,283.28
56,950.97
50,813.28
U2103
1 Bedroom
28.14
3,752,700.00
20,000.00
723,023.80
12
62,128.33
68,752.29
57,342.15
51,162.30
U2104
1 Bedroom
28.02
3,738,500.00
20,000.00
720,269.00
12
61,891.67
68,492.13
57,125.17
50,968.70
U2114
1 Bedroom
28.01
3,737,300.00
20,000.00
720,036.20
12
61,871.67
68,470.15
57,106.83
50,952.34
U2115
1 Bedroom
28.00
3,736,200.00
20,000.00
719,822.80
12
61,853.33
68,450.00
57,090.02
50,937.35
U2206
1 Bedroom
28.00
3,742,000.00
20,000.00
720,948.00
12
61,950.00
68,556.26
57,178.65
51,016.42
U2207
1 Bedroom
28.02
3,744,400.00
20,000.00
721,413.60
12
61,990.00
68,600.23
57,215.32
51,049.14
U2214
1 Bedroom
28.01
3,743,200.00
20,000.00
721,180.80
12
61,970.00
68,578.24
57,196.98
51,032.78
U2216
1 Bedroom
28.00
3,742,000.00
20,000.00
720,948.00
12
61,950.00
68,556.26
57,178.65
51,016.42
U2218
1 Bedroom
28.17
3,762,200.00
20,000.00
724,866.80
12
62,286.67
68,926.34
57,487.31
51,291.82
U2309
Studio Type
22.05
2,695,900.00
20,000.00
518,004.60
12
44,515.00
49,390.92
41,193.99
36,754.45
U2315
1 Bedroom
28.00
3,747,600.00
20,000.00
722,034.40
12
62,043.33
68,658.85
57,264.22
51,092.77
U717
1 Bedroom
28.00
3,171,400.00
20,000.00
610,251.60
12
52,440.00
58,102.43
48,459.74
43,237.17
U803
1 Bedroom
28.14
3,330,800.00
20,000.00
641,175.20
12
55,096.67
61,022.76
50,895.41
45,410.34
U818
1 Bedroom
28.00
3,857,800.00
20,000.00
743,413.20
12
63,880.00
70,677.80
58,948.10
52,595.17