Documente Academic
Documente Profesional
Documente Cultură
Project:
Location:
PASIG CITY
UNIT/PARK
NO.
BUILDING
UNIT TYPE
INCLUSIONS
TOTAL AREA
(SQM) WITH
INCLUSIONS
TOTAL
CONTRACT
PRICE
20-80 FINANCING
DEFFERED
CASH*
SPOT CASH
10-90 FINANCING
80% IN-HOUSE
Monthly Amortization**
Monthly Amortization***
20% DOWNPAYMENT
RESERVATION
FEE
Upon
Reservation
Within 30 Days
Discounted
Spot DP
24 mos.
DP
Term
10% DOWNPAYMENT
Monthly DP
5 YRS
@ 11.5%
7 YRS
@ 13%
10 YRS
@ 15%
5 YRS
@ 8%
10 YRS
@ 10%
Monthly Amortization***
15 YRS
@ 11%
DP
Term
Discounted
Spot DP
Monthly DP
5 YRS
@ 8%
10 YRS
@ 10%
15 YRS
@ 11%
1112
Studio Type
LC12;1G-1112;Ledge-112;
35.57
2,336,300.00
20,000.00
448,242.20
12
38,521.67
42,802.77
35,699.22
31,851.86
1114
Studio Type
LC13;1G-1114;Ledge-114;
35.41
2,305,900.00
20,000.00
442,344.60
12
38,015.00
42,245.82
35,234.70
31,437.40
1133
Studio Type
LC32;Ledge-133;
26.74
2,052,500.00
20,000.00
393,185.00
12
33,791.67
37,603.34
31,362.69
27,982.68
1201
2 Bedroom
LC36;Balcony-201;
52.80
4,494,000.00
20,000.00
866,836.00
12
74,483.33
82,333.46
68,669.39
61,268.78
1212
Studio Type
LC47;Balcony-212;
26.17
2,016,500.00
20,000.00
386,201.00
12
33,191.67
36,943.80
30,812.60
27,491.88
1216
Studio Type
LC50;Balcony-216;
26.17
2,016,500.00
20,000.00
386,201.00
12
33,191.67
36,943.80
30,812.60
27,491.88
1217
Studio Type
LC51;Balcony-217;
26.17
2,016,500.00
20,000.00
386,201.00
12
33,191.67
36,943.80
30,812.60
27,491.88
1318
2 Bedroom
LC88;Balcony-318;
53.02
4,522,000.00
20,000.00
872,268.00
12
74,950.00
82,846.44
69,097.23
61,650.52
1407
Studio Type
22.02
2,004,700.00
20,000.00
383,911.80
12
32,995.00
36,727.61
30,632.29
27,331.00
1418
2 Bedroom
LC124;Balcony-418;
54.48
4,528,400.00
20,000.00
873,509.60
12
75,056.67
82,963.70
69,195.03
61,737.78
1519
2 Bedroom
LC161;Balcony-519;
53.69
4,853,000.00
20,000.00
936,482.00
12
80,466.67
88,910.61
74,154.99
66,163.20
BUILDING B
2410
2 Bedroom
LC83;Ledge-410;
46.18
4,377,300.00
20,000.00
BUILDING C
3104
2 Bedroom
LC4;Ledge-104;Balcony-104;
49.16
4,087,500.00
20,000.00
787,975.00
12
67,708.33
74,886.08
62,457.97
55,726.78
3106
2 Bedroom
LC6;3G-3106;Ledge-106;
57.88
4,460,800.00
20,000.00
860,395.20
12
73,930.00
81,725.21
68,162.08
60,816.15
3114
2 Bedroom
LC14;Ledge-114;Balcony-114;
49.16
4,106,400.00
20,000.00
791,641.60
12
68,023.33
75,232.34
62,746.77
55,984.45
3503
1 Bedroom
LC100;Ledge-503;Balcony-503;
39.94
3,070,400.00
20,000.00
590,657.60
12
50,756.67
56,252.04
46,916.44
41,860.19
3505
2 Bedroom
LC102;Ledge-505;
46.18
3,963,100.00
20,000.00
763,841.40
12
65,635.00
72,606.97
60,557.11
54,030.78
3508
2 Bedroom
LC105;Ledge-508;
46.18
3,963,100.00
20,000.00
763,841.40
12
65,635.00
72,606.97
60,557.11
54,030.78
4101
3 Bedroom
LC1;4G-4101;Ledge-101;
81.59
5,916,800.00
20,000.00
1,142,859.20
12
98,196.67
108,400.23
90,410.11
80,666.48
4106
2 Bedroom
LC6;4G-4106;Ledge-106;
67.26
4,694,600.00
20,000.00
905,752.40
12
77,826.67
86,008.61
71,734.60
64,003.66
4124
1 Bedroom
LC24;Ledge-124;
32.30
2,443,500.00
20,000.00
469,039.00
12
40,308.33
44,766.76
37,337.26
33,313.37
4215
1 Bedroom
LC40;Balcony-215;
32.30
2,494,900.00
20,000.00
479,010.60
12
41,165.00
45,708.45
38,122.66
34,014.13
4226
1 Bedroom
LC51;Balcony-226;
32.30
2,494,900.00
20,000.00
479,010.60
12
41,165.00
45,708.45
38,122.66
34,014.13
4308
1 Bedroom
LC60;Balcony-308;
32.34
2,377,300.00
20,000.00
456,196.20
12
39,205.00
43,553.93
36,325.71
32,410.83
4401
3 Bedroom
LC79;Balcony-401;
66.92
5,301,500.00
20,000.00
1,023,491.00
12
87,941.67
97,127.47
81,008.18
72,277.81
4402
1 Bedroom
LC80;Balcony-402;
32.34
2,344,700.00
20,000.00
449,871.80
12
38,661.67
42,956.67
35,827.57
31,966.38
4405
2 Bedroom
LC83;Balcony-405;
50.90
4,061,100.00
20,000.00
782,853.40
12
67,268.33
74,402.41
62,054.57
55,366.86
4511
1 Bedroom
LC116;Balcony-511;
32.40
2,412,000.00
20,000.00
462,928.00
12
39,783.33
44,189.66
36,855.93
32,883.91
I-101
2 Bedroom
I-G101;LC1;Ledge-101;
70.37
4,797,100.00
20,000.00
925,637.40
12
79,535.00
87,886.48
73,300.83
65,401.09
I-104
Studio Type
I-G104;LC4;Ledge-104;
35.53
2,180,800.00
20,000.00
418,075.20
12
35,930.00
39,953.90
33,323.14
29,731.86
I-107
Studio Type
I-G107;LC7;Ledge-107;
35.47
2,212,100.00
20,000.00
424,147.40
12
36,451.67
40,527.34
33,801.41
30,158.58
I-109
Studio Type
I-G109;LC9;Ledge-109;
44.86
2,558,000.00
20,000.00
491,252.00
12
42,216.67
46,864.49
39,086.85
34,874.40
I-110
1 Bedroom
I-G110;LC10;Ledge-110;
57.58
3,782,100.00
20,000.00
728,727.40
12
62,618.33
69,290.92
57,791.39
51,563.12
I-124
Studio Type
LC24;Ledge-124;
26.74
1,936,900.00
20,000.00
370,758.60
12
31,865.00
35,485.47
29,596.29
26,406.66
I-125
Studio Type
LC25;Ledge-125;
26.17
1,936,900.00
20,000.00
370,758.60
12
31,865.00
35,485.47
29,596.29
26,406.66
I-127
Studio Type
LC27;Ledge-127;
26.25
1,945,400.00
20,000.00
372,407.60
12
32,006.67
35,641.19
29,726.17
26,522.54
I-128
Studio Type
LC28;Ledge-128;
26.25
1,945,400.00
20,000.00
372,407.60
12
32,006.67
35,641.19
29,726.17
26,522.54
I-129
Studio Type
LC29;Ledge-129;
26.10
1,928,400.00
20,000.00
369,109.60
12
31,723.33
35,329.74
29,466.41
26,290.77
I-132
Studio Type
LC32;Ledge-132;
26.10
1,936,900.00
20,000.00
370,758.60
12
31,865.00
35,485.47
29,596.29
26,406.66
I-201
2 Bedroom
LC39;Balcony-201;
52.80
4,241,700.00
20,000.00
817,889.80
12
70,278.33
77,711.14
64,814.18
57,829.06
I-202
Studio Type
LC40;Balcony-202;
26.17
1,903,300.00
20,000.00
364,240.20
12
31,305.00
34,869.89
29,082.88
25,948.57
BUILDING A
BUILDING D
BUILDING I
Project:
Location:
PASIG CITY
UNIT/PARK
NO.
BUILDING
UNIT TYPE
INCLUSIONS
TOTAL AREA
(SQM) WITH
INCLUSIONS
TOTAL
CONTRACT
PRICE
BUILDING L
BUILDING M
10-90 FINANCING
80% IN-HOUSE
Monthly Amortization**
Monthly Amortization***
20% DOWNPAYMENT
RESERVATION
FEE
Upon
Reservation
BUILDING I
20-80 FINANCING
DEFFERED
CASH*
SPOT CASH
Within 30 Days
Discounted
Spot DP
24 mos.
DP
Term
Monthly DP
10% DOWNPAYMENT
5 YRS
@ 11.5%
7 YRS
@ 13%
10 YRS
@ 15%
5 YRS
@ 8%
10 YRS
@ 10%
Monthly Amortization***
15 YRS
@ 11%
DP
Term
Discounted
Spot DP
Monthly DP
5 YRS
@ 8%
10 YRS
@ 10%
15 YRS
@ 11%
I-206
Studio Type
LC44;Balcony-206;
26.17
1,903,300.00
20,000.00
364,240.20
12
31,305.00
34,869.89
29,082.88
25,948.57
I-208
Studio Type
LC46;Balcony-208;
26.25
1,914,900.00
20,000.00
366,490.60
12
31,498.33
35,082.41
29,260.13
26,106.72
I-210
1 Bedroom
LC48;Balcony-210;
40.10
2,850,400.00
20,000.00
547,977.60
12
47,090.00
52,221.47
43,554.79
38,860.82
I-211
Studio Type
LC49;Balcony-211;
26.29
1,918,000.00
20,000.00
367,092.00
12
31,550.00
35,139.20
29,307.50
26,148.98
I-217
Studio Type
LC54;Balcony-217;
26.21
1,906,300.00
20,000.00
364,822.20
12
31,355.00
34,924.85
29,128.72
25,989.47
I-219
2 Bedroom
LC56;Balcony-219;
52.80
4,241,700.00
20,000.00
817,889.80
12
70,278.33
77,711.14
64,814.18
57,829.06
I-222
Studio Type
LC59;Balcony-222;
26.17
2,004,500.00
20,000.00
383,873.00
12
32,991.67
36,723.95
30,629.24
27,328.28
I-226
Studio Type
LC63;Balcony-226;
26.10
2,010,300.00
20,000.00
384,998.20
12
33,088.33
36,830.21
30,717.86
27,407.35
I-232
Studio Type
LC69;Balcony-232;
26.25
2,016,200.00
20,000.00
386,142.80
12
33,186.67
36,938.30
30,808.01
27,487.79
I-239
2 Bedroom
LC76;
47.04
4,241,700.00
20,000.00
817,889.80
12
70,278.33
77,711.14
64,814.18
57,829.06
I-301
2 Bedroom
LC77;Balcony-301;
53.02
4,267,700.00
20,000.00
822,933.80
12
70,711.67
78,187.48
65,211.47
58,183.53
I-305
Studio Type
LC81;Balcony-305;
26.92
1,941,000.00
20,000.00
371,554.00
12
31,933.33
35,560.58
29,658.94
26,462.55
I-308
Studio Type
LC84;Balcony-308;
26.20
1,921,300.00
20,000.00
367,732.20
12
31,605.00
35,199.66
29,357.92
26,193.97
I-309
1 Bedroom
LC85;Balcony-309;
41.98
2,992,800.00
20,000.00
575,603.20
12
49,463.33
54,830.35
45,730.69
40,802.23
I-312
Studio Type
LC88;
24.06
1,911,900.00
20,000.00
365,908.60
12
31,448.33
35,027.45
29,214.29
26,065.82
I-317
Studio Type
LC92;Balcony-317;
26.18
1,913,400.00
20,000.00
366,199.60
12
31,473.33
35,054.93
29,237.21
26,086.27
I-321
Studio Type
LC96;Balcony-321;
26.14
2,011,600.00
20,000.00
385,250.40
12
33,110.00
36,854.03
30,737.73
27,425.07
I-322
Studio Type
LC97;Balcony-322;
26.14
2,011,600.00
20,000.00
385,250.40
12
33,110.00
36,854.03
30,737.73
27,425.07
I-323
Studio Type
LC98;Balcony-323;
26.92
2,042,300.00
20,000.00
391,206.20
12
33,621.67
37,416.47
31,206.83
27,843.62
I-325
Studio Type
LC100;Balcony-325;
26.14
2,011,600.00
20,000.00
385,250.40
12
33,110.00
36,854.03
30,737.73
27,425.07
I-336
Studio Type
LC111;Balcony-336;
26.92
2,042,300.00
20,000.00
391,206.20
12
33,621.67
37,416.47
31,206.83
27,843.62
I-337
Studio Type
LC112;Balcony-337;
26.14
2,011,600.00
20,000.00
385,250.40
12
33,110.00
36,854.03
30,737.73
27,425.07
I-402
Studio Type
LC117;Balcony-402;
26.14
1,885,100.00
20,000.00
360,709.40
12
31,001.67
34,536.45
28,804.78
25,700.44
I-408
Studio Type
LC123;Balcony-408;
26.20
1,895,900.00
20,000.00
362,804.60
12
31,181.67
34,734.31
28,969.80
25,847.68
I-418
Studio Type
LC132;Balcony-418;
26.18
1,888,100.00
20,000.00
361,291.40
12
31,051.67
34,591.41
28,850.62
25,741.34
I-433
Studio Type
LC147;Balcony-433;
26.10
1,984,800.00
20,000.00
380,051.20
12
32,663.33
36,363.03
30,328.22
27,059.70
I-434
Studio Type
LC148;Balcony-434;
26.14
1,986,300.00
20,000.00
380,342.20
12
32,688.33
36,390.51
30,351.14
27,080.15
I-435
Studio Type
LC149;Balcony-435;
27.64
2,045,200.00
20,000.00
391,768.80
12
33,670.00
37,469.60
31,251.14
27,883.16
I-438
Studio Type
LC152;Balcony-438;
26.14
1,986,300.00
20,000.00
380,342.20
12
32,688.33
36,390.51
30,351.14
27,080.15
I-503
Studio Type
LC156;Balcony-503;
26.11
1,934,500.00
20,000.00
370,293.00
12
31,825.00
35,441.50
29,559.62
26,373.93
I-505
Studio Type
LC158;Balcony-505;
27.36
1,983,600.00
20,000.00
379,818.40
12
32,643.33
36,341.04
30,309.88
27,043.34
I-507
Studio Type
LC160;Balcony-507;
26.10
1,942,600.00
20,000.00
371,864.40
12
31,960.00
35,589.89
29,683.39
26,484.37
I-517
Studio Type
LC169;Balcony-517;
26.15
1,937,600.00
20,000.00
370,894.40
12
31,876.67
35,498.29
29,606.99
26,416.20
Unit 217
Studio Type
Drying Cage-17;Ledge-217;
22.93
1,760,200.00
20,000.00
336,478.80
12
28,920.00
32,248.19
26,896.27
23,997.62
Unit 308
Studio Type
Drying Cage-35;
31.87
2,498,000.00
20,000.00
479,612.00
12
41,216.67
45,765.24
38,170.03
34,056.39
Unit 310
Studio Type
Drying Cage-37;
31.87
2,498,000.00
20,000.00
479,612.00
12
41,216.67
45,765.24
38,170.03
34,056.39
Unit 311
Studio Type
Drying Cage-38;
31.87
2,498,000.00
20,000.00
479,612.00
12
41,216.67
45,765.24
38,170.03
34,056.39
Unit 312
Studio Type
Drying Cage-39;
31.87
2,498,000.00
20,000.00
479,612.00
12
41,216.67
45,765.24
38,170.03
34,056.39
Unit 321
Studio Type
Drying Cage-47;
31.87
2,636,300.00
20,000.00
506,442.20
12
43,521.67
48,299.00
40,283.29
35,941.90
Unit 214
Studio Type
LC040;
31.87
2,498,600.00
20,000.00
479,728.40
12
41,226.67
45,776.23
38,179.20
34,064.57
Unit 215
Studio Type
LC041;
31.87
2,510,100.00
20,000.00
481,959.40
12
41,418.33
45,986.92
38,354.92
34,221.36
Unit 218
Studio Type
Ledge-218;LC044;
22.93
1,752,600.00
20,000.00
335,004.40
12
28,793.33
32,108.95
26,780.14
23,894.01
Project:
Location:
PASIG CITY
BUILDING
UNIT/PARK
NO.
UNIT TYPE
INCLUSIONS
TOTAL AREA
(SQM) WITH
INCLUSIONS
TOTAL
CONTRACT
PRICE
10-90 FINANCING
80% IN-HOUSE
Monthly Amortization**
Monthly Amortization***
20% DOWNPAYMENT
RESERVATION
FEE
Upon
Reservation
BUILDING M
20-80 FINANCING
DEFFERED
CASH*
SPOT CASH
Within 30 Days
Discounted
Spot DP
24 mos.
DP
Term
Monthly DP
10% DOWNPAYMENT
5 YRS
@ 11.5%
7 YRS
@ 13%
10 YRS
@ 15%
5 YRS
@ 8%
10 YRS
@ 10%
Monthly Amortization***
15 YRS
@ 11%
DP
Term
Discounted
Spot DP
Monthly DP
5 YRS
@ 8%
10 YRS
@ 10%
15 YRS
@ 11%
Unit 310
Studio Type
LC065;
31.87
2,487,400.00
20,000.00
477,555.60
12
41,040.00
45,571.04
38,008.06
33,911.88
Unit 311
Studio Type
LC066;
31.87
2,487,400.00
20,000.00
477,555.60
12
41,040.00
45,571.04
38,008.06
33,911.88
Unit 312
Studio Type
LC067;
31.87
2,487,400.00
20,000.00
477,555.60
12
41,040.00
45,571.04
38,008.06
33,911.88
Unit 314
Studio Type
LC068;
31.87
2,487,400.00
20,000.00
477,555.60
12
41,040.00
45,571.04
38,008.06
33,911.88
Unit 315
Studio Type
LC069;
31.87
2,498,900.00
20,000.00
479,786.60
12
41,231.67
45,781.73
38,183.79
34,068.66
Unit 318
Studio Type
Ledge-318;LC072;
22.93
1,745,100.00
20,000.00
333,549.40
12
28,668.33
31,971.55
26,665.54
23,791.76
Unit 324
Studio Type
LC078;
31.87
2,625,000.00
20,000.00
504,250.00
12
43,333.33
48,091.98
40,110.62
35,787.84