Building: TOWER 4 / FACING MANILA BAY

Unit No: 7th floor, unit 38

Unit Size (sqm): 27.67 SQM
Unit Type: 1 BEDROOM WITH BALCONY
Description: FULLY FINISHED
20% SPOT DP, 80% 15% in 36mos, 85% 20% in 36mos, 80% cash 10% SPOT DP, 10% in 20% SPOT DP, 10% in
over 36 Months cash or bank or bank 36mos, 80% cash or bank 36mos, 70% cash or bank

LIST PRICE 2,965,312.00 2,965,312.00 2,965,312.00 2,965,312.00 2,965,312.00

DISCOUNT PROMO
TOTAL LIST PRICE 2,965,312.00 2,965,312.00 2,965,312.00 2,965,312.00 2,965,312.00
DISCOUNT ON TLP 10% OF 20% SPOT DP 5% OF 10% SPOT DP 5% OF 20% SPOT DP
DISCOUNT AMOUNT 59,306.24 0.00 0.00 14,826.56 29,653.12
NET LIST PRICE 2,906,005.76 2,965,312.00 2,965,312.00 2,950,485.44 2,935,658.88
PLUS OTHER CHARGES: (6.5%) 188,890.37 192,745.28 192,745.28 191,781.55 190,817.83
PLUS VAT (12%) 0.00 0.00 0.00 0.00 0.00
TOTAL CONTRACT PRICE 3,094,896.13 3,158,057.28 3,158,057.28 3,142,266.99 3,126,476.71
SPOT DP % 20.00% 10.00% 10.00%
SPOT DP AMOUNT 618,979.23 314,226.70 312,647.67
LESS RESERVATION FEE 25,000.00 25,000.00 25,000.00
NET SPOT DP 593,979.23 289,226.70 287,647.67
Deferred DP % 80.00% 15.00% 20.00% 10.00% 20.00%
Deferred DP 2,475,916.91 473,708.59 631,611.46 314,226.70 625,295.34
LESS RESERVATION FEE 25,000.00 25,000.00
NET DOWN PAYMENT 2,475,916.91 448,708.59 606,611.46 314,226.70 625,295.34
DP PAYABLE IN (MONTHS) 36 36 36 36 36
Monthly at ZERO Interest 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Payment Schedule
Month 0 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00
Month 1 68,775.47 12,464.13 16,850.32 289,226.70 287,647.67
Month 2 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 3 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 4 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 5 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 6 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 7 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 8 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 9 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 10 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 11 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 12 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 13 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 14 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 15 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 16 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 17 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 18 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 19 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 20 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 21 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 22 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 23 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 24 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 25 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 26 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 27 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 28 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 29 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 30 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 31 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 32 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 33 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 34 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 35 - 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 36 68,775.47 12,464.13 16,850.32 8,728.52 17,369.32
Month 37 - 68,775.47 8,728.52 17,369.32
Turnover Balance - 2,684,348.69 2,526,445.82 2,513,813.59 2,188,533.70
TOTAL PROCEEDS 3,094,896.13 3,158,057.28 3,158,057.28 3,142,266.99 3,126,476.71
PREFERRED PAYMENT TERM
PLEASE SHADE THE BOX OF YOUR PREFERRED PAYMENT TERM
Bank Financing (indicative rate)
Term Factor Rate 0.00 2,684,348.69 2,526,445.82 2,513,813.59 2,188,533.70
5 yrs(9.75%) 0.01912425 0.00 0.00 0.00 0.00 0.00 51,336.15 48,316.38 48,074.80 41,854.06
10 yrs(10.5%) 0.01159096 0.00 0.00 0.00 0.00 0.00 31,114.18 29,283.93 29,137.51 25,367.21
15 yrs(10.5%) 0.00898828 0.00 0.00 0.00 0.00 0.00 24,127.69 22,708.41 22,594.87 19,671.16
* Other Charges = (Registration Fees, Doc. Stamp Tax from BIR, Transfer Tax fees, Water & Meralco Meter Installation, Handling & Misc. fees)
REN RENOSA
* All additional discounts shall be subject to approval. REN RENOSA
* Any other payment schemes shall be subject to approval SMDC PROPERTY SPECIALIST
* Reservation Fee = strictly non refundable and cannot be credited to other units.
* All checks payable to: SMDC 0915.973.7688
www.smdcproperty.com