You are on page 1of 1

SM DEVELOPMENT CORPORATION

GRASS Residences
RENT TO OWN AVAILABLE
Tower / Unit No.: B01 30th flr unit 01B
Unit Type / Floor Area: 2Bedroom W/ BALCONY 54.1SQ 2Bedroom W/ BALCONY 54.1SQ 2Bedroom W/ BALCONY 54.1SQ
View
Total List Price: 6,596,000.00 6,596,000.00 6,596,000.00
Promo discount

Net Total List Price: 6,596,000.00 6,596,000.00 6,596,000.00


6.5% Other Charges: 428,740.00 428,740.00 428,740.00
VAT(if net list price exceeds 250000 791,520.00 791,520.00 791,520.00
Total Contract Price: 7,816,260.00 7,816,260.00 7,816,260.00

Down Payment: 390,813.00 586,219.50 781,626.00


Less Reservation Fee: 25,000.00 25,000.00 25,000.00
DOWNPAYMENT 365,813.00 561,219.50 756,626.00
Net DP after RF: 1,172,439.00 977,032.50 781,626.00
OPTION 1 OPTION 2 OPTION 3
5% SPOT DOWNPAYMENT 7.5% SPOT DOWNPAYMENT 10% SPOT DOWNPAYMENT
PAYMENT TERMS: 15% DP in 22 months 12.5% DP in 22 months 10% DP in 22 months
80% Balance Cash/Bank 80% Balance Cash/Bank 80% Balance Cash/Bank
Month 1 (Reservation) 25,000.00 25,000.00 25,000.00
Month 2 (Downpayment) 365,813.00 561,219.50 756,626.00
Month 3 (start monthly) 53,292.68 44,410.57 35,528.45
Month 4 53,292.68 44,410.57 35,528.45
Month 5 53,292.68 44,410.57 35,528.45
Month 6 53,292.68 44,410.57 35,528.45
Month 7 53,292.68 44,410.57 35,528.45
Month 8 53,292.68 44,410.57 35,528.45
Month 9 53,292.68 44,410.57 35,528.45
Month 10 53,292.68 44,410.57 35,528.45
Month 11 53,292.68 44,410.57 35,528.45
Month 12 53,292.68 44,410.57 35,528.45
Month 13 53,292.68 44,410.57 35,528.45
Month 14 53,292.68 44,410.57 35,528.45
Month 15 53,292.68 44,410.57 35,528.45
Month 16 53,292.68 44,410.57 35,528.45
Month 17 53,292.68 44,410.57 35,528.45
Month 18 53,292.68 44,410.57 35,528.45
Month 19 53,292.68 44,410.57 35,528.45
Month 20 53,292.68 44,410.57 35,528.45
Month 21 53,292.68 44,410.57 35,528.45
Month 22 53,292.68 44,410.57 35,528.45

BDO HOME LOAN FIX FOR 3 YEARS @ 6.5%


6,253,008.00
3 years 188,815.22
5 years 122,347.28
10 years 71,001.64 Prepared by:
15 years 54,470.42 Mark Louie Anciro
Breakdown Other Charges Sales Manager
Registration Fee 1.28% 0917-5012928
Documentary Tax 1.50% smdcprimecondo@gmail.com
Transfer of Tax 0.75% www.propertycondofinder.com
Legal Fees of Tax 0.15%
Water/Electric Connection 1.55%
Miscellaneous Fee 1.27%
Total 6.50%

You might also like