GRASS RESIDENCES

Location SM North Edsa

Tower 1
Floor Unit 41
Unit Number 18A
Unit Type 2 Bedroom With Balcony
Unit Size 44.3Sqm
Turn Over RFO

Net List Price: P5,916,000

Add Vat 12% 709,920

Other Charger 6.5% 384,540

Total Amount Payable 7,010,460

-

PAYMENT TERM
5% SPOT
5%DP/SPOT
15% IN 22
DP/ 15% 80%
MONTHS/ IN CASH/BANK
22 MONTHS/ 80%
CASH/BANK
5% SPOT DOWN PAYMENT 350,523
LESS RESERVATION FEE 25,000
325,523

15% Payable in 22 Months 1,051,569

Monthly Equity: 47,798.59

80% BALANCE CASH/BANK 5,608,368

BANK FINANCING
5 YEARS: 98,146.44
10 YEARS: 49,073.22
15 YEARS: 32,715.48