PROJECT:

PORTO LAIYA

PHASE 1
SCHEME OF PAYMENT BLOCK 12
LOT 1
Lot Description REGULAR LOT FRONTING OPEN SPACE
Lot Area (sq.m.) 336
Price/sq. m. (Vat Exclusive) 17,350.00
TOTAL CONTRACT PRICE 5,829,600.00
RESERVATION FEE 50,000.00

1. OUTRIGHT TOTAL CONTRACT PRICE IN 30 DAYS

TOTAL CONTRACT PRICE 5,829,600.00
Add: 12% VAT OF TCP 12% 699,552.00
GROSS CONTRACT PRICE 6,529,152.00
Less: DISCOUNT 12% 783,498.24
NET CONTRACT PRICE 5,745,653.76
LESS: RESERVATION FEE 50,000.00
ON THE 30TH DAY 5,695,653.76
2. OUTRIGHT 25% DOWNPAYMENT IN 30 DAYS
TOTAL CONTRACT PRICE 5,829,600.00
Add: 12% VAT OF TCP 12% 699,552.00
GROSS CONTRACT PRICE 6,529,152.00
DOWNPAYMENT 25% 1,632,288.00
Less: DISCOUNT on DP 10% 163,228.80
RESERVATION FEE 50,000.00
NET DOWNPAYMENT 1,419,059.20
BALANCE 75% 4,896,864.00
MONTHLY AMORTIZATION (1st Monthly Amort. payable 30 days after payment of DP)
3 YRS. @ 10% 0.03226719 158,008.04
5 YRS. @ 12% 0.02224445 108,928.05
7 YRS. @ 14% 0.01874001 91,767.28
10YRS. @ 16% 0.01675131 82,028.89
3. 25% DOWNPAYMENT IN 60 DAYS
TOTAL CONTRACT PRICE 5,829,600.00
Add: 12% VAT OF TCP 12% 699,552.00
GROSS CONTRACT PRICE 6,529,152.00
DOWNPAYMENT 25% 1,632,288.00
LESS: RESERVATION FEE 50,000.00
NET DOWNPAYMENT 1,582,288.00
2 EQUAL MONTHLY DP 791,144.00
BALANCE 75% 4,896,864.00
MONTHLY AMORTIZATION (1st Monthly Amort. payable 30 days after payment of DP)
3 YRS. @ 10% 0.03226719 158,008.04
5 YRS. @ 12% 0.02224445 108,928.05
7 YRS. @ 14% 0.01874001 91,767.28
10YRS. @ 16% 0.01675131 82,028.89
4. OUTRIGHT 10% DOWNPAYMENT IN 30 DAYS
TOTAL CONTRACT PRICE 5,829,600.00
Add: 12% VAT OF TCP 12% 699,552.00
GROSS CONTRACT PRICE 6,529,152.00
DOWNPAYMENT 10% 652,915.20
Less: DISCOUNT on DP 10% 65,291.52
RESERVATION FEE 50,000.00
NET DOWNPAYMENT 537,623.68
BALANCE 90% 5,876,236.80
MONTHLY AMORTIZATION (1st Monthly Amort. payable 30 days after payment of DP)
3 YRS. @ 10% 0.03226719 189,609.65
5 YRS. @ 12% 0.02224445 130,713.66
7 YRS. @ 14% 0.01874001 110,120.74
10YRS. @ 16% 0.01675131 98,434.66
5. 10% DOWNPAYMENT IN 6 MONTHS
TOTAL CONTRACT PRICE 5,829,600.00
Add: 12% VAT OF TCP 12% 699,552.00
GROSS CONTRACT PRICE 6,529,152.00
DOWNPAYMENT 10% 652,915.20
Less: RESERVATION FEE 50,000.00
NET DOWNPAYMENT 602,915.20
6 EQUAL MONTHLY DP 100,485.87
BALANCE 90% 5,876,236.80
MONTHLY AMORTIZATION (1st Monthly Amort. payable 30 days after payment of DP)
3 YRS. @ 10% 0.03226719 189,609.65
5 YRS. @ 12% 0.02224445 130,713.66
7 YRS. @ 14% 0.01874001 110,120.74
10YRS. @ 16% 0.01675131 98,434.66
6. OUTRIGHT 20% DOWNPAYMENT IN 7 DAYS - 80% BALANCE VIA BANK FINANCING
TOTAL CONTRACT PRICE 5,829,600.00
Add: 12% VAT OF TCP 12% 699,552.00
GROSS CONTRACT PRICE 6,529,152.00
DOWNPAYMENT 20% 1,305,830.40
Less : DISCOUNT 10% 130,583.04
RESERVATION FEE 50,000.00
NET DOWNPAYMENT 1,125,247.36
BALANCE 80% 5,223,321.60
VIA BANK FINANCING (FOR APPROVAL)
7. TOTAL CONTRACT PRICE PAYABLE IN 12 MONTHS @ 0% INTEREST
TOTAL CONTRACT PRICE 5,829,600.00
Add: 12% VAT OF TCP 12% 699,552.00
GROSS CONTRACT PRICE 6,529,152.00
RESERVATION FEE 50,000.00
NET CONTRACT PRICE 6,479,152.00
12 MONTHLY PAYMENT 539,929.33