C-5 Ext. Pulang Lupa Uno, Las Pinas City
| UNIT TYPE | 3 BEDROOM | 2 BEDROOM | 1 BEDROOM | STUDIO UNIT |
|---|---|---|---|---|
| Floor Area | 63.55 | 49.33 | 36.45 | 24.3 |
| Total Selling Price | 8,184,540.00 | 5,889,342.38 | 4,978,132.69 | 3,432,564.84 |
| Less: Discount | 200,000.00 | 150,000.00 | 110,000.00 | 80,000.00 |
| Net Selling Price | 7,984,540.00 | 5,739,342.38 | 4,868,132.69 | 3,352,564.84 |
| Add: 12% VAT | 958,144.80 | 688,721.09 | 584,175.92 | - |
| Add: Legal Misc. Fee (10%) | 818,454.00 | 588,934.24 | 457,813.27 | 343,256.48 |
| TOTAL CONTRACT PRICE | 9,761,138.80 | 7,016,997.70 | 5,950,121.88 | 3,695,821.32 |
| Bank Financing 10% Total DP | 976,113.88 | 701,699.77 | 595,012.19 | 369,582.13 |
| Reservation Fee | 15,000.00 | 15,000.00 | 15,000.00 | 15,000.00 |
| Net Equity Payment | 961,113.88 | 686,699.77 | 580,012.19 | 354,582.13 |
| Loanable Amount (90%) | 8,785,024.92 | 6,315,297.93 | 5,355,109.69 | 3,326,239.19 |
| STANDARD TERMS / STRAIGHT PAYMENT | ||||
| Monthly DP (18/18 mos) | 53,359.22 | 38,149.99 | 32,222.90 | 19,669.01 |
| EARLY MOVE IN PROMO (SPOT 2.5) | ||||
| 2.5% Spot DP | 244,028.47 | 175,424.94 | 148,753.05 | 92,395.53 |
| Monthly Equity (18/18 months) | 38,838.08 | 28,404.16 | 23,958.84 | 14,562.92 |
| MONTHLY AMORTIZATION THRU BANK FINANCING (7%) | ||||
| 20 yrs | 68,110.08 | 48,962.44 | 41,518.11 | 25,288.30 |
| 15 yrs | 78,692.29 | 56,763.68 | 48,133.24 | 28,747.03 |
| 10 yrs | 102,001.59 | 73,325.96 | 62,177.36 | 37,557.57 |
| 5 yrs | 173,954.02 | 125,050.47 | 106,037.59 | 64,887.12 |