SM SHELL RESIDENCES (by SMDC), Macapagal, SM Mall of Asia: 1-2 bedrooms

Project: SM Shell Residences 

Developer: SMDC

Location: EDSA Extension near SM Mall of Asia

Live near the Manila Bay.
Live near the Largest SM Mall Complex in the Philippines.

====================================================
SAMPLE COMPUTATION
====================================================
1 Bedroom 32sqm
Unit No. : SHLA-0302
Building : A
Floor No. : 03
Room No. : 02

Total List Price : 2,669,760.00
+ 5.5% other charges (Registration Fees, Doc. Stamp Tax, Transfer Tax, Water & Meralco Meter Installation, Handling & Misc Fees)

Total Contract Price -------------------- 2,816,596.80

Downpayment(20%) ----------------------- 563,319.36
Reservation Fee ----------------------------- 25,000.00
Payable in 30mos. --------------------------- 17,943.98

Balance ------------------------------------- 2,253,277.44

Estimated Bank Financing (10.5%)

5 yrs --------------------------------- 48,422.93
10 yrs -------------------------------- 30,396.71
15 yrs -------------------------------- 24,898.72
20yrs --------------------------------- 22,487.71