1. M PLACE ORTIGAS
NAME : UNIT AREA :
DESCRIPTION : UNIT : 2158
TLP : 1,662,405.00 TOWER : ORTIGAS
BROKER : DATE : Feb
1 2 3 4 5 6 7
10% in 30 months 10% in32 mos. 10%SpotPayment 20%Spot Payment
20% in 33 months 15% in32 mos.
TERMS OF PAYMENT 10%Spoton31st 2.5%onthe16 th&32 nd 20%in30mos 20%in30mos SPOT CASH
80%Cash/Bank 85%Cash/Bank
80%Cash/Bank mo 85%Cash/Bank 70%Cash/Bank 60%CashorBank
TOTAL LIST PRICE 1,662,405.00 1,662,405.00 1,662,405.00 1,662,405.00 1,662,405.00 1,662,405.00 1,662,405.00
PROMO DISCOUNT 20,000.00 20,000.00 20,000.00 0.00 0.00 20,000.00 20,000.00
EVENT DISCOUNT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LP W/ DISC. 1,642,405.00 1,642,405.00 1,642,405.00 1,662,405.00 1,662,405.00 1,642,405.00 1,642,405.00
TERM DISCOUNT (%) 4% 5% 10%
TERM DISCOUNT 66,496.20 83,120.25 164,240.50
NET LP W/ DISC. 1,642,405.00 1,642,405.00 1,642,405.00 1,595,908.80 1,579,284.75 1,642,405.00 1,478,164.50
OTHER CHARGES: ( 5.5%) 90,332.28 90,332.28 90,332.28 87,774.98 86,860.66 90,332.28 81,299.05
VAT (12%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net TCP 1,732,737.28 1,732,737.28 1,732,737.28 1,683,683.78 1,666,145.41 1,732,737.28 1,559,463.55
DOWN PAYMENT % 20% 10% 10% 10% 20% 15%
DOWN PAYMENT AMOUNT 346,547.46 173,273.73 173,273.73 168,368.38 333,229.08 259,910.59
RESERVATION FEE 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00
NET DOWN PAYMENT 331,547.46 158,273.73 158,273.73 153,368.38 318,229.08 244,910.59
INSTALLMENT OF 33 30 32 32
LUMPSUM PAYMENT 10% 2.5% 20% 20%
LUMPSUM AMOUNT 173,273.73 43,318.43 336,736.76 333,229.08 0.00
RETENTION 50,000.00
BALANCE % 80% 80% 85% 70% 60% 85%
BALANCE AMOUNT 1,386,189.82 1,386,189.82 1,472,826.68 1,178,578.65 999,687.25 1,472,826.68
BALANCE TERMS Cash or Bank Cash or Bank Cash or Bank Cash or Bank Cash or Bank Cash or Bank
PROMO TERMS FOR FEBRUARY 2012 ONLY
15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00
Month 1 10,046.89 5,275.79 4,946.05 153,368.38 318,229.08 7,653.46 1,494,463.55
Month 2 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 3 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 4 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 5 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 6 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 7 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 8 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 9 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 10 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 11 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 12 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 13 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 14 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 15 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 16 10,046.89 5,275.79 48,264.49 11,224.56 11,107.64 7,653.46
Month 17 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 18 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 19 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 20 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 21 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 22 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 23 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 24 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 25 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 26 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46 On Turnover:
Month 27 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46 50,000.00
Month 28 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 29 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 30 10,046.89 5,275.79 4,946.05 11,224.56 11,107.64 7,653.46
Month 31 10,046.89 173,273.73 4,946.05 11,224.56 11,107.64 7,653.46
Month 32 10,046.89 1,386,189.82 48,264.49 1,178,578.65 999,687.25 7,653.46
Month 33 10,046.89 1,472,826.68 1,472,826.68
Month 34 1,386,189.82
TOTAL PROCEEDS 1,732,737.28 1,732,737.28 1,732,737.28 1,683,683.78 1,666,145.41 1,732,737.28 1,559,463.55
CONFORME: Date: Feb
Buyer's Name: ____________________________________ Broker:
Approved by: ____________________________ Approved by: ____________________________
JAY C. LOPEZ VINCENT K. RAVAL III
* OTHER CHARGES = (Registration Fees, Documentary Stamp Tax from BIR, Transfer Tax Fees from City Treasurer's Office,
Water & Meralco Meter Installation,Handling Fees, Miscellaneous fees)
* RESERVATION FEE = strictly Non-refundable and cannot be credited to other units.
* all checks payable to SM DEVELOPMENT CORPORATION OR SMDC
* This document does not constitute nor form part of any contract and is for information purposes only.