SlideShare a Scribd company logo
1 of 34
B    ringing you closer to a better…


   B reaking a new ground at the heart of…
Lifestyle           Metropolis
V I C I N I T Y                                            M A P

                     MANILA                                                                                  H
                                                                                                          RT TH
                                                                                      MAKATI            NO OUND D
                                                                                                         N
                                                                                                            R
                                                                                                         BO OUN
                                                     PHILTRANCO BUS                                        B
                                                      PHILTRANCO BUS
                                                         STATION        VICTORY LINER
                                                          STATION         VICTORY LINER
                  LRT TAFT STATION
                   LRT TAFT STATION

Mall of ASIA
                                                  PASAY
                                                                                      PHILTRANCO
                                                                                        PHILTRANCO
                                                                                      BUS STATION
                                                                                       BUS STATION
                                                                                       VIVA ALLADIN
                                                                                         VIVA ALLADIN
                                                                                          TRANSIT
                                                                                            TRANSIT
                     MRT TAFT STATION
                      MRT TAFT STATION

                                    FIVE STAR
                                      FIVE STAR
                                   BUS STATION
                                    BUS STATION



                                                                    NAIA
                                                                     NAIA
                                                                  TERMINAL
                                                                   TERMINAL



                    PARANAQUE


          NAIA DOMESTIC AIRPORT
           NAIA DOMESTIC AIRPORT




           CEBU PACIFIC
            CEBU PACIFIC
ROSEWOOD
                           87 units
WATER PARK
 120 units
                  STONEBLOCKS
                    113 units



             GREENERY
             111 units
LAND AREA - 6,738.84 sq.m.
OPEN SPACE / PARKS AND PLAYGROUND -1,950.01 sq.m.
ROAD LOT AREA – 2,005.25 sq.m.
BENEFITS OF BUYING THE UNIT

    Nearby schools :
     PAMANTASAN NG LUNGSOD NG PASAY, AIRLINK INTERNATIONAL
     AVIATION SCHOOL, ASIAN INSTITUTE OF MARITIME STUDIES, PATTS
     COLLEGE OF AERONAUTICS, INC.

    Attractions :
        SM Mall of Asia, Star City, Boom na Boom, Manila Ocean Park,
     Cuneta Astrodome, Villamor Airbase, World Trade Center, Phil.
     Trade Training Center, Philippine International Convention Center
     (PICC), CCP (Cultural Center of the Philippines) Complex,
     Tanghalang Francisco Balagtas (formerly Folk Arts Theater)
Building Features & Amenities
 •   Lobby for every building
 •   Elevator for every building
 •   Laundry Area for each unit
 •   With Perimeter Fence
 •   Landscaped Entrance Gate and Open areas
 •   Swimming Pool
 •   Multi-purpose Hall
 •   Children’s Playground
 •   24 hours security
 •   Overhead Water Tank for every building
 •   Cistern for each building
 •   Meralco Power Supply
BUILDING FEATURES AND AMENITIES




                   LANDSCAPE ENTRANCE GATE



24 HOUR SECURITY                                MULTI-PURPOSE HALL &
                                                   SWIMMING POOL



                   MERALCO POWER SUPPLY




                                              ELEVATOR
 LAUNDRY AREA

                   LOBBY FOR EVERY BUILDING
Swimming pool




         Clubhouse
Unit Features

 •   Floor Area of 18, 24, 30 sqm.
 •   Floor Tiled Finish
 •   Painted Interior walls
 •   Modular Kitchen Counter with Base Cabinet
 •   Ceramic tiles in T & B
 •   Provision for split type aircon
 •   Sliding Window
 •   Telephone line and cable ready
 •   Steel door for main & PVC Door for T & B
 •   Balcony Door
18 SQ.M. UNIT   24 SQ.M. UNIT   30 SQ.M. UNIT
Clubhouse Construction
SCHEDULE OF COMPLETION

ROSEWOOD       -       DECEMBER 2010

GREENERY -   THIRD QUARTER OF 2011

STONEBLOCKS    -       DECEMBER 2011

    WATERPARKS     -    JULY 2011
Improved Unit – 24 sqm
Model Unit – Studio Type (Actual Delivery)
2-Jun-11
                                                         SAMPLE COMPUTATION
NAME :                            -                                           -                                  -

               HOUSE MODEL/BLDG       BLK NO./ CLUSTER
   PROJECT                                               LOT NO./ FLR NO.     LOT AREA/ UNIT NO.     FLR. AREA           TOTAL CONTRACT PRICE
                      NO.                   NO.


   OMP            GREENERY                    -            GROUND                   8L & 6L          4L & 6L                  2,111,120

FINANCING SCHEME :                                             HDMF
       I. COMPUTATION
TOTAL CONTRACT PRICE                                               ------------------------        Php                2,111,120
             DISCOUNT                                              ------------------------        Php                        -
             NET TCP                                               ------------------------        Php                2,111,120
             LOANABLE AMOUNT                                       ------------------------        Php                1,794,000

              EQUITY                                            15%                                Php                 317,120
              RESERVATION FEE                                     ------------------------         Php                  10,000
              DISCOUNT/INITIAL PAYMENT                            ------------------------         Php                       -
              NET EQUITY                                          ------------------------         Php                 307,120
              TERM OF EQUITY                                      ------------------------                       12
              MONTHLY DOWNPAYMENT                                 ------------------------          Php                 25,593
              PERIOD PAYMENT                                      ------------------------                       TO
              LOAN BALANCE                                      85%         OF TCP                  Php          1,794,000
              TERM OF HDMF PAYMENT                                ------------------------                    30
              INTEREST PER ANNUM                                  ------------------------                  10.50%
              MONTHLY AMORTIZATION                                ------------------------          Php          16,410.42 +MRI & FI
              PERIOD OF PAYMENT                                   ------------------------                    TO           +UPGRADING FEE


                                              HDMF (WITH SAME % RATE ABOVE)
                                            YEARS          MA           NDI
                                              10        24,207.34      69,164
                                              15        19,830.86      56,660
                                              20        17,910.94      51,174
                                              25        16,938.62      48,396
                                              30        16,410.42      46,887
  GREPALIFE   EQUITY MRI              Php    8,444.48             PAYABLE IN 3 MOS
 INSURANCE                            Php    2,814.83               PER MONTH

              NOTE:
              EST. MOVE-IN FEE                           Php       17,140

              -WATER                                      Php      3,700
              -MERALCO                                    Php     11,000       (REFUNDABLE AMOUNT IN MOVE IN FEES : PHP                   6,000.00   )
              -CONDO. MEMBERSHIP FEE                      Php      1,000
              EST. MONTHLY DUES 40/SQM                    Php       1440

              CONSTRUCTION BOND                           Php     10,500       (REFUNDABLE AFTER CONSTRUCTION OF UNIT)

              EST. REALTY TAX                             Php      4,000
                (FOR 2 YEARS)


    JENNY MACADANGDANG                                                                             JESMAN
      SALES COORDINATOR                                                                            REALTY

More Related Content

Viewers also liked

Каталог Baxter
Каталог BaxterКаталог Baxter
Каталог Baxterloft8
 
Vih y enfermedad cardiaca no ateroesclerótica
Vih y enfermedad cardiaca no ateroescleróticaVih y enfermedad cardiaca no ateroesclerótica
Vih y enfermedad cardiaca no ateroescleróticaalondralm
 
All about debentures an appraisal by d k prahlada rao 1
All about debentures an appraisal by d k prahlada rao 1All about debentures an appraisal by d k prahlada rao 1
All about debentures an appraisal by d k prahlada rao 1yashfaltu13
 
Arezzo sales kit 5 28-2012
Arezzo sales kit 5 28-2012Arezzo sales kit 5 28-2012
Arezzo sales kit 5 28-2012dvcondicion
 
China presentation uvga
China presentation uvgaChina presentation uvga
China presentation uvgaJoseph Saulter
 
File 1 - Pictures
File 1 - PicturesFile 1 - Pictures
File 1 - Picturesjulianwong
 

Viewers also liked (7)

Каталог Baxter
Каталог BaxterКаталог Baxter
Каталог Baxter
 
Vih y enfermedad cardiaca no ateroesclerótica
Vih y enfermedad cardiaca no ateroescleróticaVih y enfermedad cardiaca no ateroesclerótica
Vih y enfermedad cardiaca no ateroesclerótica
 
All about debentures an appraisal by d k prahlada rao 1
All about debentures an appraisal by d k prahlada rao 1All about debentures an appraisal by d k prahlada rao 1
All about debentures an appraisal by d k prahlada rao 1
 
Arezzo sales kit 5 28-2012
Arezzo sales kit 5 28-2012Arezzo sales kit 5 28-2012
Arezzo sales kit 5 28-2012
 
China presentation uvga
China presentation uvgaChina presentation uvga
China presentation uvga
 
File 1 - Pictures
File 1 - PicturesFile 1 - Pictures
File 1 - Pictures
 
Measuring Effectiveness
Measuring EffectivenessMeasuring Effectiveness
Measuring Effectiveness
 

More from dvcondicion

A si a sellers kit [05-30-12]
A si a sellers kit  [05-30-12]A si a sellers kit  [05-30-12]
A si a sellers kit [05-30-12]dvcondicion
 
Golden empire tower (presentation)
Golden empire tower (presentation)Golden empire tower (presentation)
Golden empire tower (presentation)dvcondicion
 
Solano seller's kit 5 30-2012
Solano seller's kit 5 30-2012Solano seller's kit 5 30-2012
Solano seller's kit 5 30-2012dvcondicion
 
Amaranthe sales kit
Amaranthe sales kitAmaranthe sales kit
Amaranthe sales kitdvcondicion
 
Just been paid complete guide
Just been paid complete guideJust been paid complete guide
Just been paid complete guidedvcondicion
 
Attachments 2012 07_24
Attachments 2012 07_24Attachments 2012 07_24
Attachments 2012 07_24dvcondicion
 

More from dvcondicion (7)

Omp ppt
Omp pptOmp ppt
Omp ppt
 
A si a sellers kit [05-30-12]
A si a sellers kit  [05-30-12]A si a sellers kit  [05-30-12]
A si a sellers kit [05-30-12]
 
Golden empire tower (presentation)
Golden empire tower (presentation)Golden empire tower (presentation)
Golden empire tower (presentation)
 
Solano seller's kit 5 30-2012
Solano seller's kit 5 30-2012Solano seller's kit 5 30-2012
Solano seller's kit 5 30-2012
 
Amaranthe sales kit
Amaranthe sales kitAmaranthe sales kit
Amaranthe sales kit
 
Just been paid complete guide
Just been paid complete guideJust been paid complete guide
Just been paid complete guide
 
Attachments 2012 07_24
Attachments 2012 07_24Attachments 2012 07_24
Attachments 2012 07_24
 

Recently uploaded

"ML in Production",Oleksandr Bagan
"ML in Production",Oleksandr Bagan"ML in Production",Oleksandr Bagan
"ML in Production",Oleksandr BaganFwdays
 
New from BookNet Canada for 2024: Loan Stars - Tech Forum 2024
New from BookNet Canada for 2024: Loan Stars - Tech Forum 2024New from BookNet Canada for 2024: Loan Stars - Tech Forum 2024
New from BookNet Canada for 2024: Loan Stars - Tech Forum 2024BookNet Canada
 
Generative AI for Technical Writer or Information Developers
Generative AI for Technical Writer or Information DevelopersGenerative AI for Technical Writer or Information Developers
Generative AI for Technical Writer or Information DevelopersRaghuram Pandurangan
 
Unraveling Multimodality with Large Language Models.pdf
Unraveling Multimodality with Large Language Models.pdfUnraveling Multimodality with Large Language Models.pdf
Unraveling Multimodality with Large Language Models.pdfAlex Barbosa Coqueiro
 
Nell’iperspazio con Rocket: il Framework Web di Rust!
Nell’iperspazio con Rocket: il Framework Web di Rust!Nell’iperspazio con Rocket: il Framework Web di Rust!
Nell’iperspazio con Rocket: il Framework Web di Rust!Commit University
 
How AI, OpenAI, and ChatGPT impact business and software.
How AI, OpenAI, and ChatGPT impact business and software.How AI, OpenAI, and ChatGPT impact business and software.
How AI, OpenAI, and ChatGPT impact business and software.Curtis Poe
 
Gen AI in Business - Global Trends Report 2024.pdf
Gen AI in Business - Global Trends Report 2024.pdfGen AI in Business - Global Trends Report 2024.pdf
Gen AI in Business - Global Trends Report 2024.pdfAddepto
 
What's New in Teams Calling, Meetings and Devices March 2024
What's New in Teams Calling, Meetings and Devices March 2024What's New in Teams Calling, Meetings and Devices March 2024
What's New in Teams Calling, Meetings and Devices March 2024Stephanie Beckett
 
"Subclassing and Composition – A Pythonic Tour of Trade-Offs", Hynek Schlawack
"Subclassing and Composition – A Pythonic Tour of Trade-Offs", Hynek Schlawack"Subclassing and Composition – A Pythonic Tour of Trade-Offs", Hynek Schlawack
"Subclassing and Composition – A Pythonic Tour of Trade-Offs", Hynek SchlawackFwdays
 
unit 4 immunoblotting technique complete.pptx
unit 4 immunoblotting technique complete.pptxunit 4 immunoblotting technique complete.pptx
unit 4 immunoblotting technique complete.pptxBkGupta21
 
The State of Passkeys with FIDO Alliance.pptx
The State of Passkeys with FIDO Alliance.pptxThe State of Passkeys with FIDO Alliance.pptx
The State of Passkeys with FIDO Alliance.pptxLoriGlavin3
 
The Role of FIDO in a Cyber Secure Netherlands: FIDO Paris Seminar.pptx
The Role of FIDO in a Cyber Secure Netherlands: FIDO Paris Seminar.pptxThe Role of FIDO in a Cyber Secure Netherlands: FIDO Paris Seminar.pptx
The Role of FIDO in a Cyber Secure Netherlands: FIDO Paris Seminar.pptxLoriGlavin3
 
Streamlining Python Development: A Guide to a Modern Project Setup
Streamlining Python Development: A Guide to a Modern Project SetupStreamlining Python Development: A Guide to a Modern Project Setup
Streamlining Python Development: A Guide to a Modern Project SetupFlorian Wilhelm
 
Advanced Computer Architecture – An Introduction
Advanced Computer Architecture – An IntroductionAdvanced Computer Architecture – An Introduction
Advanced Computer Architecture – An IntroductionDilum Bandara
 
Dev Dives: Streamline document processing with UiPath Studio Web
Dev Dives: Streamline document processing with UiPath Studio WebDev Dives: Streamline document processing with UiPath Studio Web
Dev Dives: Streamline document processing with UiPath Studio WebUiPathCommunity
 
Connect Wave/ connectwave Pitch Deck Presentation
Connect Wave/ connectwave Pitch Deck PresentationConnect Wave/ connectwave Pitch Deck Presentation
Connect Wave/ connectwave Pitch Deck PresentationSlibray Presentation
 
TeamStation AI System Report LATAM IT Salaries 2024
TeamStation AI System Report LATAM IT Salaries 2024TeamStation AI System Report LATAM IT Salaries 2024
TeamStation AI System Report LATAM IT Salaries 2024Lonnie McRorey
 
SAP Build Work Zone - Overview L2-L3.pptx
SAP Build Work Zone - Overview L2-L3.pptxSAP Build Work Zone - Overview L2-L3.pptx
SAP Build Work Zone - Overview L2-L3.pptxNavinnSomaal
 
SIP trunking in Janus @ Kamailio World 2024
SIP trunking in Janus @ Kamailio World 2024SIP trunking in Janus @ Kamailio World 2024
SIP trunking in Janus @ Kamailio World 2024Lorenzo Miniero
 
Transcript: New from BookNet Canada for 2024: BNC CataList - Tech Forum 2024
Transcript: New from BookNet Canada for 2024: BNC CataList - Tech Forum 2024Transcript: New from BookNet Canada for 2024: BNC CataList - Tech Forum 2024
Transcript: New from BookNet Canada for 2024: BNC CataList - Tech Forum 2024BookNet Canada
 

Recently uploaded (20)

"ML in Production",Oleksandr Bagan
"ML in Production",Oleksandr Bagan"ML in Production",Oleksandr Bagan
"ML in Production",Oleksandr Bagan
 
New from BookNet Canada for 2024: Loan Stars - Tech Forum 2024
New from BookNet Canada for 2024: Loan Stars - Tech Forum 2024New from BookNet Canada for 2024: Loan Stars - Tech Forum 2024
New from BookNet Canada for 2024: Loan Stars - Tech Forum 2024
 
Generative AI for Technical Writer or Information Developers
Generative AI for Technical Writer or Information DevelopersGenerative AI for Technical Writer or Information Developers
Generative AI for Technical Writer or Information Developers
 
Unraveling Multimodality with Large Language Models.pdf
Unraveling Multimodality with Large Language Models.pdfUnraveling Multimodality with Large Language Models.pdf
Unraveling Multimodality with Large Language Models.pdf
 
Nell’iperspazio con Rocket: il Framework Web di Rust!
Nell’iperspazio con Rocket: il Framework Web di Rust!Nell’iperspazio con Rocket: il Framework Web di Rust!
Nell’iperspazio con Rocket: il Framework Web di Rust!
 
How AI, OpenAI, and ChatGPT impact business and software.
How AI, OpenAI, and ChatGPT impact business and software.How AI, OpenAI, and ChatGPT impact business and software.
How AI, OpenAI, and ChatGPT impact business and software.
 
Gen AI in Business - Global Trends Report 2024.pdf
Gen AI in Business - Global Trends Report 2024.pdfGen AI in Business - Global Trends Report 2024.pdf
Gen AI in Business - Global Trends Report 2024.pdf
 
What's New in Teams Calling, Meetings and Devices March 2024
What's New in Teams Calling, Meetings and Devices March 2024What's New in Teams Calling, Meetings and Devices March 2024
What's New in Teams Calling, Meetings and Devices March 2024
 
"Subclassing and Composition – A Pythonic Tour of Trade-Offs", Hynek Schlawack
"Subclassing and Composition – A Pythonic Tour of Trade-Offs", Hynek Schlawack"Subclassing and Composition – A Pythonic Tour of Trade-Offs", Hynek Schlawack
"Subclassing and Composition – A Pythonic Tour of Trade-Offs", Hynek Schlawack
 
unit 4 immunoblotting technique complete.pptx
unit 4 immunoblotting technique complete.pptxunit 4 immunoblotting technique complete.pptx
unit 4 immunoblotting technique complete.pptx
 
The State of Passkeys with FIDO Alliance.pptx
The State of Passkeys with FIDO Alliance.pptxThe State of Passkeys with FIDO Alliance.pptx
The State of Passkeys with FIDO Alliance.pptx
 
The Role of FIDO in a Cyber Secure Netherlands: FIDO Paris Seminar.pptx
The Role of FIDO in a Cyber Secure Netherlands: FIDO Paris Seminar.pptxThe Role of FIDO in a Cyber Secure Netherlands: FIDO Paris Seminar.pptx
The Role of FIDO in a Cyber Secure Netherlands: FIDO Paris Seminar.pptx
 
Streamlining Python Development: A Guide to a Modern Project Setup
Streamlining Python Development: A Guide to a Modern Project SetupStreamlining Python Development: A Guide to a Modern Project Setup
Streamlining Python Development: A Guide to a Modern Project Setup
 
Advanced Computer Architecture – An Introduction
Advanced Computer Architecture – An IntroductionAdvanced Computer Architecture – An Introduction
Advanced Computer Architecture – An Introduction
 
Dev Dives: Streamline document processing with UiPath Studio Web
Dev Dives: Streamline document processing with UiPath Studio WebDev Dives: Streamline document processing with UiPath Studio Web
Dev Dives: Streamline document processing with UiPath Studio Web
 
Connect Wave/ connectwave Pitch Deck Presentation
Connect Wave/ connectwave Pitch Deck PresentationConnect Wave/ connectwave Pitch Deck Presentation
Connect Wave/ connectwave Pitch Deck Presentation
 
TeamStation AI System Report LATAM IT Salaries 2024
TeamStation AI System Report LATAM IT Salaries 2024TeamStation AI System Report LATAM IT Salaries 2024
TeamStation AI System Report LATAM IT Salaries 2024
 
SAP Build Work Zone - Overview L2-L3.pptx
SAP Build Work Zone - Overview L2-L3.pptxSAP Build Work Zone - Overview L2-L3.pptx
SAP Build Work Zone - Overview L2-L3.pptx
 
SIP trunking in Janus @ Kamailio World 2024
SIP trunking in Janus @ Kamailio World 2024SIP trunking in Janus @ Kamailio World 2024
SIP trunking in Janus @ Kamailio World 2024
 
Transcript: New from BookNet Canada for 2024: BNC CataList - Tech Forum 2024
Transcript: New from BookNet Canada for 2024: BNC CataList - Tech Forum 2024Transcript: New from BookNet Canada for 2024: BNC CataList - Tech Forum 2024
Transcript: New from BookNet Canada for 2024: BNC CataList - Tech Forum 2024
 

Omp ppt

  • 1. B ringing you closer to a better… B reaking a new ground at the heart of… Lifestyle Metropolis
  • 2. V I C I N I T Y M A P MANILA H RT TH MAKATI NO OUND D N R BO OUN PHILTRANCO BUS B PHILTRANCO BUS STATION VICTORY LINER STATION VICTORY LINER LRT TAFT STATION LRT TAFT STATION Mall of ASIA PASAY PHILTRANCO PHILTRANCO BUS STATION BUS STATION VIVA ALLADIN VIVA ALLADIN TRANSIT TRANSIT MRT TAFT STATION MRT TAFT STATION FIVE STAR FIVE STAR BUS STATION BUS STATION NAIA NAIA TERMINAL TERMINAL PARANAQUE NAIA DOMESTIC AIRPORT NAIA DOMESTIC AIRPORT CEBU PACIFIC CEBU PACIFIC
  • 3. ROSEWOOD 87 units WATER PARK 120 units STONEBLOCKS 113 units GREENERY 111 units
  • 4.
  • 5. LAND AREA - 6,738.84 sq.m. OPEN SPACE / PARKS AND PLAYGROUND -1,950.01 sq.m. ROAD LOT AREA – 2,005.25 sq.m.
  • 6. BENEFITS OF BUYING THE UNIT  Nearby schools : PAMANTASAN NG LUNGSOD NG PASAY, AIRLINK INTERNATIONAL AVIATION SCHOOL, ASIAN INSTITUTE OF MARITIME STUDIES, PATTS COLLEGE OF AERONAUTICS, INC.  Attractions : SM Mall of Asia, Star City, Boom na Boom, Manila Ocean Park, Cuneta Astrodome, Villamor Airbase, World Trade Center, Phil. Trade Training Center, Philippine International Convention Center (PICC), CCP (Cultural Center of the Philippines) Complex, Tanghalang Francisco Balagtas (formerly Folk Arts Theater)
  • 7. Building Features & Amenities • Lobby for every building • Elevator for every building • Laundry Area for each unit • With Perimeter Fence • Landscaped Entrance Gate and Open areas • Swimming Pool • Multi-purpose Hall • Children’s Playground • 24 hours security • Overhead Water Tank for every building • Cistern for each building • Meralco Power Supply
  • 8. BUILDING FEATURES AND AMENITIES LANDSCAPE ENTRANCE GATE 24 HOUR SECURITY MULTI-PURPOSE HALL & SWIMMING POOL MERALCO POWER SUPPLY ELEVATOR LAUNDRY AREA LOBBY FOR EVERY BUILDING
  • 9. Swimming pool Clubhouse
  • 10. Unit Features • Floor Area of 18, 24, 30 sqm. • Floor Tiled Finish • Painted Interior walls • Modular Kitchen Counter with Base Cabinet • Ceramic tiles in T & B • Provision for split type aircon • Sliding Window • Telephone line and cable ready • Steel door for main & PVC Door for T & B • Balcony Door
  • 11. 18 SQ.M. UNIT 24 SQ.M. UNIT 30 SQ.M. UNIT
  • 12.
  • 13.
  • 15. SCHEDULE OF COMPLETION ROSEWOOD - DECEMBER 2010 GREENERY - THIRD QUARTER OF 2011 STONEBLOCKS - DECEMBER 2011 WATERPARKS - JULY 2011
  • 16.
  • 17.
  • 18.
  • 19.
  • 20.
  • 21.
  • 23. Model Unit – Studio Type (Actual Delivery)
  • 24.
  • 25.
  • 26.
  • 27.
  • 28.
  • 29.
  • 30.
  • 31.
  • 32.
  • 33.
  • 34. 2-Jun-11 SAMPLE COMPUTATION NAME : - - - HOUSE MODEL/BLDG BLK NO./ CLUSTER PROJECT LOT NO./ FLR NO. LOT AREA/ UNIT NO. FLR. AREA TOTAL CONTRACT PRICE NO. NO. OMP GREENERY - GROUND 8L & 6L 4L & 6L 2,111,120 FINANCING SCHEME : HDMF I. COMPUTATION TOTAL CONTRACT PRICE ------------------------ Php 2,111,120 DISCOUNT ------------------------ Php - NET TCP ------------------------ Php 2,111,120 LOANABLE AMOUNT ------------------------ Php 1,794,000 EQUITY 15% Php 317,120 RESERVATION FEE ------------------------ Php 10,000 DISCOUNT/INITIAL PAYMENT ------------------------ Php - NET EQUITY ------------------------ Php 307,120 TERM OF EQUITY ------------------------ 12 MONTHLY DOWNPAYMENT ------------------------ Php 25,593 PERIOD PAYMENT ------------------------ TO LOAN BALANCE 85% OF TCP Php 1,794,000 TERM OF HDMF PAYMENT ------------------------ 30 INTEREST PER ANNUM ------------------------ 10.50% MONTHLY AMORTIZATION ------------------------ Php 16,410.42 +MRI & FI PERIOD OF PAYMENT ------------------------ TO +UPGRADING FEE HDMF (WITH SAME % RATE ABOVE) YEARS MA NDI 10 24,207.34 69,164 15 19,830.86 56,660 20 17,910.94 51,174 25 16,938.62 48,396 30 16,410.42 46,887 GREPALIFE EQUITY MRI Php 8,444.48 PAYABLE IN 3 MOS INSURANCE Php 2,814.83 PER MONTH NOTE: EST. MOVE-IN FEE Php 17,140 -WATER Php 3,700 -MERALCO Php 11,000 (REFUNDABLE AMOUNT IN MOVE IN FEES : PHP 6,000.00 ) -CONDO. MEMBERSHIP FEE Php 1,000 EST. MONTHLY DUES 40/SQM Php 1440 CONSTRUCTION BOND Php 10,500 (REFUNDABLE AFTER CONSTRUCTION OF UNIT) EST. REALTY TAX Php 4,000 (FOR 2 YEARS) JENNY MACADANGDANG JESMAN SALES COORDINATOR REALTY