Your SlideShare is downloading. ×
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Tagaytay Tropical Greens
Upcoming SlideShare
Loading in...5
×

Thanks for flagging this SlideShare!

Oops! An error has occurred.

×
Saving this for later? Get the SlideShare app to save on your phone or tablet. Read anywhere, anytime – even offline.
Text the download link to your phone
Standard text messaging rates apply

Tagaytay Tropical Greens

271

Published on

friends kindly share :-)

friends kindly share :-)

Published in: Real Estate, Travel
0 Comments
0 Likes
Statistics
Notes
  • Be the first to comment

  • Be the first to like this

No Downloads
Views
Total Views
271
On Slideshare
0
From Embeds
0
Number of Embeds
0
Actions
Shares
0
Downloads
2
Comments
0
Likes
0
Embeds 0
No embeds

Report content
Flagged as inappropriate Flag as inappropriate
Flag as inappropriate

Select your reason for flagging this presentation as inappropriate.

Cancel
No notes for slide

Transcript

  • 1. Never too faraway…Located in thehighlands ofTagaytay City,only 800 metersfrom Mendezjunction & 10minutes fromTaal Vista Hotel& CasinoFilipino.It takes no more than two hours to get to WoodhillsResidences for that brief escape from the busy and stressfullife of the metro.
  • 2. At Tagaytay TropicalGreens, you canenjoy the benefits ofusing the grandclubhouse for yourspecial gatherings.
  • 3. Or practice afew strokes inour swimmingand wadingpool.
  • 4. You can even sweatout your stress whileplaying in ourcovered tennis courtand basketball court.
  • 5. Yes at WoodhillsResidences you can beassured of a securedinvestment and a relaxlifestyle away from thehassles of the city. Jogyour way to almost 80hectares of road withina community.
  • 6. Featuringthree-storeyhigh-classcondominiumbuildings, onWoodhillswill rise fourclusters ofhomey yetultra-modernliving,includingAspen, Albizia, Primavera and Sequioa-all named aftertrees that connote nature, simplicity and peaceful living.
  • 7. Aspen Condominium:Features and Amenities;FEW UNITS PER FLOOR:With only 5-6 units per floor.SPACE:Each of our unit offers enormous spaceof up to 80 m2 for the 2 bedroom unit.FIREPLACE:Only Woodhills Residences offers aluxurious yet affordable lavishness ofhaving a fireplace in your own unit.
  • 8. Woodhills Aspen Residences Ground Floor Studio A Studio E w/ FP Studio A 2nd Floor 2 BR A w/FP 3rd Floor 2 BR A w/FP Floor Area 40.04 40.27 40.04 79.39 79.39 TOTAL CONTRACT PRICE 2,730,728.00 2,816,414.00 2,739,536.80 5,501,863.80 5,519,329.60 LESS: 10% Discount 273,072.80 281,641.40 273,953.68 550,186.38 551,932.96NET CONTRACT PRICE 2,457,655.20 2,534,772.60 2,465,583.12 4,951,677.42 4,967,396.64OPTION 110% DP (Move-in) 245,765.52 253,477.26 246,558.31 495,167.74 496,739.66Less: Reservation Fee 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00NET of 10% DP + Move-in Fee 215,765.52 223,477.26 216,558.31 465,167.74 466,739.6610% Down Payment 245,765.52 253,477.26 246,558.31 495,167.74 496,739.66Monthly DP - 24 Months to Pay 10,240.23 10,561.55 10,273.26 20,631.99 20,697.49OPTION 220% Down Payment 491,531.04 506,954.52 493,116.62 990,335.48 993,479.33Less: Reservation Fee 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00NET DOWN PAYMENT 461,531.04 476,954.52 463,116.62 960,335.48 963,479.33Monthly DP - 24 Months to Pay 19,230.46 19,873.11 19,296.53 40,013.98 40,144.97IN-HOUSE FINANCING80% Balance 1,966,124.16 2,027,818.08 1,972,466.50 3,961,341.94 3,973,917.315 Yrs. to Pay @ 21% p.a. 53,183.66 54,852.48 53,355.22 107,154.30 107,494.467 Yrs. to Pay @ 21% p.a. 44,847.29 46,254.53 44,991.96 90,358.21 90,645.0510 Yrs. to Pay @ 21% p.a. 39,302.82 40,536.08 39,429.61 79,187.23 79,438.61BANK FINANCING80% Balance 1,966,124.16 2,027,818.08 1,972,466.50 3,961,341.94 3,973,917.315 Yrs. to Pay @ 10.5% p.a. 42,259.87 43,585.92 42,396.19 85,145.08 85,415.3810 Yrs. to Pay @ 11% p.a. 27,083.36 27,933.19 27,170.73 54,567.49 54,740.7115 Yrs. to Pay @ 12% p.a. 23,597.42 24,337.87 23,673.54 47,544.03 47,694.96
  • 9. Woodhills Residences stands outfrom the other condominiums inTagaytay because of the LowDensity Unit per Floor.Each level of WoodhillsResidences consists of 4 to 6 unitsonly, a unique privacy and luxuryin condo living.Woodhills Residences, the onlyone in its class to offer a Fireplaceand preserve the Greenery of itssurroundings in a condominiumenvironment.
  • 10. Woodhills Sequoia Residences Ground Floor 3rd Floor Open Unit 2 Bedroom A w/FP 1 Bedroom B 2 Bedroom B & CFloor Area 79.39 40.27 79.39TOTAL CONTRACT PRICE 5,484,398.00 2,764,132.80 5,449,329.60LESS: 10% Discount 548,439.80 276,413.28 544,932.96NET CONTRACT PRICE 4,935,958.20 2,487,719.52 4,904,396.64OPTION 110% DP (Move-in) 493,595.82 248,771.95 490,439.66Less: Reservation Fee 30,000.00 30,000.00 30,000.00NET of 10% DP + Move-in Fee 463,595.82 218,771.95 460,439.6610% Down Payment 493,595.82 248,771.95 490,439.66Monthly DP - 24 Months to Pay 20,566.49 10,365.50 20,434.99OPTION 220% Down Payment 987,191.64 497,543.90 980,879.33Less: Reservation Fee 30,000.00 30,000.00 30,000.00NET DOWN PAYMENT 957,191.64 467,543.90 950,879.33Monthly DP - 24 Months to Pay 39,882.99 19,481.00 39,619.97IN-HOUSE FINANCING80% Balance 3,948,766.56 1,990,175.62 3,923,517.315 Yrs. to Pay @ 21% p.a. 106,814.14 53,834.25 106,131.147 Yrs. to Pay @ 21% p.a. 90,071.37 45,395.91 89,495.4310 Yrs. to Pay @ 21% p.a. 78,935.84 39,783.61 78,431.11BANK FINANCING80% Balance 3,948,766.56 1,990,175.62 3,923,517.315 Yrs. to Pay @ 10.5% p.a. 84,874.79 42,776.83 84,332.0810 Yrs. to Pay @ 11% p.a. 54,394.26 27,414.67 54,046.4515 Yrs. to Pay @ 12% p.a. 47,393.10 23,886.09 47,090.05
  • 11. Albizia Garden Ground Floor 2nd Floor 3rd Floor Condominium Studio(C-H) Studio(F) Studio ( A ) Studio (C-H) 1-BR ( G ) 1-BR (J) *** Studio (E-F)Floor Area 21.4 23.4 26.9 21.4 24.65 31.4 23.4TOTAL CONTRACT PRICE 1,328,705.00 1,451,065.00 1,670,855.00 1,333,210.00 1,537,915.00 1,953,715.00 1,460,915.00OPTION 1 -Down Payment ( 10% + 10% + 80% )10% Initial Down Payment 132,870.50 145,106.50 167,085.50 133,321.00 153,791.50 195,371.50 146,091.50Less: Reservation Fee 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00Net Down Payment 122,870.50 135,106.50 157,085.50 123,321.00 143,791.50 185,371.50 136,091.5024 Months to Pay@ 0% Int. mo. 5,119.60 5,629.44 6,545.23 5,138.38 5,991.31 7,723.81 5,670.4810% D. P. payable on the 25th mo. 132,870.50 145,106.50 167,085.50 133,321.00 153,791.50 195,371.50 146,091.50OPTION 2 -Down Payment ( 20% + 80% )20% Down Payment 265,741.00 290,213.00 334,171.00 266,642.00 307,583.00 390,743.00 292,183.00LESS: RESERVATION FEE 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00NET DOWN PAYMENT 255,741.00 280,213.00 324,171.00 256,642.00 297,583.00 380,743.00 282,183.00Monthly DP - 24 Months to Pay 10,655.88 11,675.54 13,507.13 10,693.42 12,399.29 15,864.29 11,757.63IN-HOUSE FINANCING80% Balance 1,062,964.00 1,160,852.00 1,336,684.00 1,066,568.00 1,230,332.00 1,562,972.00 1,168,732.005 Yrs. to Pay @ 21% p.a. 28,753.18 31,401.05 36,157.30 28,850.66 33,280.48 42,278.39 31,614.2010 Yrs. to Pay @ 21% p.a. 21,248.65 23,205.43 26,720.31 21,320.69 24,594.34 31,243.81 23,362.95BANK FINANCING*80% Balance 1,062,964.00 1,160,852.00 1,336,684.00 1,066,568.00 1,230,332.00 1,562,972.00 1,168,732.005 Yrs. to Pay @ 10.5% p.a. 22,847.35 24,951.35 28,730.69 22,924.81 26,444.76 33,594.52 25,120.7310 Yrs. to Pay @ 11% p.a. 14,642.33 15,990.74 18,412.82 14,691.97 16,947.82 21,529.94 16,099.28OPTION 3 - Net Contract Price payable in 24 monthsNet Contract Price 1,328,705.00 1,451,065.00 1,670,855.00 1,333,210.00 1,537,915.00 1,953,715.00 1,460,915.00Monthly Amortization 55,362.71 60,461.04 69,618.96 55,550.42 64,079.79 81,404.79 60,871.46
  • 12. Primave Ground 2nd Floor ra Floor Condominium Pricelist Studio(A,E,F) 1 BR(G) Studio(C,H) Studio(A) 1 BR(G) Studio(C,H) Studio(E-F)Floor Area 23.4 24.65 21.4 26.4 24.65 21.4 23.4TOTAL CONTRACT PRICE 1,451,065.00 1,527,535.00 1,328,705.00 1,640,160.00 1,532,725.00 1,333,210.00 1,455,990.00LESS: 5% Discount 72,553.25 76,376.75 66,435.25 82,008.00 76,636.25 66,660.50 72,799.50NET CONTRACT PRICE 1,378,511.75 1,451,158.25 1,262,269.75 1,558,152.00 1,456,088.75 1,266,549.50 1,383,190.50OPTION 1 -Down Payment ( 10% + 10% + 80% )10% Initial Down Payment 137,851.18 145,115.83 126,226.98 155,815.20 145,608.88 126,654.95 138,319.05Less: Reservation Fee 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00Net Down Payment 127,851.18 135,115.83 116,226.98 145,815.20 135,608.88 116,654.95 128,319.0524 Months to Pay@ 0% Int. mo. 5,327.13 5,629.83 4,842.79 6,075.63 5,650.37 4,860.62 5,346.6310% D. P. payable on the 25th mo. 137,851.18 145,115.83 126,226.98 155,815.20 145,608.88 126,654.95 138,319.05OPTION 2 -Down Payment ( 20% + 80% )20% Down Payment 275,702.35 290,231.65 252,453.95 311,630.40 291,217.75 253,309.90 276,638.10LESS: RESERVATION FEE 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00NET DOWN PAYMENT 265,702.35 280,231.65 242,453.95 301,630.40 281,217.75 243,309.90 266,638.10Monthly DP - 24 Months to Pay 11,070.93 11,676.32 10,102.25 12,567.93 11,717.41 10,137.91 11,109.92IN-HOUSE FINANCING80% Balance 1,102,809.40 1,160,926.60 1,009,815.80 1,246,521.60 1,164,871.00 1,013,239.60 1,106,552.405 Yrs. to Pay @ 21% p.a. 29,830.99 31,403.06 27,315.52 33,718.41 31,509.76 27,408.13 29,932.2410 Yrs. to Pay @ 21% p.a. 22,045.16 23,206.92 20,186.22 24,917.97 23,285.77 20,254.66 22,119.98BANK FINANCING*80% Balance 1,102,809.40 1,160,926.60 1,009,815.80 1,246,521.60 1,164,871.00 1,013,239.60 1,106,552.405 Yrs. to Pay @ 10.5% p.a. 23,703.79 24,952.96 21,704.98 26,792.74 25,037.74 21,778.57 23,784.2410 Yrs. to Pay @ 11% p.a. 15,191.20 15,991.76 13,910.21 17,170.84 16,046.10 13,957.38 15,242.76
  • 13. Tagaytay Tropical Greens Road Network
  • 14. HILLSVIEW PARK - PHASE 2C "Gateway to the new TagaytayTropical Greens Community" AMORTIZATION 600.00 20% 80% 0.09168 0.04992 0.03615 0.02937 0.02539 0.02281 0.02102 0.01972 0.01876 0.01802 Lot Res. D/P D/PBlk Lot Price TCP Down Area /sqm Discount NCP Payment Fee Net D/P Term Monthly Balance 1 yr 2 yr 3 yr 4 yr 5 yr 6 yr 7 yr 8 yr 9 yr 10 yr1 2 240 6,642 1,594,080 144,000 1,450,080 290,016 20,000 270,016 24 11,251 1,160,064 106,355 57,915 41,939 34,077 29,458 26,458 24,382 22,880 21,759 20,9031 4 210 6,642 1,394,820 126,000 1,268,820 253,764 20,000 233,764 24 9,740 1,015,056 93,060 50,676 36,697 29,817 25,776 23,151 21,334 20,020 19,039 18,2902 2 241 6,642 1,600,722 144,600 1,456,122 291,224 20,000 271,224 24 11,301 1,164,898 106,798 58,156 42,114 34,219 29,581 26,569 24,484 22,976 21,850 20,9902 3 214 6,642 1,421,388 128,400 1,292,988 258,598 20,000 238,598 24 9,942 1,034,390 94,833 51,641 37,396 30,385 26,267 23,592 21,741 20,402 19,402 18,6382 4 222 6,642 1,474,524 133,200 1,341,324 268,265 20,000 248,265 24 10,344 1,073,059 98,378 53,572 38,794 31,521 27,249 24,474 22,553 21,164 20,127 19,3352 5 221 6,642 1,467,882 132,600 1,335,282 267,056 20,000 247,056 24 10,294 1,068,226 97,935 53,330 38,619 31,379 27,126 24,364 22,452 21,069 20,037 19,2482 6 216 6,642 1,434,672 129,600 1,305,072 261,014 20,000 241,014 24 10,042 1,044,058 95,719 52,124 37,745 30,669 26,512 23,813 21,944 20,592 19,583 18,8122 7 216 6,642 1,434,672 129,600 1,305,072 261,014 20,000 241,014 24 10,042 1,044,058 95,719 52,124 37,745 30,669 26,512 23,813 21,944 20,592 19,583 18,8123 4 215 7,142 1,535,530 129,000 1,406,530 281,306 20,000 261,306 24 10,888 1,125,224 103,161 56,176 40,680 33,053 28,573 25,664 23,650 22,193 21,106 20,2753 5 221 7,142 1,578,382 132,600 1,445,782 289,156 20,000 269,156 24 11,215 1,156,626 106,039 57,743 41,815 33,976 29,371 26,380 24,310 22,812 21,695 20,8413 15 210 6,642 1,394,820 126,000 1,268,820 253,764 20,000 233,764 24 9,740 1,015,056 93,060 50,676 36,697 29,817 25,776 23,151 21,334 20,020 19,039 18,2903 19 199 6,642 1,321,758 119,400 1,202,358 240,472 20,000 220,472 24 9,186 961,886 88,186 48,021 34,774 28,255 24,426 21,939 20,217 18,971 18,042 17,3325 5 350 6,642 2,324,700 210,000 2,114,700 422,940 20,000 402,940 24 16,789 1,691,760 155,101 84,460 61,161 49,695 42,960 38,585 35,557 33,367 31,732 30,483
  • 15. Tagaytay Tropical Greens - Hillsview Park ; Phase 2CSample Computation Only Nicole Charlize Mirasol Florence New NicoleLot Area 210 210 210 210 210Gross Price/ sqm 6,642 6,642 6,642 6,642 6,642Floor Area 125 107.4 106.97 94.5 73.67Gross Lot Price 1,394,820 1,394,820 1,394,820 1,394,820 1,394,820House Price 4,500,000 3,866,400 3,850,920 3,402,000 2,652,120Total Contract Price 5,894,820 5,261,220 5,245,740 4,796,820 4,046,940Less: P 600 /sqm Discount (Lot) 126,000 126,000 126,000 126,000 126,000Net Contract Price (House&Lot) 5,768,820 5,135,220 5,119,740 4,670,820 3,920,94020% Downpayment 1,153,764 1,027,044 1,023,948 934,164 784,188Less: Reservation Fee 30,000 30,000 30,000 30,000 30,000Net Downpayment 1,123,764 997,044 993,948 904,164 754,188Monthly Dp for 18 mos.@0% INT 62,431 55,391 55,219 50,231 41,89980% Balance: In-House 4,615,056 4,108,176 4,095,792 3,736,656 3,136,7522 yrs @ 18% Interest p.a. 230,403 205,097 204,479 186,549 156,6003 yrs @ 18% Interest p.a. 166,845 148,520 148,073 135,089 113,4015 yrs @ 18% Interest p.a. 117,192 104,321 104,006 94,887 79,65380% Balance: Thru Bank 4,615,056 4,108,176 4,095,792 3,736,656 3,136,7525 yrs @ 9.50% Interest p.a. 96,925 86,279 86,019 78,477 65,8787 yrs @ 10.50% Interest p.a. 77,813 69,267 69,058 63,003 52,88810 yrs @ 10.50% Interest p.a. 62,273 55,434 55,267 50,421 42,326

×