SlideShare a Scribd company logo
1 of 3
Download to read offline
PRE-PAYMENT INVESTMENT COMPUTATION:
Office Address: Palm Coast Ave., TwoE-com Center Bldg. A MOA Complex, Pasay City
Date:
PROJECT NAME: JAZZ RESIDENCES
Location: Jupiter Street cor. Nicanor Garcia Street Makati City Philippines
Unit Type: 1 BEDROOM WITH BALCONY EOP Status EO30
View
Unit Floor Area : 26.81 sq.m.
Tower: B Floor : 32nd Unit No. : 22
Unit Code: JAZZB023222
TOTAL LIST PRICE Php 3,997,000.00
Add: Other Charges 6.50% 259,805.00
Add: VAT (if net list price exceeds Php3,199,200) 479,640.00
Total Amount Payable Php 4,736,445.00 $ 95,685.76
I. Reservation Deposit Php 25,000.00 Payable on
Option 1:
III. Early Occupancy Program (EOP) Option 1:
* Percentage of 1st Downpayment 5%
Downpayment Php 236,822.25
Less: Reservation Fee 25,000.00
Net Spot Downpayment Php 211,822.25
1 Monthly DP Installment @ 0% Interest Php 211,822.25 $ 4,279.24
1 (Payable w/in 30days from RA Date)
* Percentage of 2nd Downpayment 15%
Downpayment (2nd DP Payment) Php 710,466.75
22 Monthly DP Installment @ 0% Interest Php 32,293.94 $ 652.40
2 Payable beginning up to April 26, 2019
IV. 80% Loanable Balance (% of TCP) Php 3,789,156.00 $ 76,548.61
Payable thru Bank Financing
Estimated Monthly Amortization Factor Rate Monthly Amortization Req. Net Income
0.010746051 Php 40,718.46 - 135,728.21
0.010746051 $ 822.60 $ 2,741.98
Option 3: Option 1: Option 2:
III. Early Occupancy Program (EOP) Deferred 5% 10%
5% Downpayment (Spot 1st DP Payment) Php 236,822.25 Php 473,644.50
Less: Reservation Fee 25,000.00 25,000.00
Net Spot Downpayment Php 211,822.25 Php 448,644.50
1 Monthly DP Installment @ 0% Interest Php 211,822.25 Php 448,644.50
1 Monthly DP Installment @ 0% Interest $ 4,279.24 $ 9,063.53
1 Payable beginning up to June 26, 2017
Percentage Loan Balance 95% 90%
Downpayment (2nd DP Payment) Php 4,499,622.75 Php 4,262,800.50
59 Monthly DP Installment @ 0% Interest Php 76,264.79 Php 72,250.86
59 Monthly DP Installment @ 0% Interest $ 1,540.70 $ 1,459.61
2 Payable beginning up to May 26, 2022
Note: Breakdown of other charges:
*RESERVATION FEE - strictly non-refundable and cannot be credited to other units 1.28%
*all checks payable to SM Development Corp. or SMDC 1.50%
*Developer reserves the right to correct any errors that may appears in this presentation. 0.75%
*This document does not constitute nor form part of any contract. 0.15%
* Peso to US Dollar Estimated Conversion at $1 equals Php 49.5 1.55%
PLEASE COMPLETE THE FOLLOWING REQUIREMENTS: 0.27%
*Current COE - origanal, One(1) Mo. Latest Payslip or ITR, one(1) Company ID 1.00%
* One(1) Valid Gov. Issued ID, Signed & Compplety filled up Original EOP From & Guidelines 6.50%
*Optional: Bank Statement (Latest six(6) months) certification
Prepared / Assisted by: Conforme:
SMDC - Personnel Signature over Printed Name
Friday, May 26, 2017
AMENITY
TERMS OF PAYMENT
Friday, May 26, 2017
June 26, 2017
July 26, 2017
15 yrs MA - (10% Interest)
15 yrs MA - (10% Interest)
June 26, 2017
July 26, 2017
Real Property Tax (1-year)
Total
Registration Fee
Documentary Stamp Tax -BIR
Transfer Tax Fee – City Treasurer
Legal Fees – Notary
Water/Meralco Installation
Miscellaneous Fee
w
w
w
.PreSelling.com
.ph
Brought to you by:
www.PreSelling.com.ph
+63 917 703 7707
+63 999 883 4593
PRE-PAYMENT INVESTMENT COMPUTATION:
Office Address: Palm Coast Ave., TwoE-com Center Bldg. A MOA Complex, Pasay City
Date:
PROJECT NAME: JAZZ RESIDENCES
Location: Jupiter Street cor. Nicanor Garcia Street Makati City Philippines
Unit Type: 1 BEDROOM WITH BALCONY EOP Status EO30
View
Unit Floor Area : 26.99 sq.m.
Tower: B Floor : 18TH Unit No. : 3
Unit Code: JAZZB021803
TOTAL LIST PRICE Php 4,023,000.00
Add: Other Charges 6.50% 261,495.00
Add: VAT (if net list price exceeds Php3,199,200) 482,760.00
Total Amount Payable Php 4,767,255.00 $ 96,308.18
I. Reservation Deposit Php 25,000.00 Payable on
Option 1:
III. Early Occupancy Program (EOP) Option 1:
* Percentage of 1st Downpayment 5%
Downpayment Php 238,362.75
Less: Reservation Fee 25,000.00
Net Spot Downpayment Php 213,362.75
1 Monthly DP Installment @ 0% Interest Php 213,362.75 $ 4,310.36
1 (Payable w/in 30days from RA Date)
* Percentage of 2nd Downpayment 15%
Downpayment (2nd DP Payment) Php 715,088.25
22 Monthly DP Installment @ 0% Interest Php 32,504.01 $ 656.65
2 Payable beginning up to April 26, 2019
IV. 80% Loanable Balance (% of TCP) Php 3,813,804.00 $ 77,046.55
Payable thru Bank Financing
Estimated Monthly Amortization Factor Rate Monthly Amortization Req. Net Income
0.010746051 Php 40,983.33 - 136,611.11
0.010746051 $ 827.95 $ 2,759.82
Option 3: Option 1: Option 2:
III. Early Occupancy Program (EOP) Deferred 5% 10%
5% Downpayment (Spot 1st DP Payment) Php 238,362.75 Php 476,725.50
Less: Reservation Fee 25,000.00 25,000.00
Net Spot Downpayment Php 213,362.75 Php 451,725.50
1 Monthly DP Installment @ 0% Interest Php 213,362.75 Php 451,725.50
1 Monthly DP Installment @ 0% Interest $ 4,310.36 $ 9,125.77
1 Payable beginning up to June 26, 2017
Percentage Loan Balance 95% 90%
Downpayment (2nd DP Payment) Php 4,528,892.25 Php 4,290,529.50
59 Monthly DP Installment @ 0% Interest Php 76,760.89 Php 72,720.84
59 Monthly DP Installment @ 0% Interest $ 1,550.72 $ 1,469.11
2 Payable beginning up to May 26, 2022
Note: Breakdown of other charges:
*RESERVATION FEE - strictly non-refundable and cannot be credited to other units 1.28%
*all checks payable to SM Development Corp. or SMDC 1.50%
*Developer reserves the right to correct any errors that may appears in this presentation. 0.75%
*This document does not constitute nor form part of any contract. 0.15%
* Peso to US Dollar Estimated Conversion at $1 equals Php 49.5 1.55%
PLEASE COMPLETE THE FOLLOWING REQUIREMENTS: 0.27%
*Current COE - origanal, One(1) Mo. Latest Payslip or ITR, one(1) Company ID 1.00%
* One(1) Valid Gov. Issued ID, Signed & Compplety filled up Original EOP From & Guidelines 6.50%
*Optional: Bank Statement (Latest six(6) months) certification
Prepared / Assisted by: Conforme:
SMDC - Personnel Signature over Printed Name
Real Property Tax (1-year)
Total
Registration Fee
Documentary Stamp Tax -BIR
Transfer Tax Fee – City Treasurer
Legal Fees – Notary
Water/Meralco Installation
Miscellaneous Fee
15 yrs MA - (10% Interest)
15 yrs MA - (10% Interest)
June 26, 2017
July 26, 2017
June 26, 2017
July 26, 2017
Friday, May 26, 2017
MAKATI/AMENITY
TERMS OF PAYMENT
Friday, May 26, 2017
w
w
w
.PreSelling.com
.ph
Brought to you by:
www.PreSelling.com.ph
+63 917 703 7707
+63 999 883 4593
PRE-PAYMENT INVESTMENT COMPUTATION:
Office Address: Palm Coast Ave., TwoE-com Center Bldg. A MOA Complex, Pasay City
Date:
PROJECT NAME: JAZZ RESIDENCES
Location: Jupiter Street cor. Nicanor Garcia Street Makati City Philippines
Unit Type: PARKING EOP Status
Unit Floor Area : 12.5 sq.m.
Tower: B Floor : 5TH Unit No. : 36
Unit Code: JAZZB02F5036
TOTAL LIST PRICE Php 1,070,000.00
Add: Other Charges 6.50% 69,550.00
Add: VAT 128,400.00
Total Amount Payable Php 1,267,950.00 $ 25,615.15
I. Reservation Deposit Php 10,000.00 Payable on
Option 1:
III. Early Occupancy Program (EOP) Option 1:
* Percentage of 1st Downpayment 5%
Downpayment Php 63,397.50
Less: Reservation Fee 10,000.00
Net Spot Downpayment Php 53,397.50
1 Monthly DP Installment @ 0% Interest Php 53,397.50 $ 1,078.74
1 (Payable w/in 30days from RA Date)
* Percentage of 2nd Downpayment 15%
Downpayment (2nd DP Payment) Php 190,192.50
22 Monthly DP Installment @ 0% Interest Php 8,645.11 $ 174.65
2 Payable beginning up to April 26, 2019
IV. 80% Loanable Balance (% of TCP) Php 1,014,360.00 $ 20,492.12
Payable thru Bank Financing
Estimated Monthly Amortization Factor Rate Monthly Amortization Req. Net Income
0.010746051 Php 10,900.36 - 36,334.55
0.010746051 $ 220.21 $ 734.03
Option 3: Option 1: Option 2:
III. Early Occupancy Program (EOP) Deferred 5% 10%
5% Downpayment (Spot 1st DP Payment) Php 63,397.50 Php 126,795.00
Less: Reservation Fee 10,000.00 10,000.00
Net Spot Downpayment Php 53,397.50 Php 116,795.00
1 Monthly DP Installment @ 0% Interest Php 53,397.50 Php 116,795.00
1 Monthly DP Installment @ 0% Interest $ 1,078.74 $ 2,359.49
1 Payable beginning up to June 26, 2017
Percentage Loan Balance 95% 90%
Downpayment (2nd DP Payment) Php 1,204,552.50 Php 1,141,155.00
59 Monthly DP Installment @ 0% Interest Php 20,416.14 Php 19,341.61
59 Monthly DP Installment @ 0% Interest $ 412.45 $ 390.74
2 Payable beginning up to May 26, 2022
Note: Breakdown of other charges:
*RESERVATION FEE - strictly non-refundable and cannot be credited to other units 1.28%
*all checks payable to SM Development Corp. or SMDC 1.50%
*Developer reserves the right to correct any errors that may appears in this presentation. 0.75%
*This document does not constitute nor form part of any contract. 0.15%
* Peso to US Dollar Estimated Conversion at $1 equals Php 49.5 1.55%
PLEASE COMPLETE THE FOLLOWING REQUIREMENTS: 0.27%
*Current COE - origanal, One(1) Mo. Latest Payslip or ITR, one(1) Company ID 1.00%
* One(1) Valid Gov. Issued ID, Signed & Compplety filled up Original EOP From & Guidelines 6.50%
*Optional: Bank Statement (Latest six(6) months) certification
Prepared / Assisted by: Conforme:
SMDC - Personnel Signature over Printed Name
Friday, May 26, 2017
TERMS OF PAYMENT
Friday, May 26, 2017
June 26, 2017
July 26, 2017
15 yrs MA - (10% Interest)
15 yrs MA - (10% Interest)
June 26, 2017
July 26, 2017
Real Property Tax (1-year)
Total
Registration Fee
Documentary Stamp Tax -BIR
Transfer Tax Fee – City Treasurer
Legal Fees – Notary
Water/Meralco Installation
Miscellaneous Fee
w
w
w
.PreSelling.com
.ph
Brought to you by:
www.PreSelling.com.ph
+63 917 703 7707
+63 999 883 4593

More Related Content

What's hot

Sample opposition to California motion for leave to amend
Sample opposition to California motion for leave to amendSample opposition to California motion for leave to amend
Sample opposition to California motion for leave to amendLegalDocsPro
 
K TO 12 GRADE 4 IKALAWANG LAGUMANG PAGSUSULIT
K TO 12 GRADE 4 IKALAWANG  LAGUMANG PAGSUSULITK TO 12 GRADE 4 IKALAWANG  LAGUMANG PAGSUSULIT
K TO 12 GRADE 4 IKALAWANG LAGUMANG PAGSUSULITLiGhT ArOhL
 
english grade 3 learner's manual unit 4
english grade 3 learner's manual unit 4english grade 3 learner's manual unit 4
english grade 3 learner's manual unit 4Jhon Mayuyo
 
Summative Test in AP 3rd Quarter Week 1-3.pdf
Summative Test in AP 3rd Quarter Week 1-3.pdfSummative Test in AP 3rd Quarter Week 1-3.pdf
Summative Test in AP 3rd Quarter Week 1-3.pdfvbbuton
 
English Grade 6 idiomatic expressions Interactive Quiz
English Grade 6 idiomatic expressions Interactive QuizEnglish Grade 6 idiomatic expressions Interactive Quiz
English Grade 6 idiomatic expressions Interactive QuizJerry Fracquiles
 
Pressure on vessel assignment
Pressure on vessel assignmentPressure on vessel assignment
Pressure on vessel assignmentTauseef Iqbal
 
Sample California complaint for breach of contract and common counts
Sample California complaint for breach of contract and common countsSample California complaint for breach of contract and common counts
Sample California complaint for breach of contract and common countsLegalDocsPro
 
CERTIFICATES recog 2nd quarter.pptx
CERTIFICATES recog 2nd quarter.pptxCERTIFICATES recog 2nd quarter.pptx
CERTIFICATES recog 2nd quarter.pptxVICKYHERMOSURA1
 
245497579-engineering-economy-by-hipolito-sta-maria-3rd-edition-solution-manu...
245497579-engineering-economy-by-hipolito-sta-maria-3rd-edition-solution-manu...245497579-engineering-economy-by-hipolito-sta-maria-3rd-edition-solution-manu...
245497579-engineering-economy-by-hipolito-sta-maria-3rd-edition-solution-manu...ParmeshworVetwal1
 
Experimental analysis of natural convection over a vertical cylinder
Experimental analysis of natural convection over a vertical cylinderExperimental analysis of natural convection over a vertical cylinder
Experimental analysis of natural convection over a vertical cylinderIAEME Publication
 
8. Rate of return analysis
8. Rate of return analysis8. Rate of return analysis
8. Rate of return analysisMohsin Siddique
 

What's hot (20)

Hydrostatic forces on plane surfaces
Hydrostatic forces on plane surfacesHydrostatic forces on plane surfaces
Hydrostatic forces on plane surfaces
 
Sample opposition to California motion for leave to amend
Sample opposition to California motion for leave to amendSample opposition to California motion for leave to amend
Sample opposition to California motion for leave to amend
 
K TO 12 GRADE 4 IKALAWANG LAGUMANG PAGSUSULIT
K TO 12 GRADE 4 IKALAWANG  LAGUMANG PAGSUSULITK TO 12 GRADE 4 IKALAWANG  LAGUMANG PAGSUSULIT
K TO 12 GRADE 4 IKALAWANG LAGUMANG PAGSUSULIT
 
Complaint
ComplaintComplaint
Complaint
 
GRADE 2 MATH SECOND PERIODIC TEST
GRADE 2  MATH SECOND PERIODIC TEST GRADE 2  MATH SECOND PERIODIC TEST
GRADE 2 MATH SECOND PERIODIC TEST
 
english grade 3 learner's manual unit 4
english grade 3 learner's manual unit 4english grade 3 learner's manual unit 4
english grade 3 learner's manual unit 4
 
Anschp25
Anschp25Anschp25
Anschp25
 
Summative Test in AP 3rd Quarter Week 1-3.pdf
Summative Test in AP 3rd Quarter Week 1-3.pdfSummative Test in AP 3rd Quarter Week 1-3.pdf
Summative Test in AP 3rd Quarter Week 1-3.pdf
 
English Grade 6 idiomatic expressions Interactive Quiz
English Grade 6 idiomatic expressions Interactive QuizEnglish Grade 6 idiomatic expressions Interactive Quiz
English Grade 6 idiomatic expressions Interactive Quiz
 
Pressure on vessel assignment
Pressure on vessel assignmentPressure on vessel assignment
Pressure on vessel assignment
 
Solution manual 16
Solution manual 16Solution manual 16
Solution manual 16
 
Duterte
DuterteDuterte
Duterte
 
Engin economic slides
Engin economic slidesEngin economic slides
Engin economic slides
 
Sample California complaint for breach of contract and common counts
Sample California complaint for breach of contract and common countsSample California complaint for breach of contract and common counts
Sample California complaint for breach of contract and common counts
 
CERTIFICATES recog 2nd quarter.pptx
CERTIFICATES recog 2nd quarter.pptxCERTIFICATES recog 2nd quarter.pptx
CERTIFICATES recog 2nd quarter.pptx
 
245497579-engineering-economy-by-hipolito-sta-maria-3rd-edition-solution-manu...
245497579-engineering-economy-by-hipolito-sta-maria-3rd-edition-solution-manu...245497579-engineering-economy-by-hipolito-sta-maria-3rd-edition-solution-manu...
245497579-engineering-economy-by-hipolito-sta-maria-3rd-edition-solution-manu...
 
Experimental analysis of natural convection over a vertical cylinder
Experimental analysis of natural convection over a vertical cylinderExperimental analysis of natural convection over a vertical cylinder
Experimental analysis of natural convection over a vertical cylinder
 
8. Rate of return analysis
8. Rate of return analysis8. Rate of return analysis
8. Rate of return analysis
 
Annuities PPT
Annuities PPT Annuities PPT
Annuities PPT
 
Ideal gas-processes
Ideal gas-processesIdeal gas-processes
Ideal gas-processes
 

Similar to Jazz Residences - Makati - SMDC - Rent To Own Sample Computation

Presentation of Grace Residencese in Taguig City as of Aug 2014 - Intelmarc
Presentation of Grace Residencese in Taguig City as of Aug 2014 - IntelmarcPresentation of Grace Residencese in Taguig City as of Aug 2014 - Intelmarc
Presentation of Grace Residencese in Taguig City as of Aug 2014 - IntelmarcIntelmarc
 
Blue Coast residences with an option for house&lot
Blue Coast residences with an option for house&lotBlue Coast residences with an option for house&lot
Blue Coast residences with an option for house&lotDaisy Mendez
 
Lpr 1 br-pag-ibig promo
Lpr 1 br-pag-ibig promoLpr 1 br-pag-ibig promo
Lpr 1 br-pag-ibig promo2789_51
 
New Community Rising
New Community RisingNew Community Rising
New Community RisingVCB House
 
2 q18 earnings presentation 2018-07-26_final
2 q18 earnings presentation 2018-07-26_final2 q18 earnings presentation 2018-07-26_final
2 q18 earnings presentation 2018-07-26_finalinvestorrelationsdiscover
 
Seminole Gas and Electric
Seminole Gas and ElectricSeminole Gas and Electric
Seminole Gas and ElectricDinesh Adhikari
 
Third quarter 2016 earnings presentation final
Third quarter 2016 earnings presentation finalThird quarter 2016 earnings presentation final
Third quarter 2016 earnings presentation finalinvestorrelationsdiscover
 
Lpr 1 br-pag-ibig promo
Lpr 1 br-pag-ibig promoLpr 1 br-pag-ibig promo
Lpr 1 br-pag-ibig promo2789_51
 
4 q07 conference call presentation
4 q07 conference call presentation4 q07 conference call presentation
4 q07 conference call presentationBancoABCRI
 
FX Project_Baramundi Cycling Company_Final Version_Presentation day
FX Project_Baramundi Cycling Company_Final Version_Presentation dayFX Project_Baramundi Cycling Company_Final Version_Presentation day
FX Project_Baramundi Cycling Company_Final Version_Presentation dayCynthia Huang
 
Factsheet (June 2015)
Factsheet (June 2015)Factsheet (June 2015)
Factsheet (June 2015)Alan Chu
 

Similar to Jazz Residences - Makati - SMDC - Rent To Own Sample Computation (20)

Presentation of Grace Residencese in Taguig City as of Aug 2014 - Intelmarc
Presentation of Grace Residencese in Taguig City as of Aug 2014 - IntelmarcPresentation of Grace Residencese in Taguig City as of Aug 2014 - Intelmarc
Presentation of Grace Residencese in Taguig City as of Aug 2014 - Intelmarc
 
Third Quarter 2017 Earnings Presentation
Third Quarter 2017 Earnings PresentationThird Quarter 2017 Earnings Presentation
Third Quarter 2017 Earnings Presentation
 
Sentrale Makati
Sentrale MakatiSentrale Makati
Sentrale Makati
 
Sentrale Makati
Sentrale MakatiSentrale Makati
Sentrale Makati
 
First Quarter 2018 Earnings Presentation
First Quarter 2018 Earnings PresentationFirst Quarter 2018 Earnings Presentation
First Quarter 2018 Earnings Presentation
 
Blue Coast residences with an option for house&lot
Blue Coast residences with an option for house&lotBlue Coast residences with an option for house&lot
Blue Coast residences with an option for house&lot
 
Lpr 1 br-pag-ibig promo
Lpr 1 br-pag-ibig promoLpr 1 br-pag-ibig promo
Lpr 1 br-pag-ibig promo
 
New Community Rising
New Community RisingNew Community Rising
New Community Rising
 
Connect Now, Pay Later!
Connect Now, Pay Later!Connect Now, Pay Later!
Connect Now, Pay Later!
 
Second quarter 2016 earnings presentation
Second quarter 2016 earnings presentationSecond quarter 2016 earnings presentation
Second quarter 2016 earnings presentation
 
2 q18 earnings presentation 2018-07-26_final
2 q18 earnings presentation 2018-07-26_final2 q18 earnings presentation 2018-07-26_final
2 q18 earnings presentation 2018-07-26_final
 
BoW Group Project
BoW Group ProjectBoW Group Project
BoW Group Project
 
Seminole Gas and Electric
Seminole Gas and ElectricSeminole Gas and Electric
Seminole Gas and Electric
 
Third quarter 2016 earnings presentation final
Third quarter 2016 earnings presentation finalThird quarter 2016 earnings presentation final
Third quarter 2016 earnings presentation final
 
Lpr 1 br-pag-ibig promo
Lpr 1 br-pag-ibig promoLpr 1 br-pag-ibig promo
Lpr 1 br-pag-ibig promo
 
4 q07 conference call presentation
4 q07 conference call presentation4 q07 conference call presentation
4 q07 conference call presentation
 
2 q17 earnings presentation final
2 q17 earnings presentation   final2 q17 earnings presentation   final
2 q17 earnings presentation final
 
Ky aspen meadow invest 2020 08 rev kr8.10.20
Ky   aspen meadow invest 2020 08 rev kr8.10.20Ky   aspen meadow invest 2020 08 rev kr8.10.20
Ky aspen meadow invest 2020 08 rev kr8.10.20
 
FX Project_Baramundi Cycling Company_Final Version_Presentation day
FX Project_Baramundi Cycling Company_Final Version_Presentation dayFX Project_Baramundi Cycling Company_Final Version_Presentation day
FX Project_Baramundi Cycling Company_Final Version_Presentation day
 
Factsheet (June 2015)
Factsheet (June 2015)Factsheet (June 2015)
Factsheet (June 2015)
 

More from PreSelling.com.ph

Torre Lorenzo Loyola - Katipunan, Quezon City
Torre Lorenzo Loyola - Katipunan, Quezon CityTorre Lorenzo Loyola - Katipunan, Quezon City
Torre Lorenzo Loyola - Katipunan, Quezon CityPreSelling.com.ph
 
The Velaris Residences - Bridgetowne Pasig
The Velaris Residences - Bridgetowne PasigThe Velaris Residences - Bridgetowne Pasig
The Velaris Residences - Bridgetowne PasigPreSelling.com.ph
 
The Seasons Residences BGC (Sunshine Fort) || PreSelling.com.ph
The Seasons Residences BGC (Sunshine Fort) || PreSelling.com.phThe Seasons Residences BGC (Sunshine Fort) || PreSelling.com.ph
The Seasons Residences BGC (Sunshine Fort) || PreSelling.com.phPreSelling.com.ph
 
Park McKinley West - McKinley Hill - PreSelling.com.ph
Park McKinley West - McKinley Hill - PreSelling.com.phPark McKinley West - McKinley Hill - PreSelling.com.ph
Park McKinley West - McKinley Hill - PreSelling.com.phPreSelling.com.ph
 
Panglao Oasis Project Presentation - www.PreSelling.com.ph
Panglao Oasis Project Presentation - www.PreSelling.com.phPanglao Oasis Project Presentation - www.PreSelling.com.ph
Panglao Oasis Project Presentation - www.PreSelling.com.phPreSelling.com.ph
 
East Bay Residences Sucat by Rockwell Primaries || PreSelling.com.ph || Condo...
East Bay Residences Sucat by Rockwell Primaries || PreSelling.com.ph || Condo...East Bay Residences Sucat by Rockwell Primaries || PreSelling.com.ph || Condo...
East Bay Residences Sucat by Rockwell Primaries || PreSelling.com.ph || Condo...PreSelling.com.ph
 
The Rise by Shangri la - Makati
The Rise by Shangri la - MakatiThe Rise by Shangri la - Makati
The Rise by Shangri la - MakatiPreSelling.com.ph
 
The Trion Towers - Robinson's Land - BGC
The Trion Towers - Robinson's Land - BGCThe Trion Towers - Robinson's Land - BGC
The Trion Towers - Robinson's Land - BGCPreSelling.com.ph
 
Zitan sample computation studio 20% in 36 mos
Zitan sample computation studio 20% in 36 mosZitan sample computation studio 20% in 36 mos
Zitan sample computation studio 20% in 36 mosPreSelling.com.ph
 
Spring Residences - SMDC - Bicutan
Spring Residences - SMDC - BicutanSpring Residences - SMDC - Bicutan
Spring Residences - SMDC - BicutanPreSelling.com.ph
 
Centro Mansions Project Presentation
Centro Mansions Project PresentationCentro Mansions Project Presentation
Centro Mansions Project PresentationPreSelling.com.ph
 
The Courtyard at Pacific Residences Sample Computation
The Courtyard at Pacific Residences Sample ComputationThe Courtyard at Pacific Residences Sample Computation
The Courtyard at Pacific Residences Sample ComputationPreSelling.com.ph
 
Gentry - Alveo - Makati Sample Computation 1BR
Gentry - Alveo - Makati Sample Computation 1BRGentry - Alveo - Makati Sample Computation 1BR
Gentry - Alveo - Makati Sample Computation 1BRPreSelling.com.ph
 
Southkey Place Alabang - Studio Sample Computation
Southkey Place Alabang - Studio Sample ComputationSouthkey Place Alabang - Studio Sample Computation
Southkey Place Alabang - Studio Sample ComputationPreSelling.com.ph
 
Grace Residences Sample Computation
Grace Residences Sample ComputationGrace Residences Sample Computation
Grace Residences Sample ComputationPreSelling.com.ph
 
Mulberry Place - DMCI - Acacia Estates 2BR Sample Computation
Mulberry Place - DMCI - Acacia Estates 2BR Sample ComputationMulberry Place - DMCI - Acacia Estates 2BR Sample Computation
Mulberry Place - DMCI - Acacia Estates 2BR Sample ComputationPreSelling.com.ph
 
Shang Salcedo Place - Makati
Shang Salcedo Place - MakatiShang Salcedo Place - Makati
Shang Salcedo Place - MakatiPreSelling.com.ph
 
Mulberry Place - DMCI - Acacia Estates, Taguig
Mulberry Place - DMCI - Acacia Estates, TaguigMulberry Place - DMCI - Acacia Estates, Taguig
Mulberry Place - DMCI - Acacia Estates, TaguigPreSelling.com.ph
 
S Residences - Pasay City Condo by SMDC
S Residences - Pasay City Condo by SMDCS Residences - Pasay City Condo by SMDC
S Residences - Pasay City Condo by SMDCPreSelling.com.ph
 
Lumiere Project Presentation - DMCI - Pasig
Lumiere Project Presentation - DMCI - PasigLumiere Project Presentation - DMCI - Pasig
Lumiere Project Presentation - DMCI - PasigPreSelling.com.ph
 

More from PreSelling.com.ph (20)

Torre Lorenzo Loyola - Katipunan, Quezon City
Torre Lorenzo Loyola - Katipunan, Quezon CityTorre Lorenzo Loyola - Katipunan, Quezon City
Torre Lorenzo Loyola - Katipunan, Quezon City
 
The Velaris Residences - Bridgetowne Pasig
The Velaris Residences - Bridgetowne PasigThe Velaris Residences - Bridgetowne Pasig
The Velaris Residences - Bridgetowne Pasig
 
The Seasons Residences BGC (Sunshine Fort) || PreSelling.com.ph
The Seasons Residences BGC (Sunshine Fort) || PreSelling.com.phThe Seasons Residences BGC (Sunshine Fort) || PreSelling.com.ph
The Seasons Residences BGC (Sunshine Fort) || PreSelling.com.ph
 
Park McKinley West - McKinley Hill - PreSelling.com.ph
Park McKinley West - McKinley Hill - PreSelling.com.phPark McKinley West - McKinley Hill - PreSelling.com.ph
Park McKinley West - McKinley Hill - PreSelling.com.ph
 
Panglao Oasis Project Presentation - www.PreSelling.com.ph
Panglao Oasis Project Presentation - www.PreSelling.com.phPanglao Oasis Project Presentation - www.PreSelling.com.ph
Panglao Oasis Project Presentation - www.PreSelling.com.ph
 
East Bay Residences Sucat by Rockwell Primaries || PreSelling.com.ph || Condo...
East Bay Residences Sucat by Rockwell Primaries || PreSelling.com.ph || Condo...East Bay Residences Sucat by Rockwell Primaries || PreSelling.com.ph || Condo...
East Bay Residences Sucat by Rockwell Primaries || PreSelling.com.ph || Condo...
 
The Rise by Shangri la - Makati
The Rise by Shangri la - MakatiThe Rise by Shangri la - Makati
The Rise by Shangri la - Makati
 
The Trion Towers - Robinson's Land - BGC
The Trion Towers - Robinson's Land - BGCThe Trion Towers - Robinson's Land - BGC
The Trion Towers - Robinson's Land - BGC
 
Zitan sample computation studio 20% in 36 mos
Zitan sample computation studio 20% in 36 mosZitan sample computation studio 20% in 36 mos
Zitan sample computation studio 20% in 36 mos
 
Spring Residences - SMDC - Bicutan
Spring Residences - SMDC - BicutanSpring Residences - SMDC - Bicutan
Spring Residences - SMDC - Bicutan
 
Centro Mansions Project Presentation
Centro Mansions Project PresentationCentro Mansions Project Presentation
Centro Mansions Project Presentation
 
The Courtyard at Pacific Residences Sample Computation
The Courtyard at Pacific Residences Sample ComputationThe Courtyard at Pacific Residences Sample Computation
The Courtyard at Pacific Residences Sample Computation
 
Gentry - Alveo - Makati Sample Computation 1BR
Gentry - Alveo - Makati Sample Computation 1BRGentry - Alveo - Makati Sample Computation 1BR
Gentry - Alveo - Makati Sample Computation 1BR
 
Southkey Place Alabang - Studio Sample Computation
Southkey Place Alabang - Studio Sample ComputationSouthkey Place Alabang - Studio Sample Computation
Southkey Place Alabang - Studio Sample Computation
 
Grace Residences Sample Computation
Grace Residences Sample ComputationGrace Residences Sample Computation
Grace Residences Sample Computation
 
Mulberry Place - DMCI - Acacia Estates 2BR Sample Computation
Mulberry Place - DMCI - Acacia Estates 2BR Sample ComputationMulberry Place - DMCI - Acacia Estates 2BR Sample Computation
Mulberry Place - DMCI - Acacia Estates 2BR Sample Computation
 
Shang Salcedo Place - Makati
Shang Salcedo Place - MakatiShang Salcedo Place - Makati
Shang Salcedo Place - Makati
 
Mulberry Place - DMCI - Acacia Estates, Taguig
Mulberry Place - DMCI - Acacia Estates, TaguigMulberry Place - DMCI - Acacia Estates, Taguig
Mulberry Place - DMCI - Acacia Estates, Taguig
 
S Residences - Pasay City Condo by SMDC
S Residences - Pasay City Condo by SMDCS Residences - Pasay City Condo by SMDC
S Residences - Pasay City Condo by SMDC
 
Lumiere Project Presentation - DMCI - Pasig
Lumiere Project Presentation - DMCI - PasigLumiere Project Presentation - DMCI - Pasig
Lumiere Project Presentation - DMCI - Pasig
 

Recently uploaded

9990771857 Call Girls in Dwarka Sector 3 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 3 Delhi (Call Girls) Delhi9990771857 Call Girls in Dwarka Sector 3 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 3 Delhi (Call Girls) Delhidelhimodel235
 
2k Shot Call girls Karol Bagh Delhi 9205541914
2k Shot Call girls Karol Bagh Delhi 92055419142k Shot Call girls Karol Bagh Delhi 9205541914
2k Shot Call girls Karol Bagh Delhi 9205541914Delhi Call girls
 
SVN Live 5.6.24 Weekly Property Broadcast
SVN Live 5.6.24 Weekly Property BroadcastSVN Live 5.6.24 Weekly Property Broadcast
SVN Live 5.6.24 Weekly Property BroadcastSVN International Corp.
 
M3M 129 E Brochure Noida Expressway, Sector 129, Noida
M3M 129 E Brochure Noida Expressway, Sector 129, NoidaM3M 129 E Brochure Noida Expressway, Sector 129, Noida
M3M 129 E Brochure Noida Expressway, Sector 129, Noidasarak0han45400
 
Call Girls in shastri nagar Delhi 8264348440 ✅ call girls ❤️
Call Girls in shastri nagar Delhi 8264348440 ✅ call girls ❤️Call Girls in shastri nagar Delhi 8264348440 ✅ call girls ❤️
Call Girls in shastri nagar Delhi 8264348440 ✅ call girls ❤️soniya singh
 
Magarpatta Nova Elegance Mundhwa Pune E-Brochure.pdf
Magarpatta Nova Elegance Mundhwa Pune  E-Brochure.pdfMagarpatta Nova Elegance Mundhwa Pune  E-Brochure.pdf
Magarpatta Nova Elegance Mundhwa Pune E-Brochure.pdfManishSaxena95
 
Majestique Viman Nagar Pune Brochure.pdf
Majestique Viman Nagar Pune Brochure.pdfMajestique Viman Nagar Pune Brochure.pdf
Majestique Viman Nagar Pune Brochure.pdfBabyrudram
 
Kohinoor Hinjewadi Phase 2 Pune E-Brochure.pdf
Kohinoor Hinjewadi Phase 2 Pune  E-Brochure.pdfKohinoor Hinjewadi Phase 2 Pune  E-Brochure.pdf
Kohinoor Hinjewadi Phase 2 Pune E-Brochure.pdfManishSaxena95
 
9990771857 Call Girls in Dwarka Sector 2 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 2 Delhi (Call Girls) Delhi9990771857 Call Girls in Dwarka Sector 2 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 2 Delhi (Call Girls) Delhidelhimodel235
 
9990771857 Call Girls in Dwarka Sector 1 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 1 Delhi (Call Girls) Delhi9990771857 Call Girls in Dwarka Sector 1 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 1 Delhi (Call Girls) Delhidelhimodel235
 
BDSM⚡Call Girls in Sector 57 Noida Escorts >༒8448380779 Escort Service
BDSM⚡Call Girls in Sector 57 Noida Escorts >༒8448380779 Escort ServiceBDSM⚡Call Girls in Sector 57 Noida Escorts >༒8448380779 Escort Service
BDSM⚡Call Girls in Sector 57 Noida Escorts >༒8448380779 Escort ServiceDelhi Call girls
 
Low Rate ↬Call Girls in Trilokpuri Delhi ↫8447779280}Escorts Service In Delhi
Low Rate ↬Call Girls in Trilokpuri Delhi ↫8447779280}Escorts Service In DelhiLow Rate ↬Call Girls in Trilokpuri Delhi ↫8447779280}Escorts Service In Delhi
Low Rate ↬Call Girls in Trilokpuri Delhi ↫8447779280}Escorts Service In Delhiasmaqueen5
 
Purva Soukhyam in Guduvancheri Chennai.pdf
Purva Soukhyam in Guduvancheri Chennai.pdfPurva Soukhyam in Guduvancheri Chennai.pdf
Purva Soukhyam in Guduvancheri Chennai.pdfpritika141199
 
Call Girls in Karkardooma Delhi +91 84487779280}Woman Seeking Man in Delhi NCR
Call Girls in Karkardooma Delhi +91 84487779280}Woman Seeking Man in Delhi NCRCall Girls in Karkardooma Delhi +91 84487779280}Woman Seeking Man in Delhi NCR
Call Girls in Karkardooma Delhi +91 84487779280}Woman Seeking Man in Delhi NCRasmaqueen5
 
TENANT SCREENING REPORT SERVICES​ How Tenant Screening Reports Work
TENANT SCREENING REPORT SERVICES​ How Tenant Screening Reports WorkTENANT SCREENING REPORT SERVICES​ How Tenant Screening Reports Work
TENANT SCREENING REPORT SERVICES​ How Tenant Screening Reports WorkTurbo Tenant
 
M3M The Line Brochure - Premium Investment Opportunity for Commercial Ventures
M3M The Line Brochure - Premium Investment Opportunity for Commercial VenturesM3M The Line Brochure - Premium Investment Opportunity for Commercial Ventures
M3M The Line Brochure - Premium Investment Opportunity for Commercial Venturessheltercareglobal
 
Best Deal Virtual Space in Satya The Hive Tata Zudio 750 Sqft 1.89 Cr All inc...
Best Deal Virtual Space in Satya The Hive Tata Zudio 750 Sqft 1.89 Cr All inc...Best Deal Virtual Space in Satya The Hive Tata Zudio 750 Sqft 1.89 Cr All inc...
Best Deal Virtual Space in Satya The Hive Tata Zudio 750 Sqft 1.89 Cr All inc...ApartmentWala1
 
call girls in ganesh nagar Delhi 8264348440 ✅ call girls ❤️
call girls in ganesh nagar Delhi 8264348440 ✅ call girls ❤️call girls in ganesh nagar Delhi 8264348440 ✅ call girls ❤️
call girls in ganesh nagar Delhi 8264348440 ✅ call girls ❤️soniya singh
 
9990771857 Call Girls Dwarka Sector 9 Delhi (Call Girls ) Delhi
9990771857 Call Girls Dwarka Sector 9 Delhi (Call Girls ) Delhi9990771857 Call Girls Dwarka Sector 9 Delhi (Call Girls ) Delhi
9990771857 Call Girls Dwarka Sector 9 Delhi (Call Girls ) Delhidelhimodel235
 
Premium Villa Projects in Sarjapur Road Bengaluru
Premium Villa Projects in Sarjapur Road BengaluruPremium Villa Projects in Sarjapur Road Bengaluru
Premium Villa Projects in Sarjapur Road BengaluruShivaSeo3
 

Recently uploaded (20)

9990771857 Call Girls in Dwarka Sector 3 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 3 Delhi (Call Girls) Delhi9990771857 Call Girls in Dwarka Sector 3 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 3 Delhi (Call Girls) Delhi
 
2k Shot Call girls Karol Bagh Delhi 9205541914
2k Shot Call girls Karol Bagh Delhi 92055419142k Shot Call girls Karol Bagh Delhi 9205541914
2k Shot Call girls Karol Bagh Delhi 9205541914
 
SVN Live 5.6.24 Weekly Property Broadcast
SVN Live 5.6.24 Weekly Property BroadcastSVN Live 5.6.24 Weekly Property Broadcast
SVN Live 5.6.24 Weekly Property Broadcast
 
M3M 129 E Brochure Noida Expressway, Sector 129, Noida
M3M 129 E Brochure Noida Expressway, Sector 129, NoidaM3M 129 E Brochure Noida Expressway, Sector 129, Noida
M3M 129 E Brochure Noida Expressway, Sector 129, Noida
 
Call Girls in shastri nagar Delhi 8264348440 ✅ call girls ❤️
Call Girls in shastri nagar Delhi 8264348440 ✅ call girls ❤️Call Girls in shastri nagar Delhi 8264348440 ✅ call girls ❤️
Call Girls in shastri nagar Delhi 8264348440 ✅ call girls ❤️
 
Magarpatta Nova Elegance Mundhwa Pune E-Brochure.pdf
Magarpatta Nova Elegance Mundhwa Pune  E-Brochure.pdfMagarpatta Nova Elegance Mundhwa Pune  E-Brochure.pdf
Magarpatta Nova Elegance Mundhwa Pune E-Brochure.pdf
 
Majestique Viman Nagar Pune Brochure.pdf
Majestique Viman Nagar Pune Brochure.pdfMajestique Viman Nagar Pune Brochure.pdf
Majestique Viman Nagar Pune Brochure.pdf
 
Kohinoor Hinjewadi Phase 2 Pune E-Brochure.pdf
Kohinoor Hinjewadi Phase 2 Pune  E-Brochure.pdfKohinoor Hinjewadi Phase 2 Pune  E-Brochure.pdf
Kohinoor Hinjewadi Phase 2 Pune E-Brochure.pdf
 
9990771857 Call Girls in Dwarka Sector 2 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 2 Delhi (Call Girls) Delhi9990771857 Call Girls in Dwarka Sector 2 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 2 Delhi (Call Girls) Delhi
 
9990771857 Call Girls in Dwarka Sector 1 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 1 Delhi (Call Girls) Delhi9990771857 Call Girls in Dwarka Sector 1 Delhi (Call Girls) Delhi
9990771857 Call Girls in Dwarka Sector 1 Delhi (Call Girls) Delhi
 
BDSM⚡Call Girls in Sector 57 Noida Escorts >༒8448380779 Escort Service
BDSM⚡Call Girls in Sector 57 Noida Escorts >༒8448380779 Escort ServiceBDSM⚡Call Girls in Sector 57 Noida Escorts >༒8448380779 Escort Service
BDSM⚡Call Girls in Sector 57 Noida Escorts >༒8448380779 Escort Service
 
Low Rate ↬Call Girls in Trilokpuri Delhi ↫8447779280}Escorts Service In Delhi
Low Rate ↬Call Girls in Trilokpuri Delhi ↫8447779280}Escorts Service In DelhiLow Rate ↬Call Girls in Trilokpuri Delhi ↫8447779280}Escorts Service In Delhi
Low Rate ↬Call Girls in Trilokpuri Delhi ↫8447779280}Escorts Service In Delhi
 
Purva Soukhyam in Guduvancheri Chennai.pdf
Purva Soukhyam in Guduvancheri Chennai.pdfPurva Soukhyam in Guduvancheri Chennai.pdf
Purva Soukhyam in Guduvancheri Chennai.pdf
 
Call Girls in Karkardooma Delhi +91 84487779280}Woman Seeking Man in Delhi NCR
Call Girls in Karkardooma Delhi +91 84487779280}Woman Seeking Man in Delhi NCRCall Girls in Karkardooma Delhi +91 84487779280}Woman Seeking Man in Delhi NCR
Call Girls in Karkardooma Delhi +91 84487779280}Woman Seeking Man in Delhi NCR
 
TENANT SCREENING REPORT SERVICES​ How Tenant Screening Reports Work
TENANT SCREENING REPORT SERVICES​ How Tenant Screening Reports WorkTENANT SCREENING REPORT SERVICES​ How Tenant Screening Reports Work
TENANT SCREENING REPORT SERVICES​ How Tenant Screening Reports Work
 
M3M The Line Brochure - Premium Investment Opportunity for Commercial Ventures
M3M The Line Brochure - Premium Investment Opportunity for Commercial VenturesM3M The Line Brochure - Premium Investment Opportunity for Commercial Ventures
M3M The Line Brochure - Premium Investment Opportunity for Commercial Ventures
 
Best Deal Virtual Space in Satya The Hive Tata Zudio 750 Sqft 1.89 Cr All inc...
Best Deal Virtual Space in Satya The Hive Tata Zudio 750 Sqft 1.89 Cr All inc...Best Deal Virtual Space in Satya The Hive Tata Zudio 750 Sqft 1.89 Cr All inc...
Best Deal Virtual Space in Satya The Hive Tata Zudio 750 Sqft 1.89 Cr All inc...
 
call girls in ganesh nagar Delhi 8264348440 ✅ call girls ❤️
call girls in ganesh nagar Delhi 8264348440 ✅ call girls ❤️call girls in ganesh nagar Delhi 8264348440 ✅ call girls ❤️
call girls in ganesh nagar Delhi 8264348440 ✅ call girls ❤️
 
9990771857 Call Girls Dwarka Sector 9 Delhi (Call Girls ) Delhi
9990771857 Call Girls Dwarka Sector 9 Delhi (Call Girls ) Delhi9990771857 Call Girls Dwarka Sector 9 Delhi (Call Girls ) Delhi
9990771857 Call Girls Dwarka Sector 9 Delhi (Call Girls ) Delhi
 
Premium Villa Projects in Sarjapur Road Bengaluru
Premium Villa Projects in Sarjapur Road BengaluruPremium Villa Projects in Sarjapur Road Bengaluru
Premium Villa Projects in Sarjapur Road Bengaluru
 

Jazz Residences - Makati - SMDC - Rent To Own Sample Computation

  • 1. PRE-PAYMENT INVESTMENT COMPUTATION: Office Address: Palm Coast Ave., TwoE-com Center Bldg. A MOA Complex, Pasay City Date: PROJECT NAME: JAZZ RESIDENCES Location: Jupiter Street cor. Nicanor Garcia Street Makati City Philippines Unit Type: 1 BEDROOM WITH BALCONY EOP Status EO30 View Unit Floor Area : 26.81 sq.m. Tower: B Floor : 32nd Unit No. : 22 Unit Code: JAZZB023222 TOTAL LIST PRICE Php 3,997,000.00 Add: Other Charges 6.50% 259,805.00 Add: VAT (if net list price exceeds Php3,199,200) 479,640.00 Total Amount Payable Php 4,736,445.00 $ 95,685.76 I. Reservation Deposit Php 25,000.00 Payable on Option 1: III. Early Occupancy Program (EOP) Option 1: * Percentage of 1st Downpayment 5% Downpayment Php 236,822.25 Less: Reservation Fee 25,000.00 Net Spot Downpayment Php 211,822.25 1 Monthly DP Installment @ 0% Interest Php 211,822.25 $ 4,279.24 1 (Payable w/in 30days from RA Date) * Percentage of 2nd Downpayment 15% Downpayment (2nd DP Payment) Php 710,466.75 22 Monthly DP Installment @ 0% Interest Php 32,293.94 $ 652.40 2 Payable beginning up to April 26, 2019 IV. 80% Loanable Balance (% of TCP) Php 3,789,156.00 $ 76,548.61 Payable thru Bank Financing Estimated Monthly Amortization Factor Rate Monthly Amortization Req. Net Income 0.010746051 Php 40,718.46 - 135,728.21 0.010746051 $ 822.60 $ 2,741.98 Option 3: Option 1: Option 2: III. Early Occupancy Program (EOP) Deferred 5% 10% 5% Downpayment (Spot 1st DP Payment) Php 236,822.25 Php 473,644.50 Less: Reservation Fee 25,000.00 25,000.00 Net Spot Downpayment Php 211,822.25 Php 448,644.50 1 Monthly DP Installment @ 0% Interest Php 211,822.25 Php 448,644.50 1 Monthly DP Installment @ 0% Interest $ 4,279.24 $ 9,063.53 1 Payable beginning up to June 26, 2017 Percentage Loan Balance 95% 90% Downpayment (2nd DP Payment) Php 4,499,622.75 Php 4,262,800.50 59 Monthly DP Installment @ 0% Interest Php 76,264.79 Php 72,250.86 59 Monthly DP Installment @ 0% Interest $ 1,540.70 $ 1,459.61 2 Payable beginning up to May 26, 2022 Note: Breakdown of other charges: *RESERVATION FEE - strictly non-refundable and cannot be credited to other units 1.28% *all checks payable to SM Development Corp. or SMDC 1.50% *Developer reserves the right to correct any errors that may appears in this presentation. 0.75% *This document does not constitute nor form part of any contract. 0.15% * Peso to US Dollar Estimated Conversion at $1 equals Php 49.5 1.55% PLEASE COMPLETE THE FOLLOWING REQUIREMENTS: 0.27% *Current COE - origanal, One(1) Mo. Latest Payslip or ITR, one(1) Company ID 1.00% * One(1) Valid Gov. Issued ID, Signed & Compplety filled up Original EOP From & Guidelines 6.50% *Optional: Bank Statement (Latest six(6) months) certification Prepared / Assisted by: Conforme: SMDC - Personnel Signature over Printed Name Friday, May 26, 2017 AMENITY TERMS OF PAYMENT Friday, May 26, 2017 June 26, 2017 July 26, 2017 15 yrs MA - (10% Interest) 15 yrs MA - (10% Interest) June 26, 2017 July 26, 2017 Real Property Tax (1-year) Total Registration Fee Documentary Stamp Tax -BIR Transfer Tax Fee – City Treasurer Legal Fees – Notary Water/Meralco Installation Miscellaneous Fee w w w .PreSelling.com .ph Brought to you by: www.PreSelling.com.ph +63 917 703 7707 +63 999 883 4593
  • 2. PRE-PAYMENT INVESTMENT COMPUTATION: Office Address: Palm Coast Ave., TwoE-com Center Bldg. A MOA Complex, Pasay City Date: PROJECT NAME: JAZZ RESIDENCES Location: Jupiter Street cor. Nicanor Garcia Street Makati City Philippines Unit Type: 1 BEDROOM WITH BALCONY EOP Status EO30 View Unit Floor Area : 26.99 sq.m. Tower: B Floor : 18TH Unit No. : 3 Unit Code: JAZZB021803 TOTAL LIST PRICE Php 4,023,000.00 Add: Other Charges 6.50% 261,495.00 Add: VAT (if net list price exceeds Php3,199,200) 482,760.00 Total Amount Payable Php 4,767,255.00 $ 96,308.18 I. Reservation Deposit Php 25,000.00 Payable on Option 1: III. Early Occupancy Program (EOP) Option 1: * Percentage of 1st Downpayment 5% Downpayment Php 238,362.75 Less: Reservation Fee 25,000.00 Net Spot Downpayment Php 213,362.75 1 Monthly DP Installment @ 0% Interest Php 213,362.75 $ 4,310.36 1 (Payable w/in 30days from RA Date) * Percentage of 2nd Downpayment 15% Downpayment (2nd DP Payment) Php 715,088.25 22 Monthly DP Installment @ 0% Interest Php 32,504.01 $ 656.65 2 Payable beginning up to April 26, 2019 IV. 80% Loanable Balance (% of TCP) Php 3,813,804.00 $ 77,046.55 Payable thru Bank Financing Estimated Monthly Amortization Factor Rate Monthly Amortization Req. Net Income 0.010746051 Php 40,983.33 - 136,611.11 0.010746051 $ 827.95 $ 2,759.82 Option 3: Option 1: Option 2: III. Early Occupancy Program (EOP) Deferred 5% 10% 5% Downpayment (Spot 1st DP Payment) Php 238,362.75 Php 476,725.50 Less: Reservation Fee 25,000.00 25,000.00 Net Spot Downpayment Php 213,362.75 Php 451,725.50 1 Monthly DP Installment @ 0% Interest Php 213,362.75 Php 451,725.50 1 Monthly DP Installment @ 0% Interest $ 4,310.36 $ 9,125.77 1 Payable beginning up to June 26, 2017 Percentage Loan Balance 95% 90% Downpayment (2nd DP Payment) Php 4,528,892.25 Php 4,290,529.50 59 Monthly DP Installment @ 0% Interest Php 76,760.89 Php 72,720.84 59 Monthly DP Installment @ 0% Interest $ 1,550.72 $ 1,469.11 2 Payable beginning up to May 26, 2022 Note: Breakdown of other charges: *RESERVATION FEE - strictly non-refundable and cannot be credited to other units 1.28% *all checks payable to SM Development Corp. or SMDC 1.50% *Developer reserves the right to correct any errors that may appears in this presentation. 0.75% *This document does not constitute nor form part of any contract. 0.15% * Peso to US Dollar Estimated Conversion at $1 equals Php 49.5 1.55% PLEASE COMPLETE THE FOLLOWING REQUIREMENTS: 0.27% *Current COE - origanal, One(1) Mo. Latest Payslip or ITR, one(1) Company ID 1.00% * One(1) Valid Gov. Issued ID, Signed & Compplety filled up Original EOP From & Guidelines 6.50% *Optional: Bank Statement (Latest six(6) months) certification Prepared / Assisted by: Conforme: SMDC - Personnel Signature over Printed Name Real Property Tax (1-year) Total Registration Fee Documentary Stamp Tax -BIR Transfer Tax Fee – City Treasurer Legal Fees – Notary Water/Meralco Installation Miscellaneous Fee 15 yrs MA - (10% Interest) 15 yrs MA - (10% Interest) June 26, 2017 July 26, 2017 June 26, 2017 July 26, 2017 Friday, May 26, 2017 MAKATI/AMENITY TERMS OF PAYMENT Friday, May 26, 2017 w w w .PreSelling.com .ph Brought to you by: www.PreSelling.com.ph +63 917 703 7707 +63 999 883 4593
  • 3. PRE-PAYMENT INVESTMENT COMPUTATION: Office Address: Palm Coast Ave., TwoE-com Center Bldg. A MOA Complex, Pasay City Date: PROJECT NAME: JAZZ RESIDENCES Location: Jupiter Street cor. Nicanor Garcia Street Makati City Philippines Unit Type: PARKING EOP Status Unit Floor Area : 12.5 sq.m. Tower: B Floor : 5TH Unit No. : 36 Unit Code: JAZZB02F5036 TOTAL LIST PRICE Php 1,070,000.00 Add: Other Charges 6.50% 69,550.00 Add: VAT 128,400.00 Total Amount Payable Php 1,267,950.00 $ 25,615.15 I. Reservation Deposit Php 10,000.00 Payable on Option 1: III. Early Occupancy Program (EOP) Option 1: * Percentage of 1st Downpayment 5% Downpayment Php 63,397.50 Less: Reservation Fee 10,000.00 Net Spot Downpayment Php 53,397.50 1 Monthly DP Installment @ 0% Interest Php 53,397.50 $ 1,078.74 1 (Payable w/in 30days from RA Date) * Percentage of 2nd Downpayment 15% Downpayment (2nd DP Payment) Php 190,192.50 22 Monthly DP Installment @ 0% Interest Php 8,645.11 $ 174.65 2 Payable beginning up to April 26, 2019 IV. 80% Loanable Balance (% of TCP) Php 1,014,360.00 $ 20,492.12 Payable thru Bank Financing Estimated Monthly Amortization Factor Rate Monthly Amortization Req. Net Income 0.010746051 Php 10,900.36 - 36,334.55 0.010746051 $ 220.21 $ 734.03 Option 3: Option 1: Option 2: III. Early Occupancy Program (EOP) Deferred 5% 10% 5% Downpayment (Spot 1st DP Payment) Php 63,397.50 Php 126,795.00 Less: Reservation Fee 10,000.00 10,000.00 Net Spot Downpayment Php 53,397.50 Php 116,795.00 1 Monthly DP Installment @ 0% Interest Php 53,397.50 Php 116,795.00 1 Monthly DP Installment @ 0% Interest $ 1,078.74 $ 2,359.49 1 Payable beginning up to June 26, 2017 Percentage Loan Balance 95% 90% Downpayment (2nd DP Payment) Php 1,204,552.50 Php 1,141,155.00 59 Monthly DP Installment @ 0% Interest Php 20,416.14 Php 19,341.61 59 Monthly DP Installment @ 0% Interest $ 412.45 $ 390.74 2 Payable beginning up to May 26, 2022 Note: Breakdown of other charges: *RESERVATION FEE - strictly non-refundable and cannot be credited to other units 1.28% *all checks payable to SM Development Corp. or SMDC 1.50% *Developer reserves the right to correct any errors that may appears in this presentation. 0.75% *This document does not constitute nor form part of any contract. 0.15% * Peso to US Dollar Estimated Conversion at $1 equals Php 49.5 1.55% PLEASE COMPLETE THE FOLLOWING REQUIREMENTS: 0.27% *Current COE - origanal, One(1) Mo. Latest Payslip or ITR, one(1) Company ID 1.00% * One(1) Valid Gov. Issued ID, Signed & Compplety filled up Original EOP From & Guidelines 6.50% *Optional: Bank Statement (Latest six(6) months) certification Prepared / Assisted by: Conforme: SMDC - Personnel Signature over Printed Name Friday, May 26, 2017 TERMS OF PAYMENT Friday, May 26, 2017 June 26, 2017 July 26, 2017 15 yrs MA - (10% Interest) 15 yrs MA - (10% Interest) June 26, 2017 July 26, 2017 Real Property Tax (1-year) Total Registration Fee Documentary Stamp Tax -BIR Transfer Tax Fee – City Treasurer Legal Fees – Notary Water/Meralco Installation Miscellaneous Fee w w w .PreSelling.com .ph Brought to you by: www.PreSelling.com.ph +63 917 703 7707 +63 999 883 4593