Jr Rob, profile picture
Uploaded byJr Rob
PDF, PPTX924 views

Northpine Land Properties Model House and Sample Computation

The document lists available residential properties at various locations as of February 22, 2015, detailing total contract prices, promotional discounts, and financing options. Each property includes buyers' freebies such as air conditioning units and LED TVs, with specific promotions valid until December 2015 or June 2015. Various payment plans (in-house and bank financing) are outlined, showing different terms based on interest rates and durations.

Embed presentation

Download as PDF, PPTX
LIST OF AVAILABLE RFO @ KOHANA GROVE as of February 22, 2015
Buyers’ Freebies: (Promo Discount Valid Until December 2015 Only) 1. Promo diSc of Php 50,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 1,822,400.00 Promo Discount 50,000.00 Spot DP Disc 20% 70,896.00 Net Contract Price 1,701,504.00 20% Down Payment 340,300.80 Less Reservation Fee 20,000.00 NET DP 320,300.80 80% Balance 1,361,203.20 In House Financing 23 mons 0% int. 59,182.75 5 yrs. @ 18% int. 34,565.61 10 yrs. @ 18% int. 24,526.87 Bank Financing 5 yrs. @ 7.5% int. 27,275.72 10 yrs. @ 7.5% int. 16,157.72 15 yrs. @ 7.5% int. 12,618.52
(Promo Discount Valid Until December 2015 Only) Buyers’ Freebies: 1. Promo disc of Php 50,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT CASH TOTAL CONTRACT PRICE 1,822,400.00 Promo Discount 50,000.00 Spot Cash Discount 10% 177,240.00 Net Contract Price 1,595,160.00 Less Reservation Fee 20,000.00 Net Contract Price 1,575,160.00
Buyers’ Freebies: (Promo Discount Valid Until December 2015 Only) 1. Promo disc of Php 50,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 1,935,200.00 Promo Discount 50,000.00 Spot DP Disc 20% 75,408.00 Net Contract Price 1,809,792.00 20% Down Payment 361,958.40 Less Reservation Fee 20,000.00 NET DP 341,958.40 80% Balance 1,447,833.60 In House Financing 23 mons 0% int. 62,949.29 5 yrs. @ 18% int. 36,765.46 10 yrs. @ 18% int. 26,087.82 Bank Financing 5 yrs. @ 7.5% int. 29,011.62 10 yrs. @ 7.5% int. 17,186.04 15 yrs. @ 7.5% int. 13,421.60
Buyers’ Freebies: 1. Promo disc of Php 50,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT CASH TOTAL CONTRACT PRICE 1,935,200.00 Promo Discount 50,000.00 Spot Cash Discount 10% 188,520.00 Net Contract Price 1,696,680.00 Less Reservation Fee 20,000.00 Net Contract Price 1,676,680.00 (Promo Discount Valid Until December 2015 Only)
Buyers’ Freebies: (Promo Discount is Valid Until December 2015 Only) 1. Promo disc of Php 50,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 2,160,500.00 Promo Discount 50,000.00 Spot DP Disc 20% 84,420.00 Net Contract Price 2,026,080.00 20% Down Payment 405,216.00 Less Reservation Fee 20,000.00 NET DP 385,216.00 80% Balance 1,620,864.00 In House Financing 23 mons 0% int. 70,472.35 5 yrs. @ 18% int. 41,159.29 10 yrs. @ 18% int. 29,205.57 Bank Financing 5 yrs. @ 7.5% int. 32,478.79 10 yrs. @ 7.5% int. 19,239.94 15 yrs. @ 7.5% int. 15,025.61
(Promo Discount is Valid Until December 2015 Only) Buyers’ Freebies: 1. Promo disc of Php 50,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT CASH TOTAL CONTRACT PRICE 2,160,500.00 Promo Discount 50,000.00 Spot Cash Discount 10% 211,050.00 Net Contract Price 1,899,450.00 Less Reservation Fee 20,000.00 Net Contract Price 1,879,450.00
LIST OF AVAILABLE RFO @ GREENWOODS as of February 22, 2015
SPOT DP TOTAL CONTRACT PRICE 4,503,072.00 Promo Discount 200,000.00 Spot DP Disc 20% 152,824.00 Net Contract Price 4,107,909.12 20% Down Payment 821,581.82 Less Reservation Fee 30,000.00 NET DP 791,581.82 80% Balance 3,286,327.30 In House Financing 23 mons 0% int. 142,883.80 5 yrs. @ 18% int. 83,451.11 10 yrs. @ 18% int. 59,214.75 Bank Financing 5 yrs. @ 7.5% int. 65,851.26 10 yrs. @ 7.5% int. 39,009.29 15 yrs. @ 7.5% int. 30,464.66 Buyers’ Freebies: (Promo Discount is Valid Until December 2015 Only) 1. Promo disc of Php200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV
(Promo Discount is Valid Until December 2015 Only) Buyers’ Freebies: 1. Promo disc of Php200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT CASH TOTAL CONTRACT PRICE 4,503,072.00 Promo Discount 200,000.00 Spot Cash Discount 10% 382,060.00 3,438,540.00 Net Contract Price 3,851,164.80 Less Reservation Fee 30,000.00 Net Contract Price 3,821,164.80
LIST OF AVAILABLE RFO @ GREENWOOD HEIGHTS as of February 22, 2015
Buyers’ Freebies: (Promo Discount is Valid Until December 2015 Only) 1. Promo disc of Php 250,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 2,579,000.00 Promo Discount 250,000.00 Spot DP Disc 20% 93,160.00 Net Contract Price 2,235,840.00 20% Down Payment 447,168.00 Less Reservation Fee 30,000.00 NET DP 417,168.00 80% Balance 1,788,672.00 In House Financing 23 mons 0% int. 77,768.35 5 yrs. @ 18% int. 45,420.51 10 yrs. @ 18% int. 32,229.22 Bank Financing 5 yrs. @ 7.5% int. 35,841.32 10 yrs. @ 7.5% int. 21,231.85 15 yrs. @ 7.5% int. 16,581.21 "WITH INTERIOR DESIGN"
SPOT CASH TOTAL CONTRACT PRICE 2,579,000.00 Promo Discount 250,000.00 Spot Cash Discount 10% 232,900.00 Net Contract Price 2,096,100.00 Less Reservation Fee 30,000.00 Net Contract Price 2,066,100.00 (Promo Discount Valid Until December 2015 Only) Buyers’ Freebies: 1. Promo disc of Php 250,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV "WITH INTERIOR DESIGN"
Buyers’ Freebies: (Promo Discount is Valid Until JUNE 2015 Only) 1. Promo disc of 7% 2. 1 AC (1HP,Window Type) 3. 50” HD LED TV "WITH INTERIOR DESIGN" SPOT DP TOTAL CONTRACT PRICE 7,199,696.00 Promo Discount 7% 449,981.00 Spot DP Disc 20% 239,132.76 Net Contract Price 6,427,888.59 20% Down Payment 1,285,577.72 Less Reservation Fee 30,000.00 NET DP 1,255,577.72 80% Balance 5,142,310.87 In House Financing 23 mons 0% int. 223,578.73 5 yrs. @ 18% int. 130,580.90 10 yrs. @ 18% int. 92,656.83 Bank Financing 5 yrs. @ 7.5% int. 103,041.36 10 yrs. @ 7.5% int. 61,040.14 15 yrs. @ 7.5% int. 47,669.86
(Promo Discount is Valid Until JUNE 2015 Only) Buyers’ Freebies: 1. Promo disc of 7% 2. 1 AC (1HP,Window Type) 3. 50” HD LED TV "WITH INTERIOR DESIGN" SPOT CASH TOTAL CONTRACT PRICE 7,199,696.00 Promo Discount 7% 449,981.00 Spot Cash Discount 10% 597,831.90 Net Contract Price 6,026,145.55 Less Reservation Fee 30,000.00 Net Contract Price 5,996,145.55
LIST OF AVAILABLE RFO @ NORFOLK as of February 22, 2015
Buyers’ Freebies: (Promo Discount is Valid Until JUNE 2015 Only) 1. Promo disc of 10% 2. 1 AC (1HP,Window Type) 3. 50” HD LED TV "WITH INTERIOR DESIGN" SPOT DP TOTAL CONTRACT PRICE 10,475,136.00 Promo Discount 10% 935,280.00 Spot DP Disc 20% 336,700.80 Net Contract Price 9,050,517.50 20% Down Payment 1,810,103.50 Less Reservation Fee 30,000.00 NET DP 1,780,103.50 80% Balance 7,240,414.00 In House Financing 23 mons 0% int. 314,800.61 5 yrs. @ 18% int. 183,858.93 10 yrs. @ 18% int. 130,461.54 Bank Financing 5 yrs. @ 7.5% int. 145,083.04 10 yrs. @ 7.5% int. 85,945.00 15 yrs. @ 7.5% int. 67,119.53
(Promo Discount is Valid Until JUNE 2015 Only) Buyers’ Freebies: 1. Promo disc of 10% 2. 1 AC (1HP,Window Type) 3. 50” HD LED TV "WITH INTERIOR DESIGN" SPOT CASH TOTAL CONTRACT PRICE 10,475,136.00 Promo Discount 10% 935,280.00 Spot Cash Discount 10% 841,752.00 Net Contract Price 8,484,860.16 Less Reservation Fee 30,000.00 Net Contract Price 8,454,860.16
Buyers’ Freebies: (Promo Discount is Valid Until JUNE 2015 Only) 1. Promo disc of 10% 2. 1 AC (1HP,Window Type) 3. 50” HD LED TV "WITH INTERIOR DESIGN" SPOT DP TOTAL CONTRACT PRICE 9,717,456.00 Promo Discount 10% 867,630.00 Spot DP Disc 20% 312,346.80 Net Contract Price 8,395,881.98 20% Down Payment 1,679,176.40 Less Reservation Fee 30,000.00 NET DP 1,649,176.40 80% Balance 6,716,705.59 In House Financing 23 mons 0% int. 292,030.68 5 yrs. @ 18% int. 170,560.18 10 yrs. @ 18% int. 121,025.09 Bank Financing 5 yrs. @ 7.5% int. 134,589.00 10 yrs. @ 7.5% int. 79,728.48 15 yrs. @ 7.5% int. 62,264.69
(Promo Discount Valid Until JUNE 2015 Only) Buyers’ Freebies: 1. Promo disc of 10% 2. 1 AC (1HP,Window Type) 3. 50” HD LED TV "WITH INTERIOR DESIGN" SPOT CASH TOTAL CONTRACT PRICE 10,475,136.00 Promo Discount 10% 935,280.00 Spot Cash Discount 10% 841,752.00 Net Contract Price 8,484,860.16 Less Reservation Fee 30,000.00 Net Contract Price 8,454,860.16
Buyers’ Freebies: (Promo Discount is Valid Until JUNE2015 Only) 1. Promo disc of 10% 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 9,103,248.00 Promo Discount 812,790.00 Spot DP Disc 20% 292,604.40 Net Contract Price 7,865,206.27 20% Down Payment 1,573,041.25 Less Reservation Fee 30,000.00 NET DP 1,543,041.25 80% Balance 6,292,165.02 In House Financing 23 mons 0% int. 273,572.39 5 yrs. @ 18% int. 159,779.64 10 yrs. @ 18% int. 113,375.50 Bank Financing 5 yrs. @ 7.5% int. 126,082.08 10 yrs. @ 7.5% int. 74,689.11 15 yrs. @ 7.5% int. 58,329.15
(Promo Discount Valid Until JUNE 2015 Only) Buyers’ Freebies: 1. Promo disc of 10% 2. 1 AC (1HP,Window Type) 3. 50” HD LED TV SPOT CASH TOTAL CONTRACT PRICE 9,103,248.00 Promo Discount 10% 812,790.00 Spot Cash Discount 10% 731,511.00 Net Contract Price 7,373,630.88 Less Reservation Fee 30,000.00 Net Contract Price 7,343,630.88
Buyers’ Freebies: (Promo Discount is Valid Until December 2015 Only) 1. Promo disc of Php 200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 12,427,408.00 Promo Discount 250,000.00 Spot DP Disc 20% 433,836.00 Net Contract Price 11,661,511.68 20% Down Payment 2,332,302.34 Less Reservation Fee 30,000.00 NET DP 2,302,302.34 80% Balance 9,329,209.34 In House Financing 23 mons 0% int. 405,617.80 5 yrs. @ 18% int. 236,900.60 10 yrs. @ 18% int. 168,098.54 Bank Financing 5 yrs. @ 7.5% int. 186,938.22 10 yrs. @ 7.5% int. 110,739.37 15 yrs. @ 7.5% int. 86,482.92 "WITH INTERIOR DESIGN"
(Promo Discount is Valid Until December 2015 Only) Buyers’ Freebies: 1. Promo disc of Php 200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT CASH TOTAL CONTRACT PRICE 12,427,408.00 Promo Discount 250,000.00 10,845,900.00 Spot Cash Discount 10% 1,084,590.00 Net Contract Price 10,932,667.20 Less Reservation Fee 30,000.00 Net Contract Price 10,902,667.20 "WITH INTERIOR DESIGN"
Buyers’ Freebies: (Promo Discount is Valid Until December 2015 Only) 1. Promo disc of Php 200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 12,048,288.00 Promo Discount 250,000.00 Spot DP Disc 20% 420,296.00 Net Contract Price 11,297,556.48 20% Down Payment 2,259,511.30 Less Reservation Fee 30,000.00 NET DP 2,229,511.30 80% Balance 9,038,045.18 In House Financing 23 mons 0% int. 392,958.49 5 yrs. @ 18% int. 229,506.94 10 yrs. @ 18% int. 162,852.20 Bank Financing 5 yrs. @ 7.5% int. 181,103.88 10 yrs. @ 7.5% int. 107,283.20 15 yrs. @ 7.5% int. 83,783.80 "WITH INTERIOR DESIGN"
(Promo Discount is Valid Until December 2015 Only) Buyers’ Freebies: 1. Promo disc of Php 200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT CASH TOTAL CONTRACT PRICE 12,048,288.00 Promo Discount 250,000.00 10,507,400.00 Spot Cash Discount 10% 1,050,740.00 Net Contract Price 10,591,459.20 Less Reservation Fee 30,000.00 Net Contract Price 10,561,459.20 "WITH INTERIOR DESIGN"
LIST OF AVAILABLE RFO @ PARKVIEW as of February 22, 2015
SPOT CASH TOTAL CONTRACT PRICE 5,630,464.00 Promo Discount 250,000.00 Spot Cash Discount 10% 477,720.00 Net Contract Price 4,815,417.60 Less Reservation Fee 30,000.00 Net Contract Price 4,785,417.60 (Promo Discount is Valid Until December 2015 Only) Buyers’ Freebies: 1. Promo disc of Php 250,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV "WITH INTERIOR DESIGN"
Buyers’ Freebies: (Promo Discount is Valid Until December 2015 Only) 1. Promo disc of Php 250,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 5,630,464.00 Promo Discount 250,000.00 Spot DP Disc 20% 191,088.00 Net Contract Price 5,136,445.44 20% Down Payment 1,027,289.09 Less Reservation Fee 30,000.00 NET DP 997,289.09 80% Balance 4,109,156.35 In House Financing 23 mons 0% int. 178,658.97 5 yrs. @ 18% int. 104,345.56 10 yrs. @ 18% int. 74,040.92 Bank Financing 5 yrs. @ 7.5% int. 82,339.06 10 yrs. @ 7.5% int. 48,776.41 15 yrs. @ 7.5% int. 38,092.39 "WITH INTERIOR DESIGN"
Buyers’ Freebies: (Promo Discount is Valid Until December 2015 Only) 1. Promo disc of Php 200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 3,698,016.00 Promo Discount 200,000.00 Spot DP Disc 20% 124,072.00 Net Contract Price 2,977,728.00 20% Down Payment 595,545.60 Less Reservation Fee 30,000.00 NET DP 565,545.60 80% Balance 2,382,182.40 In House Financing 23 mons 0% int. 103,573.15 5 yrs. @ 18% int. 60,491.78 10 yrs. @ 18% int. 42,923.40 Bank Financing 5 yrs. @ 7.5% int. 47,734.05 10 yrs. @ 7.5% int. 28,276.93 15 yrs. @ 7.5% int. 22,083.13
SPOT CASH TOTAL CONTRACT PRICE 3,698,016.00 Promo Discount 200,000.00 Spot Cash Discount 10% 310,180.00 Net Contract Price 2,791,620.00 Less Reservation Fee 30,000.00 Net Contract Price 2,761,620.00 (Promo Discount is Valid Until December 2015 Only) Buyers’ Freebies: 1. Promo disc of Php 200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV
LIST OF AVAILABLE RFO @ THE PRIME as of February 22, 2015
Buyers’ Freebies: (Promo Discount is Valid Until December 2015 Only) 1. Promo disc of Php 200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 8,160,880.00 Promo Discount 200,000.00 Spot DP Disc 20% 283,460.00 Net Contract Price 7,619,404.80 20% Down Payment 1,523,880.96 Less Reservation Fee 30,000.00 NET DP 1,493,880.96 80% Balance 6,095,523.84 In House Financing 23 mons 0% int. 265,022.78 5 yrs. @ 18% int. 154,786.24 10 yrs. @ 18% int. 109,832.32 Bank Financing 5 yrs. @ 7.5% int. 122,141.79 10 yrs. @ 7.5% int. 72,354.95 15 yrs. @ 7.5% int. 56,506.26
(Promo Discount Valid Until December 2015 Only) Buyers’ Freebies: 1. Promo disc of Php 200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT CASH TOTAL CONTRACT PRICE 8,160,880.00 Promo Discount 200,000.00 Spot Cash Discount 10% 708,650.00 Net Contract Price 7,143,192.00 Less Reservation Fee 30,000.00 Net Contract Price 7,113,192.00
HAPPY SELLING!!!

More Related Content

PDF
walt disney Quarter 2005 3rd
byfinance7
 
PDF
South Lake Village at Eton City - Presentation
byEton Properties Philippines
 
PDF
Grand 99 Hotel Investment
byJr Rob
 
PDF
P.A Alvarez Properties
byJr Rob
 
PPT
Condo for Rent - Quezon City - Magnolia Place
byDMCI CondoRentals
 
PDF
Solen Residences House Model
byJr Rob
 
PDF
Nostalji Enclave Project Profile 2015
byJr Rob
 
PDF
Camella Alta Silang
byJr Rob
 
walt disney Quarter 2005 3rd
byfinance7
 
South Lake Village at Eton City - Presentation
byEton Properties Philippines
 
Grand 99 Hotel Investment
byJr Rob
 
P.A Alvarez Properties
byJr Rob
 
Condo for Rent - Quezon City - Magnolia Place
byDMCI CondoRentals
 
Solen Residences House Model
byJr Rob
 
Nostalji Enclave Project Profile 2015
byJr Rob
 
Camella Alta Silang
byJr Rob
 

More from Jr Rob

PPT
SMDC Sea Residences
byJr Rob
 
PDF
Zitan Condo at Greenfield District Mandaluyong
byJr Rob
 
PPT
Stateland project presentation
byJr Rob
 
PPT
Metropolitan villas cascade deck
byJr Rob
 
PDF
ACM PTC North Project
byJr Rob
 
PDF
Wellington residences in Tanza Cavite
byJr Rob
 
PDF
DMCI Torre De Manila Condo Project Presentation
byJr Rob
 
PDF
DMCI Arista Place Condo Project Presentation
byJr Rob
 
PPTX
Acm project presentation
byJr Rob
 
PPT
Leauna de taal
byJr Rob
 
PPT
Camella altea project presentation
byJr Rob
 
PPT
Brentville orientation module
byJr Rob
 
PDF
Official nostalji enclave buyer's presentation 3.22.13 signed-signed
byJr Rob
 
PPT
BellaVita Socialized Housing of Ayala in Cavite
byJr Rob
 
SMDC Sea Residences
byJr Rob
 
Zitan Condo at Greenfield District Mandaluyong
byJr Rob
 
Stateland project presentation
byJr Rob
 
Metropolitan villas cascade deck
byJr Rob
 
ACM PTC North Project
byJr Rob
 
Wellington residences in Tanza Cavite
byJr Rob
 
DMCI Torre De Manila Condo Project Presentation
byJr Rob
 
DMCI Arista Place Condo Project Presentation
byJr Rob
 
Acm project presentation
byJr Rob
 
Leauna de taal
byJr Rob
 
Camella altea project presentation
byJr Rob
 
Brentville orientation module
byJr Rob
 
Official nostalji enclave buyer's presentation 3.22.13 signed-signed
byJr Rob
 
BellaVita Socialized Housing of Ayala in Cavite
byJr Rob
 

Recently uploaded

PPTX
2026 Market Outlook | Marki Lemons Ryhal
byJessKern
 
PPTX
GCC Leadership Conclave Brochure_Pune 2026.pptx
byinfhra
 
PDF
DG Listing Photo Book 305C Spyglass Lane.pdf
byxidreyes
 
PDF
Brochure & Floor Plan of M3M Route65, Gurgaon.pdf
byWEGROW INFRAVENTURES PRIVATE LIMITED
 
PPTX
Commercial Spaces in gurugram ,commercial projects in gurgaon
byreena 24
 
PPTX
2026 Market Outlook | Adrian Brizuela | Commercial Real Estate Outlook
byJessKern
 
PDF
Benjamin M. Soto How Real Estate Development Shapes Community Now
byBenjamin M. Soto
 
PDF
2026 Adventute Homes Decor Book 1-1-2026
byJimWilliams206540
 
PDF
Premium Properties in Gurgaon AIPL New launch
byreena 24
 
DOCX
The Waverly Apartment Homes: A Smart Choice for Modern Living
byThe Waverly Apartment Homes
 
PPTX
Real Estate Investment Platform - Property Genie
byavijitmdigitalpiloto
 
2026 Market Outlook | Marki Lemons Ryhal
byJessKern
 
GCC Leadership Conclave Brochure_Pune 2026.pptx
byinfhra
 
DG Listing Photo Book 305C Spyglass Lane.pdf
byxidreyes
 
Brochure & Floor Plan of M3M Route65, Gurgaon.pdf
byWEGROW INFRAVENTURES PRIVATE LIMITED
 
Commercial Spaces in gurugram ,commercial projects in gurgaon
byreena 24
 
2026 Market Outlook | Adrian Brizuela | Commercial Real Estate Outlook
byJessKern
 
Benjamin M. Soto How Real Estate Development Shapes Community Now
byBenjamin M. Soto
 
2026 Adventute Homes Decor Book 1-1-2026
byJimWilliams206540
 
Premium Properties in Gurgaon AIPL New launch
byreena 24
 
The Waverly Apartment Homes: A Smart Choice for Modern Living
byThe Waverly Apartment Homes
 
Real Estate Investment Platform - Property Genie
byavijitmdigitalpiloto
 

Northpine Land Properties Model House and Sample Computation

  • 1.
    LIST OF AVAILABLE RFO@ KOHANA GROVE as of February 22, 2015
  • 2.
    Buyers’ Freebies: (PromoDiscount Valid Until December 2015 Only) 1. Promo diSc of Php 50,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 1,822,400.00 Promo Discount 50,000.00 Spot DP Disc 20% 70,896.00 Net Contract Price 1,701,504.00 20% Down Payment 340,300.80 Less Reservation Fee 20,000.00 NET DP 320,300.80 80% Balance 1,361,203.20 In House Financing 23 mons 0% int. 59,182.75 5 yrs. @ 18% int. 34,565.61 10 yrs. @ 18% int. 24,526.87 Bank Financing 5 yrs. @ 7.5% int. 27,275.72 10 yrs. @ 7.5% int. 16,157.72 15 yrs. @ 7.5% int. 12,618.52
  • 3.
    (Promo Discount ValidUntil December 2015 Only) Buyers’ Freebies: 1. Promo disc of Php 50,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT CASH TOTAL CONTRACT PRICE 1,822,400.00 Promo Discount 50,000.00 Spot Cash Discount 10% 177,240.00 Net Contract Price 1,595,160.00 Less Reservation Fee 20,000.00 Net Contract Price 1,575,160.00
  • 4.
    Buyers’ Freebies: (PromoDiscount Valid Until December 2015 Only) 1. Promo disc of Php 50,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 1,935,200.00 Promo Discount 50,000.00 Spot DP Disc 20% 75,408.00 Net Contract Price 1,809,792.00 20% Down Payment 361,958.40 Less Reservation Fee 20,000.00 NET DP 341,958.40 80% Balance 1,447,833.60 In House Financing 23 mons 0% int. 62,949.29 5 yrs. @ 18% int. 36,765.46 10 yrs. @ 18% int. 26,087.82 Bank Financing 5 yrs. @ 7.5% int. 29,011.62 10 yrs. @ 7.5% int. 17,186.04 15 yrs. @ 7.5% int. 13,421.60
  • 5.
    Buyers’ Freebies: 1. Promodisc of Php 50,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT CASH TOTAL CONTRACT PRICE 1,935,200.00 Promo Discount 50,000.00 Spot Cash Discount 10% 188,520.00 Net Contract Price 1,696,680.00 Less Reservation Fee 20,000.00 Net Contract Price 1,676,680.00 (Promo Discount Valid Until December 2015 Only)
  • 6.
    Buyers’ Freebies: (PromoDiscount is Valid Until December 2015 Only) 1. Promo disc of Php 50,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 2,160,500.00 Promo Discount 50,000.00 Spot DP Disc 20% 84,420.00 Net Contract Price 2,026,080.00 20% Down Payment 405,216.00 Less Reservation Fee 20,000.00 NET DP 385,216.00 80% Balance 1,620,864.00 In House Financing 23 mons 0% int. 70,472.35 5 yrs. @ 18% int. 41,159.29 10 yrs. @ 18% int. 29,205.57 Bank Financing 5 yrs. @ 7.5% int. 32,478.79 10 yrs. @ 7.5% int. 19,239.94 15 yrs. @ 7.5% int. 15,025.61
  • 7.
    (Promo Discount isValid Until December 2015 Only) Buyers’ Freebies: 1. Promo disc of Php 50,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT CASH TOTAL CONTRACT PRICE 2,160,500.00 Promo Discount 50,000.00 Spot Cash Discount 10% 211,050.00 Net Contract Price 1,899,450.00 Less Reservation Fee 20,000.00 Net Contract Price 1,879,450.00
  • 8.
    LIST OF AVAILABLE RFO@ GREENWOODS as of February 22, 2015
  • 9.
    SPOT DP TOTAL CONTRACTPRICE 4,503,072.00 Promo Discount 200,000.00 Spot DP Disc 20% 152,824.00 Net Contract Price 4,107,909.12 20% Down Payment 821,581.82 Less Reservation Fee 30,000.00 NET DP 791,581.82 80% Balance 3,286,327.30 In House Financing 23 mons 0% int. 142,883.80 5 yrs. @ 18% int. 83,451.11 10 yrs. @ 18% int. 59,214.75 Bank Financing 5 yrs. @ 7.5% int. 65,851.26 10 yrs. @ 7.5% int. 39,009.29 15 yrs. @ 7.5% int. 30,464.66 Buyers’ Freebies: (Promo Discount is Valid Until December 2015 Only) 1. Promo disc of Php200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV
  • 10.
    (Promo Discount isValid Until December 2015 Only) Buyers’ Freebies: 1. Promo disc of Php200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT CASH TOTAL CONTRACT PRICE 4,503,072.00 Promo Discount 200,000.00 Spot Cash Discount 10% 382,060.00 3,438,540.00 Net Contract Price 3,851,164.80 Less Reservation Fee 30,000.00 Net Contract Price 3,821,164.80
  • 11.
    LIST OF AVAILABLE RFO@ GREENWOOD HEIGHTS as of February 22, 2015
  • 12.
    Buyers’ Freebies: (PromoDiscount is Valid Until December 2015 Only) 1. Promo disc of Php 250,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 2,579,000.00 Promo Discount 250,000.00 Spot DP Disc 20% 93,160.00 Net Contract Price 2,235,840.00 20% Down Payment 447,168.00 Less Reservation Fee 30,000.00 NET DP 417,168.00 80% Balance 1,788,672.00 In House Financing 23 mons 0% int. 77,768.35 5 yrs. @ 18% int. 45,420.51 10 yrs. @ 18% int. 32,229.22 Bank Financing 5 yrs. @ 7.5% int. 35,841.32 10 yrs. @ 7.5% int. 21,231.85 15 yrs. @ 7.5% int. 16,581.21 "WITH INTERIOR DESIGN"
  • 13.
    SPOT CASH TOTAL CONTRACT PRICE2,579,000.00 Promo Discount 250,000.00 Spot Cash Discount 10% 232,900.00 Net Contract Price 2,096,100.00 Less Reservation Fee 30,000.00 Net Contract Price 2,066,100.00 (Promo Discount Valid Until December 2015 Only) Buyers’ Freebies: 1. Promo disc of Php 250,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV "WITH INTERIOR DESIGN"
  • 14.
    Buyers’ Freebies: (PromoDiscount is Valid Until JUNE 2015 Only) 1. Promo disc of 7% 2. 1 AC (1HP,Window Type) 3. 50” HD LED TV "WITH INTERIOR DESIGN" SPOT DP TOTAL CONTRACT PRICE 7,199,696.00 Promo Discount 7% 449,981.00 Spot DP Disc 20% 239,132.76 Net Contract Price 6,427,888.59 20% Down Payment 1,285,577.72 Less Reservation Fee 30,000.00 NET DP 1,255,577.72 80% Balance 5,142,310.87 In House Financing 23 mons 0% int. 223,578.73 5 yrs. @ 18% int. 130,580.90 10 yrs. @ 18% int. 92,656.83 Bank Financing 5 yrs. @ 7.5% int. 103,041.36 10 yrs. @ 7.5% int. 61,040.14 15 yrs. @ 7.5% int. 47,669.86
  • 15.
    (Promo Discount isValid Until JUNE 2015 Only) Buyers’ Freebies: 1. Promo disc of 7% 2. 1 AC (1HP,Window Type) 3. 50” HD LED TV "WITH INTERIOR DESIGN" SPOT CASH TOTAL CONTRACT PRICE 7,199,696.00 Promo Discount 7% 449,981.00 Spot Cash Discount 10% 597,831.90 Net Contract Price 6,026,145.55 Less Reservation Fee 30,000.00 Net Contract Price 5,996,145.55
  • 16.
    LIST OF AVAILABLE RFO@ NORFOLK as of February 22, 2015
  • 17.
    Buyers’ Freebies: (PromoDiscount is Valid Until JUNE 2015 Only) 1. Promo disc of 10% 2. 1 AC (1HP,Window Type) 3. 50” HD LED TV "WITH INTERIOR DESIGN" SPOT DP TOTAL CONTRACT PRICE 10,475,136.00 Promo Discount 10% 935,280.00 Spot DP Disc 20% 336,700.80 Net Contract Price 9,050,517.50 20% Down Payment 1,810,103.50 Less Reservation Fee 30,000.00 NET DP 1,780,103.50 80% Balance 7,240,414.00 In House Financing 23 mons 0% int. 314,800.61 5 yrs. @ 18% int. 183,858.93 10 yrs. @ 18% int. 130,461.54 Bank Financing 5 yrs. @ 7.5% int. 145,083.04 10 yrs. @ 7.5% int. 85,945.00 15 yrs. @ 7.5% int. 67,119.53
  • 18.
    (Promo Discount isValid Until JUNE 2015 Only) Buyers’ Freebies: 1. Promo disc of 10% 2. 1 AC (1HP,Window Type) 3. 50” HD LED TV "WITH INTERIOR DESIGN" SPOT CASH TOTAL CONTRACT PRICE 10,475,136.00 Promo Discount 10% 935,280.00 Spot Cash Discount 10% 841,752.00 Net Contract Price 8,484,860.16 Less Reservation Fee 30,000.00 Net Contract Price 8,454,860.16
  • 19.
    Buyers’ Freebies: (PromoDiscount is Valid Until JUNE 2015 Only) 1. Promo disc of 10% 2. 1 AC (1HP,Window Type) 3. 50” HD LED TV "WITH INTERIOR DESIGN" SPOT DP TOTAL CONTRACT PRICE 9,717,456.00 Promo Discount 10% 867,630.00 Spot DP Disc 20% 312,346.80 Net Contract Price 8,395,881.98 20% Down Payment 1,679,176.40 Less Reservation Fee 30,000.00 NET DP 1,649,176.40 80% Balance 6,716,705.59 In House Financing 23 mons 0% int. 292,030.68 5 yrs. @ 18% int. 170,560.18 10 yrs. @ 18% int. 121,025.09 Bank Financing 5 yrs. @ 7.5% int. 134,589.00 10 yrs. @ 7.5% int. 79,728.48 15 yrs. @ 7.5% int. 62,264.69
  • 20.
    (Promo Discount ValidUntil JUNE 2015 Only) Buyers’ Freebies: 1. Promo disc of 10% 2. 1 AC (1HP,Window Type) 3. 50” HD LED TV "WITH INTERIOR DESIGN" SPOT CASH TOTAL CONTRACT PRICE 10,475,136.00 Promo Discount 10% 935,280.00 Spot Cash Discount 10% 841,752.00 Net Contract Price 8,484,860.16 Less Reservation Fee 30,000.00 Net Contract Price 8,454,860.16
  • 21.
    Buyers’ Freebies: (PromoDiscount is Valid Until JUNE2015 Only) 1. Promo disc of 10% 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 9,103,248.00 Promo Discount 812,790.00 Spot DP Disc 20% 292,604.40 Net Contract Price 7,865,206.27 20% Down Payment 1,573,041.25 Less Reservation Fee 30,000.00 NET DP 1,543,041.25 80% Balance 6,292,165.02 In House Financing 23 mons 0% int. 273,572.39 5 yrs. @ 18% int. 159,779.64 10 yrs. @ 18% int. 113,375.50 Bank Financing 5 yrs. @ 7.5% int. 126,082.08 10 yrs. @ 7.5% int. 74,689.11 15 yrs. @ 7.5% int. 58,329.15
  • 22.
    (Promo Discount ValidUntil JUNE 2015 Only) Buyers’ Freebies: 1. Promo disc of 10% 2. 1 AC (1HP,Window Type) 3. 50” HD LED TV SPOT CASH TOTAL CONTRACT PRICE 9,103,248.00 Promo Discount 10% 812,790.00 Spot Cash Discount 10% 731,511.00 Net Contract Price 7,373,630.88 Less Reservation Fee 30,000.00 Net Contract Price 7,343,630.88
  • 23.
    Buyers’ Freebies: (PromoDiscount is Valid Until December 2015 Only) 1. Promo disc of Php 200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 12,427,408.00 Promo Discount 250,000.00 Spot DP Disc 20% 433,836.00 Net Contract Price 11,661,511.68 20% Down Payment 2,332,302.34 Less Reservation Fee 30,000.00 NET DP 2,302,302.34 80% Balance 9,329,209.34 In House Financing 23 mons 0% int. 405,617.80 5 yrs. @ 18% int. 236,900.60 10 yrs. @ 18% int. 168,098.54 Bank Financing 5 yrs. @ 7.5% int. 186,938.22 10 yrs. @ 7.5% int. 110,739.37 15 yrs. @ 7.5% int. 86,482.92 "WITH INTERIOR DESIGN"
  • 24.
    (Promo Discount isValid Until December 2015 Only) Buyers’ Freebies: 1. Promo disc of Php 200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT CASH TOTAL CONTRACT PRICE 12,427,408.00 Promo Discount 250,000.00 10,845,900.00 Spot Cash Discount 10% 1,084,590.00 Net Contract Price 10,932,667.20 Less Reservation Fee 30,000.00 Net Contract Price 10,902,667.20 "WITH INTERIOR DESIGN"
  • 25.
    Buyers’ Freebies: (PromoDiscount is Valid Until December 2015 Only) 1. Promo disc of Php 200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 12,048,288.00 Promo Discount 250,000.00 Spot DP Disc 20% 420,296.00 Net Contract Price 11,297,556.48 20% Down Payment 2,259,511.30 Less Reservation Fee 30,000.00 NET DP 2,229,511.30 80% Balance 9,038,045.18 In House Financing 23 mons 0% int. 392,958.49 5 yrs. @ 18% int. 229,506.94 10 yrs. @ 18% int. 162,852.20 Bank Financing 5 yrs. @ 7.5% int. 181,103.88 10 yrs. @ 7.5% int. 107,283.20 15 yrs. @ 7.5% int. 83,783.80 "WITH INTERIOR DESIGN"
  • 26.
    (Promo Discount isValid Until December 2015 Only) Buyers’ Freebies: 1. Promo disc of Php 200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT CASH TOTAL CONTRACT PRICE 12,048,288.00 Promo Discount 250,000.00 10,507,400.00 Spot Cash Discount 10% 1,050,740.00 Net Contract Price 10,591,459.20 Less Reservation Fee 30,000.00 Net Contract Price 10,561,459.20 "WITH INTERIOR DESIGN"
  • 27.
    LIST OF AVAILABLE RFO@ PARKVIEW as of February 22, 2015
  • 28.
    SPOT CASH TOTAL CONTRACT PRICE5,630,464.00 Promo Discount 250,000.00 Spot Cash Discount 10% 477,720.00 Net Contract Price 4,815,417.60 Less Reservation Fee 30,000.00 Net Contract Price 4,785,417.60 (Promo Discount is Valid Until December 2015 Only) Buyers’ Freebies: 1. Promo disc of Php 250,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV "WITH INTERIOR DESIGN"
  • 29.
    Buyers’ Freebies: (PromoDiscount is Valid Until December 2015 Only) 1. Promo disc of Php 250,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 5,630,464.00 Promo Discount 250,000.00 Spot DP Disc 20% 191,088.00 Net Contract Price 5,136,445.44 20% Down Payment 1,027,289.09 Less Reservation Fee 30,000.00 NET DP 997,289.09 80% Balance 4,109,156.35 In House Financing 23 mons 0% int. 178,658.97 5 yrs. @ 18% int. 104,345.56 10 yrs. @ 18% int. 74,040.92 Bank Financing 5 yrs. @ 7.5% int. 82,339.06 10 yrs. @ 7.5% int. 48,776.41 15 yrs. @ 7.5% int. 38,092.39 "WITH INTERIOR DESIGN"
  • 30.
    Buyers’ Freebies: (PromoDiscount is Valid Until December 2015 Only) 1. Promo disc of Php 200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 3,698,016.00 Promo Discount 200,000.00 Spot DP Disc 20% 124,072.00 Net Contract Price 2,977,728.00 20% Down Payment 595,545.60 Less Reservation Fee 30,000.00 NET DP 565,545.60 80% Balance 2,382,182.40 In House Financing 23 mons 0% int. 103,573.15 5 yrs. @ 18% int. 60,491.78 10 yrs. @ 18% int. 42,923.40 Bank Financing 5 yrs. @ 7.5% int. 47,734.05 10 yrs. @ 7.5% int. 28,276.93 15 yrs. @ 7.5% int. 22,083.13
  • 31.
    SPOT CASH TOTAL CONTRACT PRICE3,698,016.00 Promo Discount 200,000.00 Spot Cash Discount 10% 310,180.00 Net Contract Price 2,791,620.00 Less Reservation Fee 30,000.00 Net Contract Price 2,761,620.00 (Promo Discount is Valid Until December 2015 Only) Buyers’ Freebies: 1. Promo disc of Php 200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV
  • 32.
    LIST OF AVAILABLE RFO@ THE PRIME as of February 22, 2015
  • 33.
    Buyers’ Freebies: (PromoDiscount is Valid Until December 2015 Only) 1. Promo disc of Php 200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT DP TOTAL CONTRACT PRICE 8,160,880.00 Promo Discount 200,000.00 Spot DP Disc 20% 283,460.00 Net Contract Price 7,619,404.80 20% Down Payment 1,523,880.96 Less Reservation Fee 30,000.00 NET DP 1,493,880.96 80% Balance 6,095,523.84 In House Financing 23 mons 0% int. 265,022.78 5 yrs. @ 18% int. 154,786.24 10 yrs. @ 18% int. 109,832.32 Bank Financing 5 yrs. @ 7.5% int. 122,141.79 10 yrs. @ 7.5% int. 72,354.95 15 yrs. @ 7.5% int. 56,506.26
  • 34.
    (Promo Discount ValidUntil December 2015 Only) Buyers’ Freebies: 1. Promo disc of Php 200,000.00 2. 1 AC (1HP,Window Type) 3. 32” LED TV SPOT CASH TOTAL CONTRACT PRICE 8,160,880.00 Promo Discount 200,000.00 Spot Cash Discount 10% 708,650.00 Net Contract Price 7,143,192.00 Less Reservation Fee 30,000.00 Net Contract Price 7,113,192.00
  • 35.