![[Makati Urban Redevlopment Presentation : Makati City, Philipines]](https://static.fdocuments.us/doc/165x107/558624b4d8b42ac54a8b45f1/makati-urban-redevlopment-presentation-makati-city-philipines.jpg)
[Makati Urban Redevlopment Presentation : Makati City, Philipines]
Jazz Residences - Makati - SMDC - Rent To Own Sample Computation
3
Click here to load reader
-
Upload
presellingcomph -
Category
Real Estate
-
view
914 -
download
3
Transcript of Jazz Residences - Makati - SMDC - Rent To Own Sample Computation
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
www.PreS
elling
.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
www.PreS
elling
.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
www.PreS
elling
.com.ph
Brought to you by: www.PreSelling.com.ph
+63 917 703 7707 +63 999 883 4593
