35
LIST OF AVAILABLE RFO @ KOHANA GROVE as of February 22, 2015

Northpine Land Properties Model House and Sample Computation

  • Upload
    jr-rob

  • View
    71

  • Download
    0

Embed Size (px)

Citation preview

Page 1: Northpine Land Properties Model House and Sample Computation

LIST OF AVAILABLE RFO @

KOHANA GROVE as of February 22, 2015

Page 2: Northpine Land Properties Model House and Sample Computation

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

Page 3: Northpine Land Properties Model House and Sample Computation

(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

Page 4: Northpine Land Properties Model House and Sample Computation

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

Page 5: Northpine Land Properties Model House and Sample Computation

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)

Page 6: Northpine Land Properties Model House and Sample Computation

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

Page 7: Northpine Land Properties Model House and Sample Computation

(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

Page 8: Northpine Land Properties Model House and Sample Computation

LIST OF AVAILABLE

RFO @ GREENWOODS

as of February 22, 2015

Page 9: Northpine Land Properties Model House and Sample Computation

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

Page 10: Northpine Land Properties Model House and Sample Computation

(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

Page 11: Northpine Land Properties Model House and Sample Computation

LIST OF AVAILABLE

RFO @ GREENWOOD

HEIGHTS as of February 22, 2015

Page 12: Northpine Land Properties Model House and Sample Computation

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"

Page 13: Northpine Land Properties Model House and Sample Computation

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"

Page 14: Northpine Land Properties Model House and Sample Computation

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

Page 15: Northpine Land Properties Model House and Sample Computation

(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

Page 16: Northpine Land Properties Model House and Sample Computation

LIST OF AVAILABLE RFO @

NORFOLK as of February 22, 2015

Page 17: Northpine Land Properties Model House and Sample Computation

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

Page 18: Northpine Land Properties Model House and Sample Computation

(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

Page 19: Northpine Land Properties Model House and Sample Computation

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

Page 20: Northpine Land Properties Model House and Sample Computation

(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

Page 21: Northpine Land Properties Model House and Sample Computation

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

Page 22: Northpine Land Properties Model House and Sample Computation

(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

Page 23: Northpine Land Properties Model House and Sample Computation

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"

Page 24: Northpine Land Properties Model House and Sample Computation

(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"

Page 25: Northpine Land Properties Model House and Sample Computation

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"

Page 26: Northpine Land Properties Model House and Sample Computation

(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"

Page 27: Northpine Land Properties Model House and Sample Computation

LIST OF AVAILABLE RFO @

PARKVIEW as of February 22, 2015

Page 28: Northpine Land Properties Model House and Sample Computation

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"

Page 29: Northpine Land Properties Model House and Sample Computation

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"

Page 30: Northpine Land Properties Model House and Sample Computation

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

Page 31: Northpine Land Properties Model House and Sample Computation

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

Page 32: Northpine Land Properties Model House and Sample Computation

LIST OF AVAILABLE RFO @

THE PRIME as of February 22, 2015

Page 33: Northpine Land Properties Model House and Sample Computation

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

Page 34: Northpine Land Properties Model House and Sample Computation

(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

Page 35: Northpine Land Properties Model House and Sample Computation

HAPPY SELLING!!!