Bellevue Aspects

Bellevue Computation 190 sq.m

PROJECT BV				TYPE	AREA/m2	PRICE/m2	LOT VALUE	HOUSE VALUE	HOUSE MDL	P.F	R.F
BLK		LOT		INNER	95				BRENT	230,000.00	30,000.00
BLK		LOT			95				LOT
BLK		LOT
					190		-	-	1,250,000.00	230,000.00	30,000.00
					TTL AREA				TTL PACKAGE	TTL P.F.	TTL R.F.
TTL PACKAGE						1,250,000.00
Promo / Discount/Add RF						30,000.00
add: Processing Fee						230,000.00
add: Recoupment Fee
TCP or TOTAL CONTRACT PRICE						1,510,000.00
F I N A N C I N G O P T I O N S
WITH FUNDER:
		T C P				1,510,000.00	1,510,000.00	1,510,000.00	1,510,000.00	1,510,000.00	1,510,000.00
		LOANABLE ______%				1,250,000.00	1,250,000.00	1,250,000.00	1,250,000.00	1,250,000.00	1,250,000.00
		EQUITY ________%				260,000.00	260,000.00	260,000.00	260,000.00	260,000.00	260,000.00
		less: Reservation Fee				30,000.00	30,000.00	30,000.00	30,000.00	30,000.00	30,000.00
		less: discount
		BAL EQUITY				230,000.00	230,000.00	230,000.00	230,000.00	230,000.00	230,000.00
		TOTAL				230,000.00	230,000.00	230,000.00	230,000.00	230,000.00	230,000.00
		PAYMENT TO JVC:
		Term				1 yr.	1 yr.	1 yr.	1 yr.	1 yr.	1 yr.
		Interest				0%	0%	0%	0%	0%	0%
		Monthly Installment				12,777.78	12,777.78	12,777.78	12,777.78	12,777.78	12,777.78
		PDC				12 pcs	12 pcs	12 pcs	12 pcs	12 pcs	12 pcs
		PAYMENT TO HDMF:
		Term				5 yrs	10 yrs	15 yrs	20 yrs	25 yrs	30 yrs
		Interest				9.5%	9.5%	9.5%	9.5%	9.5%	9.5%
		Monthly Amortization				26,259.83	16,174.25	13,052.81	11,651.64	10,921.21	10,510.68
		Add MRI				512.50	512.50	512.50	512.50	512.50	512.50
		Add FI				248.10	248.10	248.10	248.10	248.10	248.10
		HDMF Contribution				600.00	600.00	600.00	600.00	600.00	600.00
		TOTAL M.A				27,620.43	17,534.85	14,413.41	13,012.24	12,281.81	11,871.28
		PDC				24 pcs.	24 pcs.	24 pcs.	24 pcs.	24 pcs.	24 pcs.
		PAYMENTS UPON MOVING-IN:
		1 yr. MRI				6,150.00
		1 yr. FI				2,977.20
		Doc Stamp				3,125.00
		HDMF PF				2,000.00
		Membership Fee				1,000.00
		Monthly Dues				3,000.00	(500 * 6 mos.)
						18,252.20

Bellevue Computation 105 sq.m

PROJECT BV				TYPE	AREA/m2	PRICE/m2	LOT VALUE	HOUSE VALUE	HOUSE MDL	P.F	R.F
BLK		LOT		INNER	105				BRENT	50,000.00	15,000.00
BLK		LOT
BLK		LOT
					105		-	-	1,060,000.00	50,000.00	15,000.00
					TTL AREA				TTL PACKAGE	TTL P.F.	TTL R.F.
TTL PACKAGE						1,060,000.00
Promo / Discount/Add RF						15,000.00
add: Processing Fee						50,000.00
Discount _____%
TCP or TOTAL CONTRACT PRICE						1,125,000.00
F I N A N C I N G O P T I O N S
WITH FUNDER:
		T C P				1,125,000.00	1,125,000.00	1,125,000.00	1,125,000.00	1,125,000.00	1,125,000.00
		LOANABLE ______%				1,000,000.00	1,000,000.00	1,000,000.00	1,000,000.00	1,000,000.00	1,000,000.00
		EQUITY ________%				125,000.00	125,000.00	125,000.00	125,000.00	125,000.00	125,000.00
		less: Reservation Fee				15,000.00	15,000.00	15,000.00	15,000.00	15,000.00	15,000.00
		add: Corner Lot Fee				20,000.00	20,000.00	20,000.00	20,000.00	20,000.00	20,000.00
		BAL EQUITY				130,000.00	130,000.00	130,000.00	130,000.00	130,000.00	130,000.00
		TOTAL				130,000.00	130,000.00	130,000.00	130,000.00	130,000.00	130,000.00
		PAYMENT TO JVC:
		Term				1 yr.	1 yr.	1 yr.	1 yr.	1 yr.	1 yr.
		Interest				0%	0%	0%	0%	0%	0%
		Monthly Installment				10,833.33	10,833.33	10,833.33	10,833.33	10,833.33	10,833.33
		PDC				12 pcs	12 pcs	12 pcs	12 pcs	12 pcs	12 pcs
		PAYMENT TO HDMF:
		Term				5 yrs	10 yrs	15 yrs	20 yrs	25 yrs	30 yrs
		Interest				8.5%	8.5%	8.5%	8.5%	8.5%	8.5%
		Monthly Amortization				20,516.53	12,398.57	9,847.40	8,676.23	8,052.27	7,689.13
		Add MRI				410.00	410.00	410.00	410.00	410.00	410.00
		Add FI				248.10	248.10	248.10	248.10	248.10	248.10
		HDMF Contribution				450.00	450.00	450.00	450.00	450.00	450.00
		TOTAL M.A				21,624.63	13,506.67	10,955.50	9,784.33	9,160.37	8,797.23
		PDC				24 pcs.	24 pcs.	24 pcs.	24 pcs.	24 pcs.	24 pcs.
		PAYMENTS UPON MOVING-IN:
		1 yr. MRI				4,920.00
		1 yr. FI				2,977.20
		Doc Stamp				2,500.00
		HDMF PF				2,000.00
		Membership Fee				1,000.00
		Monthly Dues				3,000.00	(500 * 6 mos.)
						16,397.20

Bellevue Computation

PROJECT BV				TYPE	AREA/m2	PRICE/m2	LOT VALUE	HOUSE VALUE	HOUSE MDL	P.F	R.F
BLK		LOT		INNER	95				BRENT	50,000.00	15,000.00
BLK		LOT
BLK		LOT
					95		-	-	1,000,000.00	50,000.00	15,000.00
					TTL AREA				TTL PACKAGE	TTL P.F.	TTL R.F.
TTL PACKAGE						1,000,000.00
Promo / Discount/Add RF						15,000.00
add: Processing Fee						50,000.00
Discount _____%
TCP or TOTAL CONTRACT PRICE						1,065,000.00
F I N A N C I N G O P T I O N S
WITH FUNDER:
		T C P				1,065,000.00	1,065,000.00	1,065,000.00	1,065,000.00	1,065,000.00	1,065,000.00
		LOANABLE ______%				1,000,000.00	1,000,000.00	1,000,000.00	1,000,000.00	1,000,000.00	1,000,000.00
		EQUITY ________%				65,000.00	65,000.00	65,000.00	65,000.00	65,000.00	65,000.00
		less: Reservation Fee				15,000.00	15,000.00	15,000.00	15,000.00	15,000.00	15,000.00
		less: discount
		BAL EQUITY				50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00
		TOTAL				50,000.00	50,000.00	50,000.00	50,000.00	50,000.00	50,000.00
		PAYMENT TO JVC:
		Term				1 yr.	1 yr.	1 yr.	1 yr.	1 yr.	1 yr.
		Interest				0%	0%	0%	0%	0%	0%
		Monthly Installment				10,000.00	10,000.00	10,000.00	10,000.00	10,000.00	10,000.00
		PDC				5 pcs	5 pcs	5 pcs	5 pcs	5 pcs	5 pcs
		PAYMENT TO HDMF:
		Term				5 yrs	10 yrs	15 yrs	20 yrs	25 yrs	30 yrs
		Interest				8.5%	8.5%	8.5%	8.5%	8.5%	8.5%
		Monthly Amortization				20,516.53	12,398.57	9,847.40	8,676.23	8,052.27	7,689.13
		Add MRI				410.00	410.00	410.00	410.00	410.00	410.00
		Add FI				248.10	248.10	248.10	248.10	248.10	248.10
		HDMF Contribution				450.00	450.00	450.00	450.00	450.00	450.00
		TOTAL M.A				21,624.63	13,506.67	10,955.50	9,784.33	9,160.37	8,797.23
		PDC				24 pcs.	24 pcs.	24 pcs.	24 pcs.	24 pcs.	24 pcs.
		PAYMENTS UPON MOVING-IN:
		1 yr. MRI				4,920.00
		1 yr. FI				2,977.20
		Doc Stamp				2,500.00
		HDMF PF				2,000.00
		Membership Fee				1,000.00
		Monthly Dues				3,000.00	(500/ mo. * 6 mos advance)
						16,397.20

JOHN DORF VENTURES / BELLE VUE

Site Development Plan

Project Location:	Upper Carmen, Cagayan de Oro City
Project Description:	BP 220 - High-End subdivision
Land Area:	25 Hectares
No. of Houses:	800 units / Songle Detached / 44 sqm floor area
Lot Size(s):	100 sqm
House & Lot Package:	Php 850,000.00
HDMF Interest:	6%
Monthly Amortization:	Range : from Php 6,000.00 to Php 8,000.00
Date Started:
Target Date Completion:

Amenities / Facilities

Roads:	Concrete Pavement
Drainage System:	Reinforced Concrete Pipe Culvert
Water Supply:	Individual Water Pipe Connection
Power System:	Overhead Power Lines (MORESCO 1)
Sewerage:	Waste Water Treatment Facility
Open Spaces for :	Parks & Playground Multi-Purpose Hall School Site Public Utility Terminal Market Site Tree Parks Commercial Shops