BAYO CONDOTEL

and SUITES

Scout Bayoran, QC

Date of Turnover: June 2011

SAMPLE COMPUTATION

1BR (28.72 sq.m.)

1. In-house financing

20% DP payable within 36 months; 80% Balance payable within 10years (120 months)

1BR Unit

28.72sq.m. x P56,800/sq.m. = P1,631,296 TCP

20% Initial Investment = P326,259.20

Less Reservation: P20,000

Monthly Investment = P8,507.20/mo. ONLY!!!!

(payable in 36 mos.)

80% Balance = P1,305036.80 (payable w/in next 120 mos.) 

Monthly Amortization = P18,723.36/mo. (120mos.)

2. CASH PAYMENT (10% discount)

28.72sq.m. x P56,800/sq.m. = P1,631,296 TCP

Less 10% Discount =             (P163,129.60)    

Net TCP =                         P1,468,166.40

3. DEFERRED PAYMENT 2

20% DP payable within 3 months (5% discount); 80% Balance payable within 36 months

28.72sq.m. x P56,800/sq.m. =P1,631,296 TCP

Less 3% Discount =             (P48,938.88)

Net TCP =                        P1,582,357.12

20% Down payment (3months)  P316,471.42

                                   P105,490.47/mo. (3mos.)

80% Balance (payable w/in next 36 mos.)  P1,265,885.70                                                  P35,163.50/mo. (36mos.)

Bayo Condotel & Suites  is a 12 Storey Building plus the
 
penthouse level. The proposed development has 9

Commercial Units at the Ground Floor, 140 Residential Units

 & 60 condotel units with 189 parking slots located at

Basement 1, 2, Ground and Second level.

STRATEGIC LOCATION: Bayo Condotel & Suites is located

 along Scout Bayoran corner Scout Tuazon in South Triangle

Quezon City

Proximity to:

A. TV Stations:
*ABS-CBN Broadcast Center
*GMA Network

B. Educational Institutions
*St. Mary’s College
*Paref Northfield
*STI
*Miriam College
*Ateneo De Manila University
*University of the Philippines-Diliman

C. Churches
*St. Paul the Apostle Church
*Bread of Life Crossroads

D. Medical Institutions
*St. Luke's Medical Center
*Capitol Medical Center
*Philippine Heart Center
*East Avenue Medical Center
*Veteran Memorial Medical Center

E. Commercial Establishments
*Trinoma
*SM North EDSA
*Crossings Department Store, Quezon Avenue

 


Facilities: & Amenities:

*Main Lobby/Grand Entrance
*Promenade area
*Computerized high-speed elevators
*Fitness Gym
*Penthouse Multi-purpose Hall
*Wi-Fi ready
*Entertainment Room
*Laundry service
*Lounge/Open-Air function room
*Grand entrance
*Garbage collection facilities
*Convenience store
*Swimming pool
*Waste water treatment disposal system
*Building lightning arrester
*24-hour Security
*Electronic Security door lock

Fitness Gym

UNIT LAYOUT

A. Flat Units
*1 Bedroom-28.72 sqm
*Exec. 1 Bedroom-33.75 sqm
*2 Bedroom-49.25-76.43 sqm
*3 Bedroom-108.80 sqm

B. Loft Units
*2 Bedroom-56.73 sqm
*3 Bedroom-72.23-113.68 sqm
*4 Bedroom-165.43 sqm

INVESTMENT TERMS

Condotel – Exec. 1BR (33.75 sq.m.)

20% DP payable within 24 months;

80% Balance - bank financing

TCP - P 1,910,250.00

20% Down payment -  P 382,050

Less Reservation: P20,000

Net DP - P 362,050

24 Monthly payments - P 15,085.42

80% Balance -  P 1,528,200

Units with 2BR and 3BR are also available:

Lay-out measures from 28.72 sq.m. up to 108.80 sq.m.

Contact Me Anytime