Sunrise

SunriseatatCanyon
CanyonWoods
Woods

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

1. Lowest Price/Sq. M. VS. Competitors.

2. G2 Global, Inc. shoulders R-VAT (12%)
even more than Php2.5M.
3. Flexible Terms of Payment
w/affordable monthly payments.

4. Prime Locations with Re-sale Premium

*Soft launch only. Details subject to change without prior notice.

Metro Tagaytay

*Soft launch only. Details subject to change without prior notice.

Developer: Tagaytay Grassland Co., Inc.

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

A landscaped nature trail leads to the campsite, a 3.3-hectare sports and

recreational area featuring a man-made lake, picnic grounds, a swimming
pool, boat rides, fishing, a children's playground, and crazy golf. Sports
facilities include venues for basketball, badminton, bowling, and squash.
The 9,800-square meter main
floor area of the clubhouse is
reputedly the largest in
Tagaytay. It offers prime
accommodations, dining and
convention facilities, a health
spa, heated swimming pool,
fun center, library, and minitheater.

*Soft launch only. Details subject to change without prior notice.

Taal Volcano

Skyranch

PAGCOR Casino

Serin Mall

Antonios Restaurant

Museo Orlina

Our Lady Of Manaoag

Summit Ridge Promenade

Puzzle Mansion

Picnic Grove

Mount Batulao

Mount Pico De Loro

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

Courtyard

The Ridge

Golf Pavilion

The Peak

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

 TYPE OF DEVELOPMENT
108 Service Apartments for Vacation Club Members
108 Fully Furnished Condominiums to be Managed by Canyon
Hotels & Resorts with Guaranteed Rental Income
50 Prime View Luxury Condominium Units

PRODUCT OFFERING
28 Sqm Studio Condotels
28 Sqm Studio Condominiums
56 Sqm 1 Bedroom Condominiums

PRODUCT FEATURES/AMENITIES
Existing Canyon Wood Residential Resort Facilities

ARCHITECTURE
Modern Nature

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

10

11

12

13

14

15

16

17

18

19

20

*Soft launch only. Details subject to change without prior notice.

21 22 23 24 25 26 27

10

11

12

13

14

15

16

17

18

19

20

*Soft launch only. Details subject to change without prior notice.

21 22 23 24 25 26 27

13

14

15

16

17

18

19

20

*Soft launch only. Details subject to change without prior notice.

23 24 25

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

STANDARD UNIT FEATURE

Air conditioning Unit

Television
Bed Frame and Mattress
Desk
Curtains

Actual Image of The Peak

*Soft launch only. Details subject to change without prior notice.

STANDARD UNIT FEATURE

Bathroom Fixtures
Safety Deposit Box
Light Fixtures
Telephone
Mini-Fridge

Actual Image of The Peak

*Soft launch only. Details subject to change without prior notice.

STANDARD OPERATING PACKAGE

IT Management System
PABX
Service Carts & Trolleys
Towels & Linens
Glassware
Maintenance Supplies

Image of Canyon Woods Main Clubhouse

*Soft launch only. Details subject to change without prior notice.

Relax, dine, shop, watch a movie, celebrate

special occasions, attend a seminar or just meet
new friends
*Soft launch only. Details subject to change without prior notice.

REAL ESTATE

*Soft launch only. Details subject to change without prior notice.

TOURISM

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

5%
Annually
Year 1

NET UNIT +
FURNISHING +
OPERATING
PACKAGE
CONTRACT
PRICE
Php 3,406,800

Php170,340

First
Quarter

Second
Quarter

Third
Quarter

Forth
Quarter

Php42,585

Php42,585

Php42,585

Php42,585

First
Quarter

Second
Quarter

Third
Quarter

Forth
Quarter

Php42,585

Php42,585

Php42,585

Php42,585

First
Quarter

Second
Quarter

Third
Quarter

Third
Quarter

Php42,585

Php42,585

Php42,585

Php42,585

5%
Annually
Year 2
Php170,340

5%
Annually
Year 3
Php170,340

GUARANTEED TOTAL INCOME AFTER 3 YEARS: Php 511,020

*Soft launch only. Details subject to change without prior notice.

UNIT

AREA

NUMBER
OF UNIT

UNIT
PRICE

FURNITURE
+
OPERATING
PACKAGE

MISC
FEES
9%

TOTAL
CONTRACT
PRICE
(VAT Inclusive)

Studio
Condotel

28 sqm
with
balcony

108

Php2,800,000

Php800,000

Php252,000

Php3,852,000

Studio
Condominium

28 sqm
with
balcony

108

Php3,192,000

Optional

Php287,280

Php4,279,280

1 Bedroom
Condominium

56 sqm
with
balcony

Php10,080,000

Optional

Php907,200

Php12,437,200

*Soft launch only. Details subject to change without prior notice.

(Php800,000)

(Php1,450,000)

STUDIO 28SQM
(PHP 3,406,800)

50% OCCUPANCY

40% OCCUPANCY

30% OCCUPANCY

NUMBER OF DAYS IN A YEAR

365

365

365

LESS 30 DAYS FREE FOR UNIT OWNERS USE

15

15

15

NET NUMBER OF DAYS TO RENT OUT THE UNIT

350

350

350

OCCUPANCY RATE

50%

40%

30%

ROOM NIGHTS RENTED OUT

175

140

105

AVERAGE RATE PER NIGHT

PHP 2,950

PHP 2,950

PHP 2,950

ANNUAL TOTAL REVENUE PER UNIT

PHP 516,250

PHP 413,000

PHP 309,750

LESS 40% HOTEL OPERATING EXPENSES

- PHP 206,500

- PHP 165,200

- PHP 123,900

GROSS INCOME OF HOTEL

PHP 309,750

PHP 247,800

PHP 185,850

LESS 30% MANAGEMENT FEE

- PHP 92,925

- PHP 74,340

- PHP 55,755

NET INCOME PER ANNUM

PHP 216,825

PHP 173,460

PHP 130,095

AFTER 12% VAT AND 10% WITHHOLDING TAX

PHP 171,725.40

PHP 137,380.32

PHP 103,035.24

RETURN ON INVESTMENT

5%

4%

3%

*Details for illustrative purposes only and subject to change without prior notice.
*Soft launch only. Details subject to change without prior notice.

Studio 28 sqm
(Php 3,406,800)

50% OCCUPANCY 40% OCCUPANCY

30% OCCUPANCY

CASH VALUE
PROJECTED NET
INCOME/ANNUM

PHP 171,725.40

PHP 137,380.32

PHP 103,035.24

VALUE OF
SOLD CERTIFICATES

PHP 50,000

PHP 50,000

PHP 50,000

CONDOMINIUM DUES
(PHP200 X 28SQM X 12MOS)

PHP 67,200

PHP 67,200

PHP 67,200

REAL PROPERTY TAXES

PER YEAR

PHP 25,000

PHP 25,000

PHP 25,000

INSURANCE/MAINTENANCE
PER YEAR

PHP 60,000

PHP 60,000

PHP 60,000

TOTAL PROJECTED
ANNUAL RETURNS

PHP 373,925.40

PHP 339,580.32

PHP 305,235.24

RETURN ON INVESTMENT

11%

10%

9%

RATE OF RETURN

9 TO 10 YEARS

10 TO 11 YEARS

11 TO 12 YEARS

*Details for illustrative purposes only and subject to change without prior notice.
*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.

TRADE

CONSULTANT

Masterplan

Carag + Ong + Partners

Architecture

Carag + Ong + Partners

Project Management

Prime Citi Construction

Management Inc.

Project Contractor

Polycome Construction &

Development Corporation

*Soft launch only. Details subject to change without prior notice.

*Soft launch only. Details subject to change without prior notice.