PRISCILLA ESTATE SUBD. - PHASE 2 (LOT ONLY PACKAGES)
Cabantian, Buhangin, Davao City
						MONTHLY  AMORTIZATION  OF  LOT
Blk.No.	Lot	Area sq.m.	Price/sq.m.	Total Cost	30% Min.	Bal. Payable	Bal. Payable	Bal. Payable	Bal. Payable	Bal. Payable
					D/P	1 yr. no int.	2 yrs.@15%	3 yrs.@15%	4 yrs.@18%	5 yrs.@18%
18	30	150	5,000.00	750,000.00	225,000.00	43,750.00	25,455.49	18,199.30	15,421.88	13,331.55
18	31	150	5,000.00	750,000.00	225,000.00	43,750.00	25,455.49	18,199.30	15,421.88	13,331.55
18	32	150	5,000.00	750,000.00	225,000.00	43,750.00	25,455.49	18,199.30	15,421.88	13,331.55
18	33	150	5,000.00	750,000.00	225,000.00	43,750.00	25,455.49	18,199.30	15,421.88	13,331.55
18	34	185	5,110.00	945,350.00	283,605.00	55,145.42	32,085.80	22,939.61	19,438.76	16,803.98
10	28	202	5,000.00	1,010,000.00	303,000.00	58,916.67	34,280.06	24,508.39	20,768.13	17,953.16
10	29	150	5,000.00	750,000.00	225,000.00	43,750.00	25,455.49	18,199.30	15,421.88	13,331.55
10	30	150	5,000.00	750,000.00	225,000.00	43,750.00	25,455.49	18,199.30	15,421.88	13,331.55
10	31	150	5,000.00	750,000.00	225,000.00	43,750.00	25,455.49	18,199.30	15,421.88	13,331.55
10	32	150	5,000.00	750,000.00	225,000.00	43,750.00	25,455.49	18,199.30	15,421.88	13,331.55
10	33	100	5,000.00	500,000.00	150,000.00	29,166.67	16,970.33	12,132.87	10,281.25	8,887.70
Note:	30% one time D/P- Less 3% discount on D/P-installment payable in 3 months
	40% one time D/P- Less 4% discount on D/P-installment payable in 3 months
	50% one time D/P- Less 5% discount on D/P-installment payable in 3 months
	Spot Cash 14.5% discount
	Reservation: P 30,000.00 non-refundable but may form part of D/P
	Note:Total lot cost above 1,500,000.00 plus 12% VAT
	Prepared by:    REALTOR DINAH PEREZ-PATRIMONIO
		DTI Lic. No. XI-06-417(N)
		09285001254
		09239019906
		2863670
		www.davaoestate.com
		atedhines@gmail.com