RANCHO PALOS VERDES
This price computation below is updated as of January 18, 2012
Price increase will be Feb. 1, 2012
	Regular Inner	Regular Inner	Regular Inner	Regular Inner	Regular Inner	Regular Inner	Regular Inner	Regular Corner	FAIRWAY LOT inner	FAIRWAY LOT CORNER
Block / Lot #
Different Lot Sizes (sqm)	300	400	418	417	413	458	457	434	600	600
Different Lot Sizes (sq.ft)
Price per sqm (php)	4,300.00	4,300.00	4,300.00	4,300.00	4,300.00	4,300.00	4,300.00	4,500.00	5,000.00	5,500.00
Subtotal Contract Price	1,230,000.00	1,640,000.00	1,713,800.00	1,709,700.00	1,693,300.00	1,877,800.00	1,873,700.00	1,779,400.00	2,760,000.00	2,880,000.00
Total Selling Price (VAT not yet included)	1,230,000.00	1,640,000.00	1,713,800.00	1,709,700.00	1,693,300.00	1,877,800.00	1,873,700.00	1,779,400.00	2,760,000.00	2,880,000.00
1 Golf Share bundled to fairway LOT (P600,000 - 1 playing right)								600,000.00	600,000.00	600,000.00
Prices of Golf Share ONLY
Class A - P700,000 filipinos, partnership (1 playing right)
Class B - P750,000 foreigners (1 playing right)
Class C - P850,000 corporations, 2 playing rights
Total Contract Price	1,230,000.00	1,640,000.00	1,713,800.00	1,709,700.00	1,693,300.00	1,877,800.00	1,873,700.00	2,379,400.00	3,360,000.00	3,480,000.00
12% VAT (P1.5M and above)		196,800.00	205,656.00	205,164.00	203,196.00	225,336.00	224,844.00	285,528.00	403,200.00	417,600.00
Net Selling Price	1,230,000.00	1,836,800.00	1,919,456.00	1,914,864.00	1,896,496.00	2,103,136.00	2,098,544.00	2,664,928.00	3,763,200.00	3,897,600.00
SCHEME #1 - 15% DP, payable in 6mos.
15% DP payable in 6mos., 85% bal payable in 5 to 10yrs @14% int. w/1st yr NO INT
Total Contract Price	1,230,000.00	1,836,800.00	1,919,456.00	1,914,864.00	1,896,496.00	2,103,136.00	2,098,544.00	2,664,928.00	3,763,200.00	3,897,600.00
15% Downpayment	184,500.00	275,520.00	287,918.40	287,229.60	284,474.40	315,470.40	314,781.60	399,739.20	564,480.00	584,640.00
Reservation Fee	(30,000.00)	(30,000.00)	(30,000.00)	(30,000.00)	(30,000.00)	(30,000.00)	(30,000.00)	(30,000.00)	(30,000.00)	(30,000.00)
Total DP Balance	154,500.00	245,520.00	257,918.40	257,229.60	254,474.40	285,470.40	284,781.60	369,739.20	534,480.00	554,640.00
monthly in 6months	25,750.00	40,920.00	42,986.40	42,871.60	42,412.40	47,578.40	47,463.60	61,623.20	89,080.00	92,440.00
85% balance can be paid in:	1,045,500.00	1,561,280.00	1,631,537.60	1,627,634.40	1,612,021.60	1,787,665.60	1,783,762.40	2,265,188.80	3,198,720.00	3,312,960.00
5yrs: 1st yr NO INTEREST	17,425.00	26,021.33	27,192.29	27,127.24	26,867.03	29,794.43	29,729.37	37,753.15	53,312.00	55,216.00
2nd to 5th yr at 14% pa	22,858.81	34,135.83	35,671.94	35,586.60	35,245.24	39,085.52	39,000.18	49,526.09	69,936.81	72,434.56
10yrs: 1st yr NO INTEREST	8,712.50	13,010.67	13,596.15	13,563.62	13,433.51	14,897.21	14,864.69	18,876.57	26,656.00	27,608.00
2nd to 10th yr at 14% pa	15,365.71	22,946.13	23,978.71	23,921.34	23,691.88	26,273.32	26,215.96	33,291.48	47,011.59	48,690.57
SCHEME #2
No RF, 20% DP, payable in 12mos., bal. 5 to 10 yrs, 14%
Total Contract Price	1,230,000.00	1,836,800.00	1,919,456.00	1,914,864.00	1,896,496.00	2,103,136.00	2,098,544.00	2,664,928.00	3,763,200.00	3,897,600.00
20% Downpayment	246,000.00	367,360.00	383,891.20	382,972.80	379,299.20	420,627.20	419,708.80	532,985.60	752,640.00	779,520.00
monthly in 12months	20,500.00	30,613.33	31,990.93	31,914.40	31,608.27	35,052.27	34,975.73	44,415.47	62,720.00	64,960.00
80% balance can be paid in:	984,000.00	1,469,440.00	1,535,564.80	1,531,891.20	1,517,196.80	1,682,508.80	1,678,835.20	2,131,942.40	3,010,560.00	3,118,080.00
5yrs, 14% pa	22,897.68	34,193.87	35,732.59	35,647.11	35,305.17	39,151.98	39,066.50	49,610.30	70,055.73	72,557.72
10yrs, 14% pa	15,281.52	22,820.40	23,847.32	23,790.27	23,562.07	26,129.36	26,072.31	33,109.07	46,754.00	48,423.78
SCHEME #3A (PROMO PERIOD UNTIL FURTHER NOTICE)
Total Contract Price	1,230,000.00	1,836,800.00	1,919,456.00	1,914,864.00	1,896,496.00	2,103,136.00	2,098,544.00	2,664,928.00	3,763,200.00	3,897,600.00
15% Downpayment	184,500.00	275,520.00	287,918.40	287,229.60	284,474.40	315,470.40	314,781.60	399,739.20	564,480.00	584,640.00
15% discount on DP, if paid in 7days	(27,675.00)	(41,328.00)	(43,187.76)	(43,084.44)	(42,671.16)	(47,320.56)	(47,217.24)	(59,960.88)	(84,672.00)	(87,696.00)
Net Cash Down Payment	156,825.00	234,192.00	244,730.64	244,145.16	241,803.24	268,149.84	267,564.36	339,778.32	479,808.00	496,944.00
80% remaining Balance	984,000.00	1,469,440.00	1,535,564.80	1,531,891.20	1,517,196.80	1,682,508.80	1,678,835.20	2,131,942.40	3,010,560.00	3,118,080.00
Monthly Ammortization for 36months, no interest	27,333.33	40,817.78	42,654.58	42,552.53	42,144.36	46,736.36	46,634.31	59,220.62	83,626.67	86,613.33
SCHEME #3B (PROMO PERIOD UNTIL FURTHER NOTICE)
Total Contract Price	1,230,000.00	1,836,800.00	1,919,456.00	1,914,864.00	1,896,496.00	2,103,136.00	2,098,544.00	2,664,928.00	3,763,200.00	3,897,600.00
20% Downpayment	246,000.00	367,360.00	383,891.20	382,972.80	379,299.20	420,627.20	419,708.80	532,985.60	752,640.00	779,520.00
20% discount on DP, if paid in 7days	(49,200.00)	(73,472.00)	(76,778.24)	(76,594.56)	(75,859.84)	(84,125.44)	(83,941.76)	(106,597.12)	(150,528.00)	(155,904.00)
Net Cash Down Payment	196,800.00	293,888.00	307,112.96	306,378.24	303,439.36	336,501.76	335,767.04	426,388.48	602,112.00	623,616.00
80% remaining Balance	984,000.00	1,469,440.00	1,535,564.80	1,531,891.20	1,517,196.80	1,682,508.80	1,678,835.20	2,131,942.40	3,010,560.00	3,118,080.00
a. Monthly Ammortization for 36months, no interest	27,333.33	40,817.78	42,654.58	42,552.53	42,144.36	46,736.36	46,634.31	59,220.62	83,626.67	86,613.33
b. 5yrs: 1st to 2nd yr, NO INTEREST	16,400.00	24,490.67	25,592.75	25,531.52	25,286.61	28,041.81	27,980.59	35,532.37	50,176.00	51,968.00
3rd to 5th yr at 14% pa	20,179.87	30,135.28	31,491.36	31,416.02	31,114.67	34,504.89	34,429.55	43,721.87	61,740.56	63,945.58
c. 10yrs: 1st to 2nd yr, NO INTEREST	8,200.00	12,245.33	12,796.37	12,765.76	12,643.31	14,020.91	13,990.29	17,766.19	25,088.00	25,984.00
3rd to 10th yr at 14% pa	13,673.66	20,419.34	21,338.21	21,287.16	21,082.97	23,380.14	23,329.09	29,625.47	41,834.74	43,328.84
SCHEME #4
51-90% CASH payable in 7days with 12% discount
Total Contract Price	1,230,000.00	1,836,800.00	1,919,456.00	1,914,864.00	1,896,496.00	2,103,136.00	2,098,544.00	2,664,928.00	3,763,200.00	3,897,600.00
51% Downpayment	627,300.00	936,768.00	978,922.56	976,580.64	967,212.96	1,072,599.36	1,070,257.44	1,359,113.28	1,919,232.00	1,987,776.00
12% discount on DP, if paid in 7days	(75,276.00)	(112,412.16)	(117,470.71)	(117,189.68)	(116,065.56)	(128,711.92)	(128,430.89)	(163,093.59)	(230,307.84)	(238,533.12)
Net Cash Payment	552,024.00	824,355.84	861,451.85	859,390.96	851,147.40	943,887.44	941,826.55	1,196,019.69	1,688,924.16	1,749,242.88
49% remaining Balance	602,700.00	900,032.00	940,533.44	938,283.36	929,283.04	1,030,536.64	1,028,286.56	1,305,814.72	1,843,968.00	1,909,824.00
a. Monthly Ammortization for 36months, no interest	16,741.67	25,000.89	26,125.93	26,063.43	25,813.42	28,626.02	28,563.52	36,272.63	51,221.33	53,050.67
b. 5yrs: 1st to 2nd yr, NO INTEREST	10,045.00	15,000.53	15,675.56	15,638.06	15,488.05	17,175.61	17,138.11	21,763.58	30,732.80	31,830.40
3rd to 5th yr at 14% pa	12,360.17	18,457.86	19,288.46	19,242.32	19,057.74	21,134.25	21,088.10	26,779.65	37,816.10	39,166.67
c. 10yrs: 1st to 2nd yr, NO INTEREST	5,022.50	7,500.27	7,837.78	7,819.03	7,744.03	8,587.81	8,569.05	10,881.79	15,366.40	15,915.20
3rd to 10th yr at 14% pa	8,375.12	12,506.84	13,069.65	13,038.39	12,913.32	14,320.34	14,289.07	18,145.60	25,623.78	26,538.91
SCHEME #5
No RF, No DP, TCP payable in 36months, NO INTEREST
Monthly Ammortization for 36months	34,166.67	51,022.22	53,318.22	53,190.67	52,680.44	58,420.44	58,292.89	74,025.78	104,533.33	108,266.67
-Prices Subject to change without prior notice
price inclusive of EVAT
Computation prepared by:
Realtor Dinah Laruga
Licensed Broker, DTI XI-06-417(N)
sun 09427001888, globe 09067290616, land 2866372
www.davaoestate.com
Note: Price per sqm on inner lots of Block 10, 16, 21, 24, 26, 33, 36, 43, 48, 60
Payment Schemes for RPV Golf Shares only:
1. NO reservation - No downpayment, Total Contract Price payable in 5 years No Interest.
2. 20%-50% DP payable in: 7 days w/ 15% disc, 30 days w/12% disc.,
60 days w/ 8% disc. (Balance payable in 5 years NO INTEREST)