This pricelist is updated as of February 22, 2010
House Model :  JUSTINE  ANJENNETTE JACKIE CHYNNA LILIA NICOLE JENNY
Lot Category :  INNER   INNER   INNER   INNER   INNER   INNER   INNER 
LOT SIZE :                                        121.00                                        121.00                                        150.00                                        121.00                                        150.00                                        150.00                                        150.00
Excess Lot, if any :
Total LOT AREA (sqm)                                        121.00                                        121.00                                        150.00                                        121.00                                        150.00                                        150.00                                        150.00
Floor Area(sqm) :                                          55.77 71.25 67.80 91.61 116.56 121.29 145.43
No. of Bedrooms : 2 3 3 3 3 4 4
No. of Toilet and Bath : 1 2 1 3 3 3 3
Total Package Price (inclusive of VAT)                             3,300,000.00                             3,880,000.00                             4,060,000.00                             4,650,000.00                             5,730,000.00                             5,990,000.00                             7,080,000.00
Option A: Spot Cash or Deferred Cash
SPOT CASH (5% discount in 30days) :                             3,135,000.00                             3,686,000.00                             3,857,000.00                             4,417,500.00                             5,443,500.00                             5,690,500.00                             6,726,000.00
DEFERRED CASH (3 months to pay)-less 2% :                             3,234,000.00                             3,802,400.00                             3,978,800.00                             4,557,000.00                             5,615,400.00                             5,870,200.00                             6,938,400.00
          monthly in 3 months :                             1,078,000.00                             1,267,466.67                             1,326,266.67                             1,519,000.00                             1,871,800.00                             1,956,733.33                             2,312,800.00
Option B:  IN-HOUSE FINANCING
TOTAL PACKAGE PRICE  :                             3,300,000.00                             3,880,000.00                             4,060,000.00                             4,650,000.00                             5,730,000.00                             5,990,000.00                             7,080,000.00
DOWNPAYMENT - 20% :                                660,000.00                                776,000.00                                812,000.00                                930,000.00                             1,146,000.00                             1,198,000.00                             1,416,000.00
     Reservation Fee :                                 (50,000.00)                                 (50,000.00)                                 (50,000.00)                                 (50,000.00)                                 (50,000.00)                                 (50,000.00)                                 (50,000.00)
     DP Balance, net of reservation :                                610,000.00                                726,000.00                                762,000.00                                880,000.00                             1,096,000.00                             1,148,000.00                             1,366,000.00
            DP payable in 12 months                                  50,833.33                                  60,500.00                                  63,500.00                                  73,333.33                                   91,333.33                                   95,666.67                                113,833.33
BALANCE FOR AMORTIZATION - 80% :                             2,640,000.00                             3,104,000.00                             3,248,000.00                             3,720,000.00                             4,584,000.00                             4,792,000.00                             5,664,000.00
1 YEAR @ 0% INTEREST :                                220,000.00                                258,666.67                                270,666.67                                310,000.00                                382,000.00                                399,333.33                                472,000.00
2 YEARS - 14% INTEREST P.A. :                                126,754.01                                149,031.99                                155,945.84                                178,607.93                                220,091.06                                230,077.74                                271,944.97
3 YEARS - 16% INTEREST P.A. :                                  92,814.57                                109,127.43                                114,190.04                                130,784.16                                161,159.84                                168,472.50                                199,129.44
4 YEARS - 18% INTEREST P.A. :                                  77,550.00                                  91,180.00                                  95,410.00                                109,275.00                                134,655.00                                140,765.00                                166,380.00
5 YEARS - 20% INTEREST P.A. :                                  69,943.85                                  82,237.02                                  86,052.13                                  98,557.25                                121,447.96                                126,958.69                                150,061.36
10 YEARS - 24% INTEREST P.A. :                                  58,206.98                                  68,437.29                                  71,612.22                                  82,018.92                                101,068.48                                105,654.48                                124,880.42
Option C:  BANK FINANCING
TOTAL PACKAGE PRICE  :                             3,300,000.00                             3,880,000.00                             4,060,000.00                             4,650,000.00                             5,730,000.00                             5,990,000.00                             7,080,000.00
30% equity :                                990,000.00                             1,164,000.00                             1,218,000.00                             1,395,000.00                             1,719,000.00                             1,797,000.00                             2,124,000.00
     Reservation Fee :                                 (50,000.00)                                 (50,000.00)                                 (50,000.00)                                 (50,000.00)                                 (50,000.00)                                 (50,000.00)                                 (50,000.00)
     Equity Balance, net of reservation  :                                940,000.00                             1,114,000.00                             1,168,000.00                             1,345,000.00                             1,669,000.00                             1,747,000.00                             2,074,000.00
            Equity payable in 12 months                                  78,333.33                                  92,833.33                                  97,333.33                                112,083.33                                139,083.33                                145,583.33                                172,833.33
70% Loanable amount :                             2,310,000.00                             2,716,000.00                             2,842,000.00                             3,255,000.00                             4,011,000.00                             4,193,000.00                             4,956,000.00
5 YEARS - 10.25% INTEREST (estimate) :                                  49,365.31                                  58,041.64                                  60,734.29                                  69,560.21                                   85,716.13                                   89,605.52                                105,911.03
10 YEARS - 11.5% INTEREST (estimate) :                                  32,477.55                                  38,185.72                                  39,957.23                                  45,763.82                                   56,392.83                                   58,951.67                                   69,679.10
20 YEARS - 11.5% INTEREST (estimate) :                                  27,909.92                                  32,815.30                                  34,337.66                                  39,327.62                                   48,461.77                                   50,660.74                                   57,895.49
Option D:  HDMF (thru: PAG-IBIG)
TOTAL PACKAGE PRICE  :                             3,300,000.00                             3,880,000.00                             4,060,000.00                             4,650,000.00                             5,730,000.00                             5,990,000.00                             7,080,000.00
Less: Reservation Fee :                                 (50,000.00)                                 (50,000.00)                                 (50,000.00)                                 (50,000.00)                                 (50,000.00)                                 (50,000.00)                                 (50,000.00)
Less: Equity to be paid to us (1yr @0% int) :                             1,250,000.00                             1,830,000.00                             2,010,000.00                             2,600,000.00                             3,680,000.00                             3,940,000.00                             5,030,000.00
           Monthly Equity for 12months                                104,166.67                                152,500.00                                167,500.00                                216,666.67                                306,666.67                                328,333.33                                419,166.67
Loanable Amount :                             2,000,000.00                             2,000,000.00                             2,000,000.00                             2,000,000.00                             2,000,000.00                             2,000,000.00                             2,000,000.00
15 YEARS - 10.5% INTEREST :                                  22,107.98                                  22,107.98                                  22,107.98                                  22,107.98                                   22,107.98                                   22,107.98                                   22,107.98
20 YEARS - 10.5% INTEREST :                                  19,967.60                                  19,967.60                                  19,967.60                                  19,967.60                                   19,967.60                                   19,967.60                                   19,967.60
25 YEARS - 10.5% INTEREST :                                  18,883.63                                  18,883.63                                  18,883.63                                  18,883.63                                   18,883.63                                   18,883.63                                   18,883.63
30 YEARS - 10.5% INTEREST :                                  18,294.79                                  18,294.79                                  18,294.79                                  18,294.79                                   18,294.79                                   18,294.79                                   18,294.79
Option B Inhouse financing, 80% loanable amount monthly ammortization (optional)>> MRI & FI
Option C Bank financing, 70% loanable amount monthly ammortization plus + MRI & + FI, and subject to annual repricing
Note: plus 5% transfer of title fee
          prices are subject to change without prior notice Prepared by:
          issuance of PDC is needed for equity, HDMF Amortization and in-house financing payments
FOR PRESENTATION PURPOSES ONLY
REALTOR DINAH PEREZ PATRIMONIO
Licensed Real Estate Broker
DTI XI-06-417(N)
CONTACT DETAILS BELOW: 
USA clients call us @ #1 (646) 808 3295 
UK clients call us @ # 44 (20) 85883060 
Phil: Mobile (SMART)#63-928 5001254
Phil: Mobile (SUN)#63-923 9019906 
Phil: Landphone (SPAN): #63-82 3015701
Member of DBRFI (Davao Board of Realtors Foundation, Inc.) 
NEW OFFICE ADDRESS: Door 12 MTS - Matina Town Square, Matina, DC