This pricelist is updated as of December 14, 2011 until further notice
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)                             3,640,000.00                             4,620,000.00                             4,480,000.00                             4,990,000.00                             6,150,000.00                             6,410,000.00                             7,500,000.00
Option A: Spot Cash or Deferred Cash
SPOT CASH (5% discount in 30days) :                             3,458,000.00                             4,389,000.00                             4,256,000.00                             4,740,500.00                             5,842,500.00                             6,089,500.00                             7,125,000.00
DEFERRED CASH (3 months to pay)-less 2% :                             3,567,200.00                             4,527,600.00                             4,390,400.00                             4,890,200.00                             6,027,000.00                             6,281,800.00                             7,350,000.00
          monthly in 3 months :                             1,189,066.67                             1,509,200.00                             1,463,466.67                             1,630,066.67                             2,009,000.00                             2,093,933.33                             2,450,000.00
Option B:  IN-HOUSE FINANCING
TOTAL PACKAGE PRICE  :                             3,640,000.00                             4,620,000.00                             4,480,000.00                             4,990,000.00                             6,150,000.00                             6,410,000.00                             7,500,000.00
DOWNPAYMENT - 20% :                                728,000.00                                924,000.00                                896,000.00                                998,000.00                             1,230,000.00                             1,282,000.00                             1,500,000.00
     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 :                                678,000.00                                874,000.00                                846,000.00                                948,000.00                             1,180,000.00                             1,232,000.00                             1,450,000.00
BALANCE FOR AMORTIZATION - 80% :                             2,912,000.00                             3,696,000.00                             3,584,000.00                             3,992,000.00                             4,920,000.00                             5,128,000.00                             6,000,000.00
1 YEAR @ 0% INTEREST :                                242,666.67                                308,000.00                                298,666.67                                332,666.67                                410,000.00                                427,333.33                                500,000.00
2 YEARS - 14% INTEREST P.A. :                                139,813.52                                177,455.62                                172,078.17                                191,667.43                                236,223.39                                246,210.07                                288,077.30
3 YEARS - 16% INTEREST P.A. :                                102,377.28                                129,940.39                                126,002.81                                140,346.88                                172,972.60                                180,285.27                                210,942.20
4 YEARS - 18% INTEREST P.A. :                                  85,540.00                                108,570.00                                105,280.00                                117,265.00                                144,525.00                                150,635.00                                176,250.00
5 YEARS - 20% INTEREST P.A. :                                  77,150.19                                  97,921.39                                  94,954.08                                105,763.58                                130,349.91                                135,860.64                                158,963.30
10 YEARS - 24% INTEREST P.A. :                                  64,204.06                                  81,489.77                                  79,020.38                                  88,016.00                                108,476.64                                113,062.64                                132,288.58
Option C:  BANK FINANCING
TOTAL PACKAGE PRICE  :                             3,640,000.00                             4,620,000.00                             4,480,000.00                             4,990,000.00                             6,150,000.00                             6,410,000.00                             7,500,000.00
30% equity :                             1,092,000.00                             1,386,000.00                             1,344,000.00                             1,497,000.00                             1,845,000.00                             1,923,000.00                             2,250,000.00
     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  :                             1,042,000.00                             1,336,000.00                             1,294,000.00                             1,447,000.00                             1,795,000.00                             1,873,000.00                             2,200,000.00
            Equity payable in 12 months                                  86,833.33                                111,333.33                                107,833.33                                120,583.33                                149,583.33                                156,083.33                                183,333.33
70% Loanable amount :                             2,548,000.00                             3,234,000.00                             3,136,000.00                             3,493,000.00                             4,305,000.00                             4,487,000.00                             5,250,000.00
5 YEARS - 10.25% INTEREST (estimate) :                                  54,451.43                                  69,111.43                                  67,017.15                                  74,646.33                                   91,998.99                                   95,888.37                                112,193.89
10 YEARS - 11.5% INTEREST (estimate) :                                  35,823.72                                  45,468.57                                  44,090.73                                  49,109.99                                   60,526.34                                   63,085.18                                   73,812.61
20 YEARS - 11.5% INTEREST (estimate) :                                  30,785.49                                  39,073.89                                  37,889.83                                  42,203.18                                   52,013.94                                   54,212.91                                   61,329.97
Option D:  HDMF (thru: PAG-IBIG)
TOTAL PACKAGE PRICE  :                             3,640,000.00                             4,620,000.00                             4,480,000.00                             4,990,000.00                             6,150,000.00                             6,410,000.00                             7,500,000.00
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) :                             1,590,000.00                             2,570,000.00                             2,430,000.00                             2,940,000.00                             4,100,000.00                             4,360,000.00                             5,450,000.00
           Monthly Equity for 12months                                132,500.00                                214,166.67                                202,500.00                                245,000.00                                341,666.67                                363,333.33                                454,166.67
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 
Phil: Mobile (GLOBE)#63-906 7290616
Phil: Mobile (SUN)#63-942 7001888
Phil: Landphone (PLDT): #63-82 2975323
Member of DBRFI (Davao Board of Realtors Foundation, Inc.) 
OFFICE ADDRESS: Door 12 MTS - Matina Town Square, Matina, DC