VILLA AZALEA Basic Models SAMPLE COMPUTATION
pricelist as of July 21, 2010 until further notice
House Model :  HAZEL   CITRON  MAGNOLIA
Lot Location :  2-storey   2-storey   2-storey 
 3BR / 1TB   2BR / 1TB   3BR / 1TB 
 if w/balcony, w/ADD-ON 
LOT SIZE (DIFFER) :              123.00              130.00              130.00
Total LOT AREA (sqm)              123.00              130.00              130.00
Floor Area(sqm) :                 65.00                 73.00 73.00
Total Package Price (inclusive of VAT)         2,499,000         2,493,120         3,084,570
Processing Fee (excluded in the TCP)                 5,000                 5,000                 5,000
      (must be paid w/in30days fr reservation date)
Option A:  BANK FINANCING - 20% (METROBANK)
TOTAL PACKAGE PRICE  :         2,499,000         2,493,120         3,084,570
DOWNPAYMENT - 20% :            499,800            498,624            616,914
     Reservation Fee :             (25,000)             (25,000)             (25,000)
     DP Balance, net of reservation :            474,800            473,624            591,914
            DP payable in 12 months              39,567              39,469              49,326
            DP payable in 24 months w/ int              22,462              22,406              28,002
BALANCE FOR AMORTIZATION - 80% :         1,999,200         1,994,496         2,467,656
10 YEARS @ 10.5% INTEREST :              26,976              26,913              33,297
15 YEARS - 10.5% INTEREST P.A. :              22,099              22,047              27,277
20 YEARS - 10.5% INTEREST P.A. :              19,960              19,913              24,637
MRI/FI per year  ++   ++   ++ 
Option B:  BANK FINANCING - 30% (PS BANK)
TOTAL PACKAGE PRICE  :         2,499,000         2,493,120         3,084,570
DOWNPAYMENT - 30% :            749,700            747,936            925,371
     Reservation Fee :             (25,000)             (25,000)             (25,000)
     DP Balance, net of reservation :            724,700            722,936            900,371
            DP payable in 12 months              60,392              60,245              75,031
            DP payable in 24 months w/ int              34,284              34,200              42,594
BALANCE FOR AMORTIZATION - 70% :         1,749,300         1,745,184         2,159,199
10 YEARS @ 10.5% INTEREST :              23,604              23,549              29,135
15 YEARS - 10.5% INTEREST P.A. :              19,337              19,291              23,868
20 YEARS - 10.5% INTEREST P.A. :              17,465              17,424              21,557
MRI/FI per year  ++   ++   ++ 
Option C: IN-HOUSE FINANCING
TOTAL PACKAGE PRICE  :         2,499,000         2,493,120         3,084,570
DOWNPAYMENT - 30% :            749,700            747,936            925,371
     Reservation Fee :            724,700            722,936            900,371
     DP Balance, net of reservation :         1,474,400         1,470,872         1,825,742
            DP payable in 12 months            122,867            122,573            152,145
            DP payable in 24 months w/ int              34,284              34,200              42,594
BALANCE FOR AMORTIZATION - 70% :         1,749,300         1,745,184         2,159,199
1 YEAR @ 0% INTEREST :            145,775            145,432            179,933
2 YEARS - 17% INTEREST P.A. :              86,489              86,286            106,756
3 YEARS - 19% INTEREST P.A. :              64,122              63,971              79,148
5 YEARS - 21% INTEREST P.A. :              47,324              47,213              58,414
Option D:  PAG-IBIG FINANCING
TOTAL PACKAGE PRICE  :         2,499,000         2,493,120         3,084,570
EQUITY - 30% :            749,700            747,936            925,371
     Reservation Fee :             (25,000)             (25,000)             (25,000)
     Equity Balance, net of reservation :            724,700            722,936            900,371
            DP payable in 12 months              60,392              60,245              75,031
LOANABLE AMOUNT - 70% :         1,749,300         1,745,184         2,159,199
1 YEAR @ 0% INTEREST :            145,775            145,432            179,933
  5 YEARS - 9.5-10.5% INTEREST P.A. :              37,599              37,511              46,410
10 YEARS - 9.5-11.5% INTEREST P.A. :              23,604              23,549              29,135
15 YEARS - 9.5-10.5% INTEREST P.A. :              19,337              19,291              23,868
20 YEARS - 9.5-10.5% INTEREST P.A. :              17,465              17,424              21,557
25 YEARS - 9.5-10.5% INTEREST P.A. :              16,517              16,478              20,387
30 YEARS - 9.5-10.5% INTEREST P.A. :              16,002              15,964              19,751
MRI/FI per year  ++   ++   ++ 
Note: plus 5% transfer of title fee
          Reservation fee of P25,000 is non-refundable but deductible from the Downpayment
          SPOT CASH -with 6% discount on TCP within 7days after reservation, 5% discount within 30days prior to full payment
          FULL DP - paid within 7days from Reservation Date subject to 3% discount on DP amount
          prices are subject to change without prior notice
          all payments must be covered by PDCs
          For Bank payments, construction will commence upon release of Bank Letter of Guaranty
Additional Information: 73 sqm floor area of Citron includes 12sqm balcony
Computation made by: Realtor Dinah P. Patrimonio
                                       REBL#XI-06-417(N)
                                       CP#09177000989 / 09285001254 / 09239019906 / 2866372
                                       atedhines@gmail.com www.davaoestate.com