BAMBU ESTATE (High Density Subdivision)
PHASE 1 PRICELIST
		regular	downgraded	regular	downgraded
House Model	:	HANA	HANA	YUMI	YUMI
		(inner lot)	(inner lot)	(inner lot)	(inner lot)
BLOCK - LOT	:
LOT AREA	:	150	150	150	150
Excess Lot, if any	:
Total LOT AREA		150	150	150	150
Floor Area	:	40.38	40.38	54.9	54.9
No. of Bedrooms	:	2	2	3	3
No. of Toilet and Bath	:	1	1	2	2
Processing Fee		20,000.00	20,000.00	20,000.00	20,000.00
Reservation FEE		10,000.00	10,000.00	10,000.00	10,000.00
Package Price		1,450,000.00	1,300,000.00	1,900,000.00	1,650,000.00
TOTAL PACKAGE PRICE (inclusive of VAT)	:	1,450,000.00	1,300,000.00	1,900,000.00	1,650,000.00
(IF TCP is P2.5m&up with 12%EVAT)
Option A: Spot Cash or Deferred Cash
SPOT CASH (30 days), Less 3%	:	1,406,500.00	1,261,000.00	1,843,000.00	1,600,500.00
DEFERRED CASH (3 months to pay), less 2%	:	1,421,000.00	1,274,000.00	1,862,000.00	1,617,000.00
monthly in 3 months	:	473,666.67	424,666.67	620,666.67	539,000.00
Option B:  IN-HOUSE FINANCING
Less: Reservation Fee		10,000.00	10,000.00	10,000.00	10,000.00
Less: Processing Fee (1mo. After RF)		20,000.00	20,000.00	20,000.00	20,000.00
Downpayment Balance to Start (30days after PF)		260,000.00	230,000.00	350,000.00	300,000.00
payable in 1 year, 0% int		21,666.67	19,166.67	29,166.67	25,000.00
BALANCE FOR AMORTIZATION - 80%	:	1,160,000.00	1,040,000.00	1,520,000.00	1,320,000.00
1 YEAR @ 0% INTEREST	:	96,666.67	86,666.67	126,666.67	110,000.00
2 YEARS - 12% INTEREST P.A.	:	41,424.66	41,424.66	41,424.66	41,424.66
2 YEARS - 14% INTEREST P.A.	:	55,694.94	49,933.40	72,979.58	63,377.01
3 YEARS - 16% INTEREST P.A.	:	40,782.16	36,563.31	53,438.69	46,407.28
4 YEARS - 18% INTEREST P.A.	:	34,075.00	30,550.00	44,650.00	38,775.00
5 YEARS - 20% INTEREST P.A.	:	30,732.91	27,553.64	40,270.70	34,971.93
10 YEARS - 24% INTEREST P.A.		25,575.79	22,930.02	33,513.11	29,103.49
Option C: 30years HDMF Financing Equity
Total Contract Price		1,450,000.00	1,300,000.00	1,900,000.00	1,650,000.00
Less: Reservation Fee		(10,000.00)	(10,000.00)	(10,000.00)	(10,000.00)
Less: Processing Fee		(20,000.00)	(20,000.00)	(20,000.00)	(20,000.00)
Net Total Contract Price		1,420,000.00	1,270,000.00	1,870,000.00	1,620,000.00
Estimated Loanable Amount		1,070,000.00	1,000,000.00	1,250,000.00	1,100,000.00
Total Equity		350,000.00	270,000.00	620,000.00	520,000.00
Equity, payable in max of 12months to KLLDI		29,166.67	22,500.00	51,666.67	43,333.33
Estimated Monthly Ammortization
(over P1M - P1,250,000 =9.50%)
15yrs, 9.5% int. pa, plus: MRI+FI		11,173.20	10,442.25	13,052.81	11,486.47
20yrs, 9.5% int. pa, plus: MRI+FI		9,973.80	9,321.31	11,651.64	10,253.44
25yrs, 9.5% int. pa, plus: MRI+FI		9,348.55	8,736.97	10,921.21	9,610.66
30yrs, 9.5% int. pa, plus: MRI+FI		8,997.14	8,408.54	10,510.68	9,249.40
Loanable Amount thru Pag-ibig		750,000.00	750,000.00	750,000.00	750,000.00
Total Equity		670,000.00	520,000.00	1,120,000.00	870,000.00
Equity, payable in max of 12months to KLLDI		55,833.33	43,333.33	93,333.33	72,500.00
Estimated Monthly Ammortization
(over P300t - P750T =7.00%)
15yrs, 7% int. pa, plus: MRI+FI		6,741.21	6,741.21	6,741.21	6,741.21
20yrs, 7% int. pa, plus: MRI+FI		5,814.74	5,814.74	5,814.74	5,814.74
25yrs, 7% int. pa, plus: MRI+FI		5,300.84	5,300.84	5,300.84	5,300.84
30yrs, 7% int. pa, plus: MRI+FI		4,989.77	4,989.77	4,989.77	4,989.77
Note: plus 5% transfer of title fee, subject to change without prior notice
prices are subject to change without prior notice
issuance of PDC is needed for equity, HDMF Amortization and in-house financing payments
if corner or prime P4200 per sqm x excess, 150 x 200
if inner excess x P4000
FOR PRESENTATION PURPOSES ONLY
Computation is made and prepared by:
REALTOR DINAH PEREZ PATRIMONIO
RELB No. XI-06-417N
Mobile No. 09285001254
www.davaoestate.com