BAMBU ESTATE (High Density Subdivision)
PHASE 2 PRICELIST
regular downgraded regular downgraded regular
House Model : HANA HANA YUMI YUMI YUMI
(inner lot) (inner lot) (inner lot) (inner lot) (inner lot)
BLOCK - LOT : Block 31 Lot 2
LOT AREA : 150 150 150 150 150
Excess Lot, if any  : 69
Total LOT AREA 150 150 150 150 219
Floor Area : 40.38 40.38 54.9 54.9 54.9
No. of Bedrooms : 2 2 3 3 3
No. of Toilet and Bath : 1 1 2 2 2
Processing Fee             20,000.00             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              10,000.00
Package Price         1,450,000.00         1,300,000.00         1,900,000.00         1,650,000.00         1,900,000.00
TOTAL PACKAGE PRICE (inclusive of VAT) :         1,450,000.00         1,300,000.00         1,900,000.00         1,650,000.00         2,305,000.00
  (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 2,235,850.00
DEFERRED CASH (3 months to pay), less 2% : 1,421,000.00 1,274,000.00 1,862,000.00 1,617,000.00 2,258,900.00
          monthly in 3 months : 473,666.67 424,666.67 620,666.67 539,000.00 752,966.67
Option B:  IN-HOUSE FINANCING
Less: Reservation Fee 10,000.00 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 20,000.00
Downpayment Balance to Start (30days after PF) 260,000.00 230,000.00 350,000.00 300,000.00 431,000.00
     payable in 1 year, 0% int              21,666.67              19,166.67              29,166.67              25,000.00              35,916.67
     payable in 16 months, 0% int (PROMO ONLY)              16,250.00              14,375.00              21,875.00              18,750.00              26,937.50
BALANCE FOR AMORTIZATION - 80% :         1,160,000.00         1,040,000.00         1,520,000.00         1,320,000.00         1,844,000.00
1 YEAR @ 0% INTEREST : 96,666.67 86,666.67 126,666.67 110,000.00 153,666.67
2 YEARS - 12% INTEREST P.A. : 41,424.66 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 88,535.76
3 YEARS - 16% INTEREST P.A. : 40,782.16 36,563.31 53,438.69 46,407.28 64,829.57
4 YEARS - 18% INTEREST P.A. : 34,075.00 30,550.00 44,650.00 38,775.00 54,167.50
5 YEARS - 20% INTEREST P.A. : 30,732.91 27,553.64 40,270.70 34,971.93 48,854.72
10 YEARS - 24% INTEREST P.A. 25,575.79 22,930.02 33,513.11 29,103.49 40,656.69
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         2,305,000.00
Less: Reservation Fee             (10,000.00)             (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)             (20,000.00)
Net Total Contract Price         1,420,000.00         1,270,000.00         1,870,000.00         1,620,000.00         2,275,000.00
  Estimated Loanable Amount           1,070,000.00         1,000,000.00         1,250,000.00         1,100,000.00         1,250,000.00
  Total Equity             350,000.00            270,000.00            620,000.00            520,000.00         1,025,000.00
  Equity, payable in max of 12months to KLLDI              29,166.67              22,500.00              51,666.67              43,333.33              85,416.67
  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              13,052.81
       20yrs, 9.5% int. pa, plus: MRI+FI                9,973.80                9,321.31              11,651.64              10,253.44              11,651.64
       25yrs, 9.5% int. pa, plus: MRI+FI                9,348.55                8,736.97              10,921.21                9,610.66              10,921.21
       30yrs, 9.5% int. pa, plus: MRI+FI                8,997.14                8,408.54              10,510.68                9,249.40              10,510.68
  Loanable Amount thru Pag-ibig            750,000.00            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         1,525,000.00
  Equity, payable in max of 12months to KLLDI              55,833.33              43,333.33              93,333.33              72,500.00            127,083.33
  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                6,741.21
       20yrs, 7% int. pa, plus: MRI+FI                5,814.74                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                5,300.84
       30yrs, 7% int. pa, plus: MRI+FI                4,989.77                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 inner P4600 per sqm in excess
          if prime or corner P4800 per sqm in excess, + 200 x standard lot
          if PRIME and corner x P5000 per sqm in excess, + 400 x standard lot area
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