Upload
alexandro-novora
View
192
Download
3
Embed Size (px)
Citation preview
Pristine Memorial Gardens - Legazpi City
SPOT CASH & NO DOWN PAYMENT
STRAIGHT MONTHLY AMORTIZATION
INVENTORY LOT PRICE PCF CONTRACT PRICE 25% DISCOUNT 1-yr no interest 2 years 3 years
SINGLE LOT
Regular R 2.44 42,240.00 12,000.00 54,240.00 10,560.00 43,680.00 4,553.49 2,738.79 1,987.46
Near Tree P 2.44 46,860.00 12,000.00 58,860.00 11,715.00 47,145.00 4,941.35 2,972.08 2,156.75
Near Mainroad P 2.44 47,740.00 12,000.00 59,740.00 11,935.00 47,805.00 5,015.22 3,016.51 2,188.99
Along Mainroad SP 2.44 53,020.00 12,000.00 65,020.00 13,255.00 51,765.00 5,458.48 3,283.12 2,382.46
TWIN LOT
Regular R 4.88 104,500.00 24,000.00 128,500.00 26,125.00 102,375.00 10,787.68 6,488.48 4,708.50
Near Pathwalk P 4.88 115,610.00 24,000.00 139,610.00 28,902.50 110,707.50 11,720.38 7,049.47 5,115.59
Near Mainroad P 4.88 128,700.00 24,000.00 152,700.00 32,175.00 120,525.00 12,819.29 7,710.43 5,595.23
3 LOT
Along Pathwalk SP 7.32 175,395.00 36,000.00 211,395.00 43,848.75 167,546.25 17,746.79 10,674.18 7,745.94
4 LOT
Near Pathwalk R 9.76 189,860.00 48,000.00 237,860.00 47,465.00 190,395.00 19,968.55 12,010.50 8,715.67
Near Mainroad P 9.76 210,760.00 48,000.00 258,760.00 52,690.00 206,070.00 21,723.12 13,065.83 9,481.48
Along Pathwalk SP 9.76 233,860.00 48,000.00 281,860.00 58,465.00 223,395.00 23,662.38 14,232.24 10,327.91
Along Mainraod SP 9.76 259,380.00 48,000.00 307,380.00 64,845.00 242,535.00 25,804.81 15,520.85 11,263.02
5 LOT
Near Mainroad P 12.20 260,920.00 60,000.00 320,920.00 65,230.00 255,690.00 26,941.50 16,204.53 11,759.15
Along Pathwalk SP 12.20 289,520.00 60,000.00 349,520.00 72,380.00 277,140.00 29,342.50 17,648.66 12,807.11
Along Mainroad SP 12.20 321,420.00 60,000.00 381,420.00 80,355.00 301,065.00 32,020.53 19,259.42 13,975.99
6 LOT
Along Pathwalk SP 14.64 344,300.00 72,000.00 416,300.00 86,075.00 330,225.00 34,948.73 21,020.65 15,254.06
Along Mainroad SP 14.64 382,360.00 72,000.00 454,360.00 95,590.00 358,770.00 38,143.90 22,942.45 16,648.66
CLASSIFI
CATION
STD. LOT
AREA
SPOTCASH
AMOUNT
HEAD OFFICE2nd Floor, DEFEDBAC Bldg. Peñaranda St., Bonot, Legazpi CityTel. Nos.: (052) 480-5000 / 820-5268
LIGAO BRANCHMaharlika HighwayPaulog, Ligao CityTel. Nos.: (052) 837-7788 / 837-1528
SPOT CASH & NO DOWN PAYMENT
STRAIGHT MONTHLY AMORTIZATION
INVENTORY LOT PRICE PCF CONTRACT PRICE 30% DISCOUNT 1-yr no interest 2 years 3 years
12 LOT
Along Pathwalk SP 29.28 758,780.00 ### 878,780.00 227,634.00 651,146.00 70,589.30 42,457.43 30,810.10
Along Mainroad SP 29.28 842,380.00 ### 962,380.00 252,714.00 709,666.00 77,256.68 46,467.66 33,720.20
18 LOT
Along Mainroad SP 43.92 1,335,400.00 ### 1,515,400.00 400,620.00 1,114,780.00 121,613.70 73,147.12 53,080.70
Note:
**Straight Monthly Amortization for Family Estates, net of 5% discount on LP
Prices are subject to change without prior notice. For any typographical error, the company reserves the right to ammend it.
CLASSIFI
CATION
STD. LOT
AREA
SPOTCASH
AMOUNT
Pristine Memorial Gardens - Legazpi City
WITH 10%, 20% AND 30% DOWN PAYMENT
WITH 10% DOWN PAYMENT WITH 20% DOWN PAYMENT WITH 30% DOWN PAYMENT
INVENTORY LOT PRICE PCF 2 years 3 years 2 years 3 years 2 years 3 years
SINGLE LOT
Regular R 2.44 42,240.00 ### 54,240.00 5,212.80 46,915.20 3,941.79 2,371.91 1,721.62 10,256.64 41,026.56 3,450.55 2,077.44 ### 15,004.80 35,011.20 2,948.48 1,776.41 1,290.23
Near Tree P 2.44 46,860.00 ### 58,860.00 5,651.70 50,865.30 4,273.67 2,571.61 1,866.58 11,115.96 44,463.84 3,739.64 2,251.49 ### 16,252.20 37,921.80 3,193.60 1,924.09 1,397.49
Near Mainroad P 2.44 47,740.00 ### 59,740.00 5,735.30 51,617.70 4,336.89 2,609.65 1,894.19 11,279.64 45,118.56 3,794.71 2,284.65 ### 16,489.80 38,476.20 3,240.29 1,952.22 1,417.92
Along Mainroad SP 2.44 53,020.00 ### 65,020.00 6,236.90 56,132.10 4,716.19 2,837.89 2,059.85 12,261.72 49,046.88 4,125.10 2,483.56 ### 17,915.40 41,802.60 3,520.43 2,120.99 1,540.51
TWIN LOT
Regular R 4.88 104,500.00 ### ### ### ### 9,321.75 5,609.21 4,071.38 24,237.00 96,948.00 8,153.83 4,909.11 ### 35,415.00 82,635.00 6,959.15 4,192.76 3,045.27
Near Pathwalk P 4.88 115,610.00 ### ### ### ### 10,119.85 6,089.46 4,419.96 26,303.46 105,213.84 8,849.03 5,327.66 ### 38,414.70 89,634.30 7,548.60 4,547.89 3,303.20
Near Mainroad P 4.88 128,700.00 ### ### ### ### 11,060.19 6,655.29 4,830.66 28,738.20 114,952.80 9,668.13 5,820.81 ### 41,949.00 97,881.00 8,243.10 4,966.31 3,607.11
3 LOT
Along Pathwalk SP 7.32 175,395.00 ### ### ### ### 15,322.01 9,219.77 6,692.06 39,823.47 159,293.88 13,397.44 8,066.08 ### 58,156.65 ### 11,427.94 6,885.13 5,000.77
4 LOT
Near Pathwalk R 9.76 189,860.00 ### ### ### ### 17,268.54 ### 7,542.23 44,913.96 179,655.84 15,109.99 9,097.14 ### 65,662.20 ### 12,902.80 7,773.70 5,646.16
Near Mainroad P 9.76 210,760.00 ### ### ### ### 18,769.93 ### 8,197.98 48,801.36 195,205.44 16,417.79 9,884.52 ### 71,305.20 ### 14,011.67 8,441.78 6,131.39
Along Pathwalk SP 9.76 233,860.00 ### ### ### ### 20,429.35 ### 8,922.75 53,097.96 212,391.84 17,863.26 ### ### 77,542.20 ### 15,237.26 9,180.17 6,667.70
Along Mainraod SP 9.76 259,380.00 ### ### ### ### 22,262.62 ### 9,723.45 57,844.68 231,378.72 19,460.16 ### ### 84,432.60 ### 16,591.24 9,995.92 7,260.19
5 LOT
Near Mainroad P 12.20 260,920.00 ### ### ### ### 23,280.66 ### ### 60,531.12 242,124.48 20,363.93 ### ### 88,448.40 ### 17,380.36 ### 7,605.50
Along Pathwalk SP 12.20 289,520.00 ### ### ### ### 25,335.19 ### ### 65,850.72 263,402.88 22,153.55 ### ### 96,170.40 ### 18,897.75 ### 8,269.50
Along Mainroad SP 12.20 321,420.00 ### ### ### ### 27,626.78 ### ### 71,784.12 287,136.48 24,149.67 ### ### ### ### 20,590.23 ### 9,010.11
6 LOT
Along Pathwalk SP 14.64 344,300.00 ### ### ### ### 30,177.81 ### ### 78,439.80 313,759.20 26,388.78 ### ### ### ### 22,511.55 ### 9,850.87
Along Mainroad SP 14.64 382,360.00 ### ### ### ### 32,911.91 ### ### 85,518.96 342,075.84 28,770.36 ### ### ### ### 24,530.86 ### 10,734.50
CLASSIFICAT
ION
STD. LOT
AREA
CONTRACT
PRICE
10% DOWN
PAYMENT
REMAININ
G BALANCE
1-yr no
interest
20% DOWN
PAYMENT
REMAININ
G BALANCE
1-yr no
interest
30% DOWN
PAYMENT
REMAININ
G BALANCE
1-yr no
interest
HEAD OFFICE2nd Floor, DEFEDBAC Bldg. Peñaranda St., Bonot, Legazpi CityTel. Nos.: (052) 480-5000 / 820-5268
LIGAO BRANCHMaharlika HighwayPaulog, Ligao CityTel. Nos.: (052) 837-7788 / 837-1528
WITH 10%, 20% AND 30% DOWN PAYMENT
WITH 10% DOWN PAYMENT WITH 20% DOWN PAYMENT WITH 30% DOWN PAYMENT
INVENTORY LOT PRICE PCF 2 years 3 years 2 years 3 years 2 years 3 years
12 LOT
Along Pathwalk SP 29.28 758,780.00 ### ### ### ### 63,582.29 ### ### ### 660,532.32 55,554.21 ### ### ### ### 47,331.74 ### 20,711.98
Along Mainroad SP 29.28 842,380.00 ### ### ### ### 69,587.84 ### ### ### 722,730.72 60,785.42 ### ### ### ### 51,767.20 ### 22,652.90
18 LOT
Along Mainroad SP 43.92 ### ### ### ### ### ### ### ### ### ### 95,672.84 ### ### ### ### 81,461.80 ### 35,647.01
Note:
10% Down Payment, net of 5% discount on LP
20% Down Payment, net of 7% discount on LP
30% Down Payment, net of 10% discount on LP
Prices are subject to change without prior notice. For any typographical error, the company reserves the right to ammend it.
CLASSIFICAT
ION
STD. LOT
AREA
CONTRACT
PRICE
10% DOWN
PAYMENT
REMAININ
G BALANCE
1-yr no
interest
20% DOWN
PAYMENT
REMAININ
G BALANCE
1-yr no
interest
30% DOWN
PAYMENT
REMAININ
G BALANCE
1-yr no
interest
Pristine Memorial Gardens - Legazpi City
SPOTCASH, 20% DOWN PAYMENT & NO DOWN PAYMENT
WITH 20% DOWN PAYMENT STRAIGHT AMORTIZATION
INVENTORY LOT PRICE PCF SPOT CASH
20% DP 2 years 3 years 4 years 5 years 2 years 15% Disc. Net Amount
SINGLE LOT
Middle Area R 2.44 21,120.00 6,000.00 27,120.00 3,168.00 23,952.00 5,424.00 1,824.75 1,098.61 797.64 649.80 563.13 2,276.75 1,369.40
Near Tree P 2.44 23,430.00 6,000.00 29,430.00 3,514.50 25,915.50 5,886.00 1,980.17 1,192.19 865.58 705.14 611.10 2,470.67 1,486.04
Near Pathwalk P 2.44 23,650.00 6,000.00 29,650.00 3,547.50 26,102.50 5,930.00 1,994.98 1,201.10 872.05 710.41 615.66 2,489.14 1,497.15
Near Mainroad P 2.44 23,870.00 6,000.00 29,870.00 3,580.50 26,289.50 5,974.00 2,009.78 1,210.01 878.52 715.69 620.23 2,507.61 1,508.26
Along Pathwalk SP 2.44 26,290.00 6,000.00 32,290.00 3,943.50 28,346.50 6,458.00 2,172.61 1,308.04 949.70 773.67 670.48 2,710.77 1,630.45
Along Mainroad SP 2.44 26,510.00 6,000.00 32,510.00 3,976.50 28,533.50 6,502.00 2,187.41 1,316.95 956.17 778.94 675.05 2,729.24 1,641.56
TWIN LOT
Near Pathwalk P 4.88 57,970.00 12,000.00 69,970.00 8,695.50 61,274.50 13,994.00 4,707.87 2,834.43 2,057.93 1,676.48 1,452.89 5,874.04 3,533.07
Along Pathwalk SP 4.88 59,950.00 12,000.00 71,950.00 8,992.50 62,957.50 14,390.00 4,841.10 2,914.64 2,116.16 1,723.92 1,494.00 6,040.26 3,633.04
Near Mainroad P 4.88 64,350.00 12,000.00 76,350.00 9,652.50 66,697.50 15,270.00 5,137.15 3,092.88 2,245.58 1,829.35 1,585.36 6,409.65 3,855.22
Along Mainroad SP 4.88 70,785.00 12,000.00 82,785.00 10,617.75 72,167.25 16,557.00 5,570.12 3,353.55 2,434.84 1,983.53 1,718.98 6,949.87 4,180.15
4 LOT
Along Pathwalk SP 9.76 ### 24,000.00 ### 17,539.50 123,390.50 28,186.00 9,482.36 5,708.96 4,144.98 3,376.68 2,926.33 ### 7,116.12
Along Mainroad SP 9.76 ### 24,000.00 ### 19,453.50 134,236.50 30,738.00 10,340.90 6,225.86 4,520.27 3,682.41 3,191.28 ### 7,760.42
WITH 20% DOWN PAYMENT STRAIGHT AMORTIZATION
INVENTORY LOT PRICE PCF SPOT CASH
2 years 3 years 4 years 5 years 2 years 15% Disc. Net Amount
12 LOT
Along Mainroad SP 29.28 ### 60,000.00 ### 57,307.25 384,741.07 84,589.18 29,740.49 17,904.85 ### ### 9,177.15 ### ###
15 LOT
Along Mainroad SP 36.60 ### 75,000.00 ### 71,634.06 480,926.34 105,736.48 37,175.62 22,381.06 ### ### ### ### ###
18 LOT
Along Mainroad SP 43.92 ### 90,000.00 ### 80,784.00 547,776.00 120,326.40 42,288.81 25,459.39 ### ### ### ### ###
CLASSIFICATIO
N
STD. LOT
AREA
CONTRACT
PRICE
1-yr no
interest
1-yr no
interest
CLASSIFICATIO
N
STD. LOT
AREA
CONTRACT
PRICE
20% DP, net of 5% disc on DP
on LP
1-yr no
interest
1-yr no
interest
HEAD OFFICE2nd Floor, DEFEDBAC Bldg. Peñaranda St., Bonot, Legazpi CityTel. Nos.: (052) 480-5000 / 820-5268
LIGAO BRANCHMaharlika HighwayPaulog, Ligao CityTel. Nos.: (052) 837-7788 / 837-1528
Note: Prices are subject to change without prior notice. For any typographical error, the Company reserves the right to ammend it.
SPOTCASH, 20% DOWN PAYMENT & NO DOWN PAYMENT
STRAIGHT AMORTIZATION
3 years 4 years 5 years
993.73 809.13 700.86
1,078.37 878.04 760.56
1,086.44 884.61 766.24
1,094.50 891.17 771.93
1,183.17 963.37 834.47
1,191.23 969.94 840.16
2,563.84 2,087.55 1,808.23
2,636.39 2,146.63 1,859.40
2,797.62 2,277.90 1,973.11
3,033.41 2,469.89 2,139.41
5,163.96 4,204.65 3,642.05
5,631.51 4,585.34 3,971.81
STRAIGHT AMORTIZATION
3 years 4 years 5 years
### ### ###
### ### ###
### ### ###
Pristine Memorial Gardens - Legazpi City
SPOTCASH, 20% DOWN PAYMENT & NO DOWN PAYMENT
WITH 20% DOWN PAYMENT STRAIGHT AMORTIZATION
INVENTORY LOT PRICE PCF SPOT CASH
20% DP 2 years 3 years 4 years 5 years 2 years 3 years 4 years Net Amount
SINGLE LOT
Middle Area R 2.50 19,200.00 6,000.00 25,200.00 1,920.00 23,280.00 5,040.00 1,695.56 1,020.83 741.17 603.79 523.26 2,115.56 1,272.45 923.38 751.84
Near Tree P 2.50 21,300.00 6,000.00 27,300.00 2,130.00 25,170.00 5,460.00 1,836.86 1,105.90 802.94 654.11 566.87 2,291.86 1,378.49 1,000.33 814.50
Near Pathwalk SP 2.50 23,650.00 6,000.00 29,650.00 2,365.00 27,285.00 5,930.00 1,994.98 1,201.10 872.05 710.41 615.66 2,489.14 1,497.15 1,086.44 884.61
Near Mainroad SP 2.50 23,870.00 6,000.00 29,870.00 2,387.00 27,483.00 5,974.00 2,009.78 1,210.01 878.52 715.69 620.23 2,507.61 1,508.26 1,094.50 891.17
Along Pathwalk P 2.50 26,290.00 6,000.00 32,290.00 2,629.00 29,661.00 6,458.00 2,172.61 1,308.04 949.70 773.67 670.48 2,710.77 1,630.45 1,183.17 963.37
Along Mainroad P 2.50 26,510.00 6,000.00 32,510.00 2,651.00 29,859.00 6,502.00 2,187.41 1,316.95 956.17 778.94 675.05 2,729.24 1,641.56 1,191.23 969.94
5 LOT
Near Mainroad P 12.50 ### ### ### ### ### 29,720.00 9,998.43 6,019.67 4,370.56 3,560.46 3,085.59 ### 7,503.41 5,445.00 4,433.48
Along Pathwalk SP 12.50 ### ### ### ### ### 32,320.00 ### 6,546.29 4,752.91 3,871.94 3,355.53 ### 8,159.83 5,921.35 4,821.34
Along Mainroad SP 12.50 ### ### ### ### ### 35,220.00 ### 7,133.67 5,179.38 4,219.36 3,656.61 ### 8,891.99 6,452.66 5,253.94
6 LOT
Along Pathwalk SP 15.00 ### ### ### ### ### 38,500.00 ### 7,798.02 5,661.73 4,612.30 3,997.15 ### 9,720.10 7,053.58 5,743.24
Along Mainroad SP 15.00 ### ### ### ### ### 41,960.00 ### 8,498.83 6,170.55 5,026.81 4,356.37 ### ### 7,687.49 6,259.38
Prepared by: Checked and Verified by: Noted by: Approved by:
Alexandro M. Novora Aris D. Casera Michelle D. Ronda Randolph G. Zuñiga Farida S. Co Anelyn N. SumañgaAccountant-PMG Legazpi Chief Accountant Marketing Officer Business Commercial Manager Asst. Gen. Manager/FSD Head General Manager
CLASSIFICATIO
N
STD. LOT
AREA
CONTRACT
PRICE
1-yr no
interest
1-yr no
interest 10% Disc.
Note: Prices are subject to change without prior notice. For any typographical error, the Company reserves the right to ammend it.
HEAD OFFICE2nd Floor, DEFEDBAC Bldg. Peñaranda St., Bonot, Legazpi CityTel. Nos.: (052) 480-5000 / 820-5268
LIGAO BRANCHMaharlika HighwayPaulog, Ligao CityTel. Nos.: (052) 837-7788 / 837-1528
SPOTCASH, 20% DOWN PAYMENT & NO DOWN PAYMENT
STRAIGHT AMORTIZATION
5 years
651.24
705.51
766.24
771.93
834.47
840.16
3,840.27
4,176.23
4,550.95
4,974.78
5,421.86
Anelyn N. SumañgaGeneral Manager
Pristine Memorial Gardens - Legazpi City
SPOT CASH & NO DOWN PAYMENT
STRAIGHT MONTHLY AMORTIZATION
INVENTORY LOT PRICE EXCESS LOT AREA EXCESS LOT AMOUNT NEW LOT PRICE PCF CONTRACT PRICE 25% DISCOUNT 1-yr no interest
4 LOT
Along Mainraod SP 9.76 235,800.00 4.11 57,372.26 293,172.26 48,000.00 341,172.26 73,293.07 267,879.20 28,641.70
CLASSIFI
CATION
STD. LOT
AREA
SPOTCASH
AMOUNT
HEAD OFFICE2nd Floor, DEFEDBAC Bldg. Peñaranda St., Bonot, Legazpi CityTel. Nos.: (052) 480-5000 / 820-5268
LIGAO BRANCHMaharlika HighwayPaulog, Ligao CityTel. Nos.: (052) 837-7788 / 837-1528
SPOT CASH & NO DOWN PAYMENT
STRAIGHT MONTHLY AMORTIZATION
2 years 3 years
17,227.15 12,501.23