KALINAW “Your memorial estates and garden . . .
Celestial Meadows Memorial Garden Poblacion Ward 3, Minglanilla
FAMILY ESTATE – ONE STOREY ( ANIDAH )
UPDATED PRICE AS OF JANUARY, 2024
PRENEED & AT NEED PRICE
Family Estate – Phase 3, Blocks 11
Lot Classification
FE Premium ( Lot 2,3,4,5,8,9,10,11 )
Building Area : 26 sq. m.
Lot Area : 40 sq.m.
Lot Contract Price : 2,368,900.00
VAT : 284,268.00
MCF : 400,000.00
Total Contract Price : 3,053,168.00
Spot Cash at 10% Discount : 2,655,192.80
At-Need Price (+7.5% ) : 3,371,548.16
INSTALLMENT PRICE WITHOUT D.P.
Family Estate – Phase 3, Blocks 11
Lot Classification
FE Premium ( Lot 2,3,4,5,8,9,10,11 )
Building Area : 26 sq. m.
Lot Area : 40 sq.m.
12 mos. to pay @ 0% int. : 254,430.67
24 mos. to pay with int. : 149,492.60
36 mos. to pay with int. : 108,853.77
48 mos. to pay with int. : 89,686.81
60 mos. to pay with int. : 77,530.40
INSTALLMENT PRICE WITH D.P.
Family Estate – Phase 3, Blocks 11
Lot Classification
No of Lots : 1
FE Premium ( Lot 2,3,4,5,8,9,10,11 )
Level : 37.5 sq. m.
Building Area : 26 sq. m.
Lot Area : 40 sq.m.
20% DP : 610,633.60
12 mos. @ 0% int. : 203,544.53
24 mos. to pay with int. : 119,594.08
36 mos. to pay with int. : 87,083.01
48 mos. to pay with int. : 71,749.45
60 mos. to pay with int. : 62,024.32
UPDATED PRICE AS OF JANUARY, 2024
PRENEED & AT NEED PRICE
Family Estate – Phase 3, Blocks 11
Lot Classification
FE Special ( Lot 1,6,7,12 )
Building Area : 26 sq. m.
Lot Area : 42 sq.m.
Lot Contract Price : 2,440,000.00
VAT : 292,800.00
MCF : 400,000.00
Total Contract Price : 3,132,800.00
Spot Cash at 10% Discount : 2,722,880.00
At-Need Price (+7.5% ) : 3,460,736.00
INSTALLMENT PRICE WITHOUT D.P.
Family Estate – Phase 3, Blocks 11
Lot Classification
FE Premium ( Lot 1,6,7,12 )
Building Area : 26 sq. m.
Lot Area : 42 sq.m.
12 mos. to pay @ 0% int. : 261,066.67
24 mos. to pay with int. : 153,391.63
36 mos. to pay with int. : 111,692.86
48 mos. to pay with int. : 92,026.00
60 mos. to pay with int. : 79,552.53
INSTALLMENT PRICE WITH D.P.
Family Estate – Phase 3, Blocks 11
Lot Classification
No of Lots : 1
FE Grand
Level : 40 sq. m.
Building Area : 26 sq. m.
Lot Area : 40 sq.m.
20% DP : 626,560.00
12 mos. @ 0% int. : 208,853.33
24 mos. to pay with int. : 122,713.31
36 mos. to pay with int. : 89,354.29
48 mos. to pay with int. : 78,620.80
60 mos. to pay with int. : 63,642.02
ANIDAH FLOOR PLAN
FAMILY ESTATE – LUISA
LUISA FLOOR PLAN
STUCTURES – PRE – NEED PRICE CASH PRICE
Model : Luisa
Unit No. 3
Lot Area : 40 sq. m.
Unit Price : 1,623,702.00
VAT : 194,844.00
MCAF : 231,754.00
Total Contract Price : 2,050,300.00
STRUCTURES
PRE-NEED PRICE
Model : Luisa
Unit Price : 1,341,667.00
12% VAT : 161,000.00
Total Contract Price : 3,552,967.00
DEFERRED PAYMENT
Reservation Fee : 50,000.00
30% down payment : 1,015,890.00
EQUITY / SPOT CASH
10% Discount : 964,301.00
12 months : 86,324.00
INSTALLMENT SCHEME
70% Balance : 2,487,077.00
12 mos. to pay : 222,640.00
24 mos. to pay : 119,907.00
36 mos. to pay : 86,669.00
48 mos. to pay : 70,884.00
60 mos. to pay : 62,148.00
FAMILY ESTATE RONNA
RONNA FLOOR PLAN
STUCTURES – PRE – NEED PRICE CASH PRICE
Model : Ronna
Unit No. 4
Lot Area : 40 sq. m.
Unit Price : 1,623,702.00
VAT : 194,844.00
MCAF : 231,754.00
Total Contract Price : 2,050,300.00
STRUCTURES
PRE-NEED PRICE
Model : Luisa
Unit Price : 1,366,667.00
12% VAT : 164,000.00
Total Contract Price : 3,580,967.00
DEFERRED PAYMENT
Reservation Fee : 50,000.00
30% down payment : 1,024,290.00
EQUITY / SPOT CASH
10% Discount : 971,861.00
12 months : 87,024.00
INSTALLMENT SCHEME
70% Balance : 2,506,677.00
12 mos. to pay : 224,382.00
24 mos. to pay : 120,839.00
36 mos. to pay : 87,339.00
48 mos. to pay : 71,429.00
60 mos. to pay : 62,624.00
FAMILY ESTATE 2- STOREY
FAUSTINA
FAUSTINA FLOOR PLAN
FAUSTINA PRICE LIST
STUCTURES – PRE – NEED PRICE CASH PRICE
Model : Faustina
Unit No. 7
Lot Area : 51 sq. m.
Unit Price : 2,083,362.00
VAT : 250,003.00
MCAF : 297,362.00
Total Contract Price : 2,630,727.00
STRUCTURES
PRE-NEED PRICE
Model : Faustina
Unit Price : 1,742,917.00
12% VAT : 209,150.00
Total Contract Price : 4,582,794.00
DEFERRED PAYMENT
Reservation Fee : 50,000.00
30% down payment : 1,324,838.00
EQUITY / SPOT CASH
10% Discount : 1,242,354.00
12 months : 112,070.00
INSTALLMENT SCHEME
70% Balance : 3,207,956.00
12 mos. to pay : 286,690.00
24 mos. to pay : 154,179.00
36 mos. to pay : 111,307.00
48 mos. to pay : 90,946.00
60 mos. to pay : 79,678.00
COURT ESTATE
NICOLA
PRE-NEED CASH PRICE
Lot Classification : Court Estate
Unit No. 3
Lot Area : 33 sq. m.
Lot Price : 1,364,087.00
VAT : 163,690.00
MCAF : 194,698.00
Total Contract Price : 1,722,476.00
STUCTURES – PRE – NEED PRICE
Model : Nicola
Unit Price : 550,000.00
List Price : 66,000.00
Total Contract Price : 2,338,476.00
DEFERRED CASH
Equity
Reservation Fee : 30,000.00
30% down payment : 671,543.00
SPOT CASH
10% Discount : 634,388.00
12 months : 57,629.00
INSTALLMENT SCHEME:
70% Balance : 1,636,933.00
12 mos to pay : 147,106.00
24 mos to pay : 79,489.00
36 mos to pay : 57,613.00
48 mos to pay : 47,224.00
60 years to pay : 41,474.00
COURT ESTATE ZYANA
FLOOR PLAN
PRE-NEED CASH PRICE
Lot Classification : Court Estate
Unit No. 5
Lot Area : 37 sq. m.
Lot Price : 1,526,296.00
VAT : 183,156.00
MCAF : 217,851.00
Total Contract Price : 1,927,303.00
STUCTURES – PRE – NEED PRICE
Model : Zyana
Unit Price : 600,000.00
12% VAT : 72,000.00
Total Contract Price : 2,599,303.00
DEFERRED CASH
Equity
Reservation Fee : 30,000.00
30% down payment : 749,791.00
SPOT CASH
10% Discount : 704,812.00
12 months : 64,149.00
INSTALLMENT SCHEME:
70% Balance : 1,819,512.00
12 mos to pay : 163,328.00
24 mos to pay : 88,170.00
36 mos to pay : 63,853.00
48 mos to pay : 52,305.00
60 years to pay : 45,914.00
FAMILY ESTATE
PRE-NEED & AT-NEED PRICE
FAMILY ESTATEPHASE 3
BLOCKS 11
Lot Classification :
FE Premium
Lot 2,3,4,5,8,9,10,11
Buildable Area :
Lot Area : 40 sq. m.
Lot Contract Price : 2,368,900.00
VAT : 284,268.00
MCF : 285,000.00
Total Contract Price : 2,938,168.00
Spot Cash at 10% discount : 2,672,851.10
AT-NEED PRICE ( +7.5% : 3,137,155.60 )
INSTALLMENT WITHOUT DOWNPAYMENT :
12 mos. to pay 0% int. : 244,847.33
24 mos. to pay : 143,861.84
36 mos. to pay : 104,753.70
48 mos. to pay : 86,308.66
60 mos. to pay : 74,610.16
INSTALLMENT WITH DOWNPAYMENT :
20% Downpayment : 587,633.60
20% Spot DP with 5% Disc. : 561,101.92
DP in 2 PMTS ( 10% + 10% : 293,816.80 )
12 mos. : at 0% int. : 195,877.87
24 mos. : 115,089.48
36 mos. : 83,802.96
48 mos. : 69,046.95
60 mos. : 59,688.12
PRE-NEED & AT-NEED PRICE
FAMILY ESTATEPHASE 3
BLOCKS 11
Lot Classification :
FE Special
Lot : 1,6,7,12
Buildable Area :
Lot Area : 42 sq. m.
Lot Contract Price : 2,440,000.00
VAT : 292,800.00
MCF : 285,000.00
Total Contract Price : 3,017,800.00
Spot Cash at 10% discount : 2,744,520.00
AT-NEED PRICE ( +7.5% : 3,222,760.00 )
INSTALLMENT WITHOUT DOWNPAYMENT :
12 mos. to pay 0% int. : 251,483.33
24 mos. to pay : 147,760.87
36 mos. to pay : 107,592.80
48 mos. to pay : 88,647.87
60 mos. to pay : 76,632.29
INSTALLMENT WITH DOWNPAYMENT :
20% Downpayment : 603,560.00
20% Spot DP with 5% Disc. : 576,232.00
DP in 2 PMTS ( 10% + 10% : 301,780.00 )
12 mos. : at 0% int. : 201,186.67
24 mos. : 118,208.70
36 mos. : 86,074.24
48 mos. : 70,918.30
60 mos. : 61,305.83
PRICE AS OF NOV. 16, 2021
VICINITY MAP NOV. 16,2021
For more info & for site viewing:
Pls. Contact:
CAROL N. CALIBO
Investment Manager
MauRealty & Brokerage
HLURB-CVRFO-A-000514-2017
email ad: carol_calibo16@yahoo.com
gmail: carolina.calibo16@gmail.com
Tel: (032)516-5441 / (032)427-7611
Sun: +69255003410 / +639329691358
Globe: +639176207235