Manila Memorial Garden in Liloan, Cebu

Manila Memorial Park – Cebu Cemetery.

Along Cebu North Road, going towards Lilo-an town proper. After the Consolacion Public and the Shell Gasoline Station. Manila Memorial Park – Cebu on the left side.

LAWN LOT

Lawn Lots

• Measures:1m x 2.44m
  2 Vaults underground (Double Tiered)
  Flat Romblon Marble Markers, Engraved letters
  only (18 x 24 x 3)
  May inter 2 bodies with not more than 2 sets
  of bone remains per vault.

INVENTORY : ( AS OF SEPT. 2, 2021 )
Lawns :
Special Premium
Lot Price :  139,000.00
MPCF :  22,200.00
List Price (VAT Inc. :  177,880.00 ) 

TERMS :
Down payment :  13,900.00
Monthly Installment
12 mos. to pay :  13,670.00
24 mos. to pay :  6,830.00
36 mos. to pay :  5,450.00
48 mos. to pay :  4,320.00
60 mos. to pay :  3,650.00

PRE-NEED SALES :
SPOT CASH :
15% Disc. on Lot Price Discount :  20,850.00
Net Cash :  154,528.00

CASH CONVERSION
 10% Disc. on Lot Price : 13,900.00
Net Cash :  162,312.00
5% disc. on Lot Price Discount :  6,950.00
Net Cash :  170,096.00

AT – NEED SALES
Spot Cash
15% Disc. on Lot Price Discount :  0
Net Cash :  177,880.00

CASH CONVERSION
 10% Disc. on Lot Price Discount :  0
Net Cash :  0
5% Disc. on Lot Price Discount :  0
Net Cash :  0

INVENTORY :
Lawns :
Premium
Lot Price :  118,100
MPCF :  22,200.00
List Price (VAT Inc. :  154,470.00 ) 

TERMS :
Down payment :  11,810.00
Monthly Installment :
12 mos. to pay :  11,890.00
24 mos. to pay :  5,940.00
36 mos. to pay :  4,740.00
48 mos. to pay :  3,760.00
60 mos. to pay :  3,170.00

PRE-NEED SALES :
SPOT CASH :
15% Disc. on Lot Price Discount :  17,715.00
Net Cash :  134,631.00

CASH CONVERSION
 10% Disc. on Lot Price :  11,810.00
Net Cash :  141,245.00
5% disc. on Lot Price Discount :  5,905.00
Net Cash :  147,858.00

AT – NEED SALES
Spot Cash
15% Disc. on Lot Price Discount :  0
Net Cash :  154,470.00

CASH CONVERSION
8% Disc. on Lot Price Discount :  0
Net Cash :  0
5% Disc. on Lot Price Discount :  0
Net Cash :  0

INVENTORY :
Lawns :
Regular
Lot Price :  101,100.00
MPCF :  22,200.00
List Price (VAT Inc. :  136,430.00 ) 

TERMS :
Down payment :  10,110.00
Monthly Installment:
12 mos. to pay : 10,440.00
24 mos .to pay : 5,220.00
36 mos. to pay :  4,180.00
48 mos. to pay :  3,300.00
60 mos. to pay : 2,790.00

PRE-NEED SALES :
SPOT CASH :
15% Disc. on Lot Price Discount :  15,165.00
Net Cash :  118,447.00

CASH CONVERSION
 10% Disc. on Lot Price : 10,110.00
Net Cash :  124,109.00
5% disc. on Lot Price Discount :  5,055.00
Net Cash :  129,770.00

AT – NEED SALES
Spot Cash
10% Disc. on Lot Price Discount :  0
Net Cash :  135,430.00

CASH CONVERSION
8% Disc. on Lot Price Discount :  0
Net Cash :  0
5% Disc. on Lot Price Discount :  0
Net Cash :  0

INVENTORY :
Single Niche ( 4-Lot)
Special Premium
Lot Price :  687,800.00
MPCF :  100,300.00
List Price (VAT Inc. :  870,640.00 ) 

TERMS :
Down payment :  34,390.00
Monthly Installment:
12 mos. to pay : 69,690.00
24 mos. to pay :  34,840.00
36 mos. to pay :  27,780.00
48 mos. to pay :  22,020.00
60 mos. to pay :  18,600.00

PRE-NEED SALES :
SPOT CASH :
15% Disc. on Lot Price Discount :  103,170.00
Net Cash :  755,086.00

CASH CONVERSION
 10% Disc. on Lot Price :  68,780.00
Net Cash :  793,602.00
5% disc. on Lot Price Discount :  34,390.00
Net Cash :  832,119.00

AT – NEED SALES
Spot Cash
15% Disc. on Lot Price Discount :  77,370.00
Net Cash : 783,982.00

CASH CONVERSION
 10% Disc. on Lot Price Discount :  51,580.00
Net Cash :  812,866.00
5% Disc. on Lot Price Discount :  25,790.00
Net Cash :  841,751.00

INVENTORY :
Single Niche ( 4-Lot)
Premium
Lot Price :  587,300.00
MPCF :  100,300.00
List Price (VAT Inc. : 758,080.00 ) 

TERMS :
Down payment :  29,370.00
Monthly Installment:
12 mos. to pay : 60,730.00
24 mos. to pay :  30,360.00
36 mos. to pay :  24,200.00
48 mos. to pay :  19,190.00
60 mos. to pay :  16,210.00

SPOT CASH :
15% Disc. on Lot Price Discount : 83,096.00
Net Cash :  659,410.00

PRE-NEED SALES
CASH CONVERSION
10% Disc. on Lot Price :  58,730.00
Net Cash :  682,298.00
5% disc. on Lot Price Discount :  29,365.00
Net Cash : 725,187.00

AT – NEED SALES
Spot Cash
15% Disc. on Lot Price Discount :  66,075.00
Net Cash :  684,072.00

CASH CONVERSION
 10% Disc. on Lot Price Discount :  44,050.00
Net Cash :  708,740.00
5% Disc. on Lot Price Discount :  22,025.00
Net Cash :  733,408.00

 INVENTORY :
Single Niche ( 4-Lot)
Regular
Lot Price :  501,700.00
MPCF :  100,300.00
List Price (VAT Inc. : 662,200.00 ) 

TERMS :
Down payment :  25,090.00
Monthly Installment:
12 mos. to pay : 53,090.00
24 mos. to pay : 28,550.00
36 mos. to pay :  21,160.00
48 mos. to pay :  16,780.00
60 mos. to pay :  14,170.00

PRE-NEED SALES
SPOT CASH :
15% Disc. on Lot Price Discount :  75,255.00
Net Cash :  577,918.00

CASH CONVERSION
 10% Disc. on Lot Price :  50,170.00
Net Cash :  606,014.00
5% disc. on Lot Price Discount : 25,085.00
Net Cash :  634,109.00

AT – NEED SALES
Spot Cash
15% Disc. on Lot Price Discount :  56,445.00
Net Cash : 598,988.00

CASH CONVERSION
10% Disc. on Lot Price Discount :  37,630.00
Net Cash :  620,058.00
5% Disc. on Lot Price Discount :  18,815.00
Net Cash : 641,131.00

DOUBLE  NICHE ( 8-LOT )
 Special Premium
Lot Price :  1,315,400.00
MPCF :  191,900.00
Lit Price ( inclusive of VAT & MPCF ) :  1,865,150.00

TERMS:
Down payment :  63,770.00
Monthly Installment :
12 mos. to pay :  133,280.00
24 mos. to pay :  66,640.00
36 mos. to pay :  53,120.00
48 mos. to pay :  42,120.00
60 mos. to pay :  35,580.00

PRE-NEED SALES:
Spot Cash :
15% Discount on Lot Price Discount :  187,310.00
Net cash :  1,444,161.00

CASH CONVERSION :
10% Discount on Lot Price  discount :  131,540.00
Net Cash :  1,517,823.00
5% Discount on Lot Price  Discount :  65,770.00
Net Cash :  1,591,498.00

AT-NEED SALES :
Spot Cash on Lot Price discount :  172,660.00
Net Cash :  1,471,780.00

CASH CONVEERSION :
10% Discount on Lot Price Discount :  115,100.00
Net Cash :  1,536,238.00
5% Discount on Lot Price  discount :  57,550.00
Net Cash :  1,600,692.00

DOUBLE NICHE ( 8-LOT )
 Premium
Lot Price : 1,123,100.00
MPCF : 191,900.00
Lit Price ( inclusive of VAT & MPCF ) : 1,449,770.00

TERMS:
Down payment : 56,160.00
Monthly Installment :
12 mos. to pay : 116,130.00
24 mos. to pay : 58,070.00
36 mos. to pay : 46,290.00
48 mos. to pay : 36,700.00
60 mos. to pay : 31,000.00

PRE-NEED SALES:
Spot Cash :
15% Discount on Lot Price Discount : 188,485.00
Net Cash : 1,261,091.00

CASH CONVERSION :
10% Discount on Lot Price discount : 112,310.00
Net Cash : 1,323,985.00
5% Discount on Lot Price Discount : 58,155.00
Net Cash : 1,386,878.00

AT-NEED SALES :
Spot Cash on Lot Price discount : 147,405.00
Net Cash : 1,284,678.00

CASH CONVEERSION :
10% Discount on Lot Price Discount : 98,270.00
Net Cash : 1,339,710.00
5% Discount on Lot Price discount : 49,135.00
Net Cash : 1,394,741.00

DOUBLE NICHE ( 8-LOT )
Regular
Lot Price : 959,700.00
MPCF : 191,900.00
Lit Price ( inclusive of VAT & MPCF ) : 1,266,760.00

TERMS:
Down payment : 47,990.00
Monthly Installment :
12 mos. to pay : 101,560.00
24 mos. to pay : 50,780.00
36 mos. to pay : 40,480.00
48 mos. to pay : 32,090.00
60 mos. to pay : 27,110.00

PRE-NEED SALES:
Spot Cash :
15% Discount on Lot Price Discount :  143,955.00
Net Cash : 1,106,534.00

CASH CONVERSION :
10% Discount on Lot Price discount : 95,970.00
Net Cash : 1,159,278.00
5% Discount on Lot Price Discount : 47,985.00
Net Cash : 1,213,021.00

AT-NEED SALES :
Spot Cash on Lot Price discount : 125,955.00
Net Cash : 1,125,694.00

CASH CONVEERSION :
10% Discount on Lot Price Discount : 83,970.00
Net Cash : 1,172,718.00
5% Discount on Lot Price discount : 41,985.00
Net Cash : 1,219,741.00

12 – LOT GARDEN
 Premium
Lot Price :  1,685,000.00
MPCF :  316,600.00
Lit Price ( inclusive of VAT & MPCF ) :  2,203,800.00

TERMS
Down payment :  84,250.00

Monthly Installments :
12 mos. to pay :  176,630.00
24 mos. to pay :  88,310.00
36 mos. to pay :  70,400.00
48 mos. to pay :  55,820.00
60 mos. to pay :  47,150.00

PRE – NEED SALES
Spot Cash
15% Discount on Lot  Price
Discount :  252,750.00
Net Cash :  1,920,720.00

CASH CONVERSION :
10% Discount on Lot Price 
Discount :  168,500.00
Net Cash :  2,015,080.00

5% Discount on Lot Price :  Discount :  84,250.00
Net Cash :  2,109,440.00

AT – NEED SALES
Spot Cash
15% Discount on Lot Price
Discount : 231,690.00
Net Cash :  1,944,307.00

CASH CONVERSION
10% Discount on Lot Price 
Discount :  154,460.00
Net Cash :  2,030,805.00

5% Discount on Lot Price 
Discount :  77,230.00
Net Cash :  2,117,302.00

12 – LOT GARDEN
Regular
Lot Price :  1,439,100.00
MPCF :  316,600.00
Lit Price ( inclusive of VAT & MPCF ) :  1,928,390.00

TERMS
Down payment :  71,960.00

Monthly Installments :
12 mos. to pay :  154,700.00
24 mos. to pay :  77,350.00
36 mos. to pay :  61,660.00
48 mos. to pay :  48,890.00
60 mos. to pay :  41,300.00

PRE – NEED SALES
Spot Cash
15% Discount on Lot  Price
Discount :  215,865.00
Net Cash :  1,686,623.00

CASH CONVERSION :
10% Discount on Lot Price 
Discount :  143,910.00
Net Cash :   1,767,213.00

5% Discount on Lot Price :  Discount :  71,955.00
Net Cash :  1,847,802.00

AT – NEED SALES
Spot Cash
15% Discount on Lot Price
Discount :  197,880.00
Net Cash :  1,706,766.00

CASH CONVERSION
10% Discount on Lot Price 
Discount :  131,920.00
Net Cash :  1,780,642.00

5% Discount on Lot Price 
Discount :  65,960.00
Net Cash :  1,854,517.00

18 – FAMILY ESTATE
Premium
Lot Price :  2,592,400.00
MPCF :  487,500.00
Lit Price ( inclusive of VAT & MPCF ) :  3,390,990.00

TERMS
Down payment :  129,620.00

MONTHLY INSTALLMENTS :
12 mos. to pay :  271,780.00
24 mos. to pay :  135,890.00
36 mos. to pay :  94,940.00
48 mos. to pay :  85,880.00
60 mos. to pay :  72,550.00

PRE – NEED SALES
Spot Cash
15% Discount on Lot  Price
Discount :  388,860.00
Net Cash :  2,955,465.00

CASH CONVERSION :
10% Discount on Lot Price 
Discount :  259,240.00
Net Cash :   3,100,639.00

5% Discount on Lot Price :  Discount :  129,620.00
Net Cash :  3,245,814.00

AT – NEED SALES
Spot Cash
15% Discount on Lot Price
Discount :  367,260.00
Net Cash :  2,979,657.00

CASH CONVERSION
10% Discount on Lot Price 
Discount :  244,840.00
Net Cash :  3,116,767.00

5% Discount on Lot Price 
Discount :  122,420.00
Net Cash :  3,253,878.00

SENIOR FAMILY ESTATE ( 36-Lot )
Premium
Lot Price :  5,703,300.00
MPCF :  1,140,700.00
Lit Price ( inclusive of VAT & MPCF ) : 7,528,400.00

TERMS
Down payment :  285,170.00
Monthly Installments :
12 mos. to pay :  603,600.00
24 mos. to pay :  301,800.00
36 mos. to pay :  240,580.00
48 mos. to pay :  190,740.00
60 mos. to pay :  161,120.00

PRE – NEED SALES
Spot Cash
15% Discount on Lot  Price
Discount :  855,495.00
Net Cash :  6,570,242.00

10% Discount on Lot Price 
Discount :  570,330.00
Net Cash :   6,889,626.00

5% Discount on Lot Price :  Discount :  285,165.00
Net Cash :  7,209,011.00

AT – NEED SALES
Spot Cash
15% Discount on Lot Price
Discount :  831,735.00
Net Cash :  6,596,853.00

CASH CONVERSION
10% Discount on Lot Price 
Discount :  554,490.00
Net Cash :  6,907,367.00

5% Discount on Lot Price 
Discount :  277,245.00
Net Cash :  7,217,882.00

SINGLE NICHE

Single Niche / 4- Lot

• Measures:  3m x 3.44
  4 single Tiered Underground (UG) Burials
  1 Above Ground (AG) Niche (optional)
  Construction of niche shall follow company rule on height, width, leght, etc.
  5 Burial Spaces
  
• DOUBLE NICHE
  

DOUBLE NICHE / 8 – Lot

• Measures: 4m x 4.88m
  8 single Tiered Underground (UG) Burials
  2 Above Ground (AG) Niches (Optional)
  Construction of niche shall follow company rule
  on height, width, length, etc.
  10 Burial Spaces 

Special Premium

List  Price   =   1,106,400.00
Monthly Amortization;
5 years   =   18,440.00

Premium

List Price   =   959,380.00
Monthly Amortization :
5 years   =   15,989.00

Regular

List Price   =   854,340.00
Monthly Amortization:
5 years   =   13,906.00

12 LOT GARDEN

12 lOT GARDEN

• Measures: 6m x 4.88m
  12 Single Tiered Underground (UG) Burials
  2 above Ground (AG) Niches
  May construct back wall & overhang type of roof
  Construction of niche shall follow company rule
  on height, width,length, etc.
  14 Burial Spaces

18- Lot Senior Family Estate

• Measures: 9m x 9.76
  Buildable area: 50% of property
  Structure’s Height up to 5 meters
  Open Type of mausoleum : 8 AG Niches
  Closed Type of Mausoleum : 16 AG Niches
  Comfort room allowed 

NTERMENT FEE :
Saturday – Sunday :  18,000.00
Senyor Citizens :  12,858.00
Lapida :  2,500.00

HLURB LTS. NO. 09151

For more info & for site viewing:
Pls. Contact:

Carol N. Calibo
Investment Director
HLURB – -CVRFO-A-000514-2017

email ad:            carol_calibo16@yahoo.com
gmail:                  carolina.calibo16@gmail.com

Tel:                         (032) 516-5441 /(032) 427-7611
Sun:                     +639255003410 / +639329691358
Globe:                +639176207235

Please follow and like us: