AMIYA_LOGO
                                                             PHASE 1 & 2
This price computation presented below is updated as of December 14, 2011
LOT ONLY PACKAGE LOT LOT LOT LOT LOT LOT LOT
Lot Category :  INNER   INNER   INNER   INNER   PRIME   PRIME   PRIME 
BLOCK - LOT :
LOT SIZE : 300 300 300 400 312 325 331
:
Total LOT AREA (sqm) 300 300 300 400 312 325 331
Price per sqm           7,500.00           8,000.00           8,500.00           8,500.00           8,500.00           8,500.00           8,500.00
Package Price :    2,250,000.00    2,400,000.00    2,550,000.00    3,400,000.00    2,652,000.00    2,762,500.00    2,813,500.00
 EVAT, as applicable :       270,000.00       288,000.00       306,000.00       408,000.00       318,240.00       331,500.00       337,620.00
Total Contract Price (inclusive of VAT)    2,520,000.00    2,688,000.00    2,856,000.00    3,808,000.00    2,970,240.00    3,094,000.00    3,151,120.00
Option 1: Spot Cash or Deferred Cash
SPOT CASH 5% (within 30days) :    2,394,000.00    2,553,600.00    2,713,200.00    3,617,600.00    2,821,728.00    2,939,300.00    2,993,564.00
DEFERRED CASH (3 months to pay) less 2% :    2,469,600.00    2,634,240.00    2,798,880.00    3,731,840.00    2,910,835.20    3,032,120.00    3,088,097.60
          monthly in 3 months :       823,200.00       878,080.00       932,960.00    1,243,946.67       970,278.40    1,010,706.67    1,029,365.87
Option 2:  IN-HOUSE FINANCING
TOTAL PACKAGE PRICE  :    2,520,000.00    2,688,000.00    2,856,000.00    3,808,000.00    2,970,240.00    3,094,000.00    3,151,120.00
20% DOWNPAYMENT        504,000.00       537,600.00       571,200.00       761,600.00       594,048.00       618,800.00       630,224.00
     Less: Reservation :         50,000.00         50,000.00         50,000.00         50,000.00         50,000.00         50,000.00         50,000.00
     DP Balance :       454,000.00       487,600.00       521,200.00       711,600.00       544,048.00       568,800.00       580,224.00
     DP payable in 1 year, 0% int :         37,833.33         40,633.33         43,433.33         59,300.00         45,337.33         47,400.00         48,352.00
80% BALANCE (to start 1mo. After DP) :    2,016,000.00    2,150,400.00    2,284,800.00    3,046,400.00    2,376,192.00    2,475,200.00    2,520,896.00
1 YEAR @ 0% INTEREST :       168,000.00       179,200.00       190,400.00       253,866.67       198,016.00       206,266.67       210,074.67
2 YEARS - 12% INTEREST P.A. :         41,424.66         41,424.66         41,424.66         41,424.66         41,424.66         41,424.66         41,424.66
2 YEARS @ 14% INTEREST :         96,793.97       103,246.90       109,699.84       146,266.45       114,087.83       118,841.49       121,035.49
3 YEARS @ 16% INTEREST :         70,876.58         75,601.68         80,326.79       107,102.39         83,539.86         87,020.69         88,627.22
4 YEARS - 18% INTEREST P.A. :         59,220.00         63,168.00         67,116.00         89,488.00         69,800.64         72,709.00         74,051.32
5 YEARS - 20% INTEREST P.A. :         53,411.67         56,972.45         60,533.23         80,710.97         62,954.55         65,577.66         66,788.33
10 YEARS - 24% INTEREST P.A. :         44,448.96         47,412.23         50,375.49         67,167.32         52,390.51         54,573.45         55,580.96
Option 3:  BANK FINANCING
TOTAL PACKAGE PRICE  :    2,520,000.00    2,688,000.00    2,856,000.00    3,808,000.00    2,970,240.00    3,094,000.00    3,151,120.00
30% equity :       756,000.00       806,400.00       856,800.00    1,142,400.00       891,072.00       928,200.00       945,336.00
     Reservation Fee :        (50,000.00)        (50,000.00)        (50,000.00)        (50,000.00)        (50,000.00)        (50,000.00)        (50,000.00)
     Equity Balance, net of reservation  :       706,000.00       756,400.00       806,800.00    1,092,400.00       841,072.00       878,200.00       895,336.00
            Equity payable in 12 months         58,833.33         63,033.33         67,233.33         91,033.33         70,089.33         73,183.33         74,611.33
70% Loanable amount :    1,764,000.00    1,881,600.00    1,999,200.00    2,665,600.00    2,079,168.00    2,165,800.00    2,205,784.00
5 YEARS - 10.75% INTEREST (estimate) :         38,134.07         40,676.34         43,218.61         57,624.82         44,947.36         46,820.16         47,684.54
10 YEARS - 12% INTEREST (estimate) :         25,308.28         26,995.49         28,682.71         38,243.62         29,830.02         31,072.94         31,646.59
15 YEARS - 15% INTEREST (estimate) :         24,688.72         26,334.63         27,980.55         37,307.39         29,099.77         30,312.26         30,871.87
contact: Realtor Dinah Perez Patrimonio, Lic# 06-417(N)
SUN#09427001888  PLDT#082-2866372    Globe#09067290616
Disclaimers:                   www.davaoestate.com
1. Reservation Fee is NON-refundable.
2. Payment shall be made at the Cashier or at the given designated bank accounts of KLLDI.
3. Prices and terms are subject to change without prior notice
4. Post dated checks are required for amortization payment, please make checks payable to Kisan Lu Lands and Development, Inc.  
    For buyers outside of the country, online payment will do (contact Realtor Dhines for arrangement) 
5. A full 20% payment of the lot cost, with complete buyer's requirements should be made before buyer qualifies for an upgrade (lot to house and lot package)
6. Construction of the House unit is dependent on the availability of the basic facilities such as water, electric lines and concreting of roads fronting the lot where the unit is to be constructed.
7.  Occupancy of the unit is allowed upon payment of at least 50% of the total house and lot cost.