PHASE 1 & 2

This price computation presented below is updated as of July 21, 2010

LOT ONLY PACKAGE

LOT

Lot Category

INNER/regular

INNER/prime

CORNER

BLOCK - LOT

LOT SIZE

200

250

300

255

319

Total LOT AREA (sqm)

200

250

300

255

319

Price per sqm

6500.00

7000.00

7500.00

7000.00

8000.00

Package Price

1,300,000.00

1,750,000.00

2,250,000.00

1,785,000.00

2,552,000.00

EVAT, as applicable

270,000.00

214,200.00

306,240.00

Total Contract Price

1,300,000.00

1,750,000.00

2,520,000.00

1,999,200.00

2,858,240.00

Option 1: Spot Cash or Deferred Cash

SPOT CASH 5% (within 30days)

1,235,000.00

1,662,500.00

2,394,000.00

1,899,240.00

2,715,328.00

DEFERRED CASH (3 months to pay) less 2%

1,274,000.00

1,715,000.00

2,469,600.00

1,959,216.00

2,801,075.20

monthly in 3 months

424,666.67

571,666.67

823,200.00

653,072.00

933,691.73

Option 2: IN-HOUSE FINANCING

TOTAL PACKAGE PRICE

1,300,000.00

1,750,000.00

2,520,000.00

1,999,200.00

2,858,240.00

20% DOWNPAYMENT

260,000.00

350,000.00

504,000.00

399,840.00

571,648.00

Less: Reservation

50,000.00

DP Balance

210,000.00

300,000.00

454,000.00

349,840.00

521,648.00

DP payable in 1 year, 0% int

17,500.00

25,000.00

37,833.33

29,153.33

43,470.67

80% BALANCE (to start 1mo. After DP)

1,040,000.00

1,400,000.00

2,016,000.00

1,599,360.00

2,286,592.00

1 YEAR @ 0% INTEREST

86,666.67

116,666.67

168,000.00

133,280.00

190,549.33

2 YEARS @ 14% INTEREST

49,933.40

67,218.04

96,793.97

76,789.88

109,785.87

3 YEARS @ 16% INTEREST

36,563.31

49,219.85

70,876.58

56,228.75

80,389.79

4 YEARS - 18% INTEREST P.A.

30,550.00

41,125.00

59,220.00

46,981.20

67,168.64

5 YEARS - 20% INTEREST P.A.

27,553.64

37,091.44

53,411.67

42,373.26

60,580.70

10 YEARS - 24% INTEREST P.A.

22,930.02

30,867.34

44,448.96

35,262.84

50,415.00

Option 4: BANK FINANCING

TOTAL PACKAGE PRICE

1,300,000.00

1,750,000.00

2,520,000.00

1,999,200.00

2,858,240.00

30% equity

390,000.00

525,000.00

756,000.00

599,760.00

857,472.00

Reservation Fee

(50,000.00)

Equity Balance, net of reservation

340,000.00

475,000.00

706,000.00

549,760.00

807,472.00

Equity payable in 12 months

28,333.33

39,583.33

58,833.33

45,813.33

67,289.33

70% Loanable amount

910,000.00

1,225,000.00

1,764,000.00

1,399,440.00

2,000,768.00

5 YEARS - 10.75% INTEREST (estimate)

19,672.34

26,481.99

38,134.07

30,253.03

43,252.51

10 YEARS - 12% INTEREST (estimate)

13,055.86

17,575.19

25,308.28

20,077.90

28,705.21

15 YEARS - 15% INTEREST (estimate)

12,736.24

17,144.94

24,688.72

19,586.38

28,002.49

contact: Realtor Dinah Perez Patrimonio, Lic# 06-417(N)

09285001254

or 3015701

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.