AMIYA_LOGO
 HOUSE PACKAGES 
                                                            
This price computation presented below is updated as of December 13, 2011, untiil further notice
HOUSE ONLY PACKAGE AMARA C AMARA B AMARA A AMARA ARIZA A ARIZA  ADELFA B ADELFA A ADELFA  CHRYSANTHA ROSEA MAGNOLIA
House Model :  model A   model A1   model A2   model A3   model B1   model B   model C   model C1   model C2 
No. of Bedrooms : 2 3 3 4 2 3 2 3 4 4 5 6
No. of CR 2 2 2 2 1 1 2 2 2 4 4 6
Floor Area 108.75 117.22 165.33 177.06 107 114.94 111.92 119.25 169.65 243.38 286.1 579.64
Minimum Lot Area required : 200 200 300 300 200 200 200 200 300 300 500 800
: 6
Total Package Cost (inclusive of 12% VAT)    4,760,000.00    5,150,000.00    7,250,000.00    7,750,000.00    4,450,000.00    4,750,000.00    4,760,000.00    5,100,000.00    7,200,000.00      13,450,000.00      15,800,000.00  TBA 
Option 1: Spot Cash or Deferred Cash
SPOT CASH 5% (within 30days) :    4,522,000.00    4,892,500.00    6,887,500.00    7,362,500.00    4,227,500.00    4,512,500.00    4,522,000.00    4,845,000.00    6,840,000.00      12,777,500.00      15,010,000.00
DEFERRED CASH (3 months to pay) less 2% :    4,664,800.00    5,047,000.00    7,105,000.00    7,595,000.00    4,361,000.00    4,655,000.00    4,664,800.00    4,998,000.00    7,056,000.00      13,181,000.00      15,484,000.00
          monthly in 3 months :    1,554,933.33    1,682,333.33    2,368,333.33    2,531,666.67    1,453,666.67    1,551,666.67    1,554,933.33    1,666,000.00    2,352,000.00        4,393,666.67        5,161,333.33
Option 2:  IN-HOUSE FINANCING
TOTAL PACKAGE PRICE  :    4,760,000.00    5,150,000.00    7,250,000.00    7,750,000.00    4,450,000.00    4,750,000.00    4,760,000.00    5,100,000.00    7,200,000.00      13,450,000.00      15,800,000.00
30% DOWNPAYMENT     1,428,000.00    1,545,000.00    2,175,000.00    2,325,000.00    1,335,000.00    1,425,000.00    1,428,000.00    1,530,000.00    2,160,000.00        4,035,000.00        4,740,000.00
     Less: Reservation :         50,000.00         50,000.00         50,000.00         50,000.00         50,000.00         50,000.00         50,000.00         50,000.00         50,000.00             50,000.00             50,000.00  
     DP Balance :    1,378,000.00    1,495,000.00    2,125,000.00    2,275,000.00    1,285,000.00    1,375,000.00    1,378,000.00    1,480,000.00    2,110,000.00        3,985,000.00        4,690,000.00
     DP payable in 1 year, 0% int :       114,833.33       124,583.33       177,083.33       189,583.33       107,083.33       114,583.33       114,833.33       123,333.33       175,833.33           332,083.33           390,833.33  
70% BALANCE (to start 1mo. After DP) :    3,332,000.00    3,605,000.00    5,075,000.00    5,425,000.00    3,115,000.00    3,325,000.00    3,332,000.00    3,570,000.00    5,040,000.00        9,415,000.00      11,060,000.00
1 YEAR @ 0% INTEREST :       277,666.67       300,416.67       422,916.67       452,083.33       259,583.33       277,083.33       277,666.67       297,500.00       420,000.00           784,583.33           921,666.67
2 YEARS @ 14% INTEREST :       159,978.93       173,086.44       243,665.38       260,469.89       149,560.13       159,642.84       159,978.93       171,405.99       241,984.93           452,041.30           531,022.49
3 YEARS @ 16% INTEREST :       117,143.23       126,741.10       178,421.94       190,726.90       109,514.16       116,897.13       117,143.23       125,510.61       177,191.45           331,003.47           388,836.79
4 YEARS - 18% INTEREST P.A. :         97,877.50       105,896.87       149,078.12       159,359.37         91,503.12         97,671.87         97,877.50       104,868.75       148,050.00           276,565.62           324,887.50
5 YEARS - 20% INTEREST P.A. :         88,277.62         95,510.45       134,456.46       143,729.32         82,528.45         88,092.16         88,277.62         94,583.16       133,529.17           249,439.92           293,022.35
10 YEARS - 24% INTEREST P.A. :         73,464.26         79,483.39       111,894.09       119,610.93         68,679.82         73,309.92         73,464.26         78,711.71       111,122.41           207,582.83           243,851.95
Option 4:  BANK FINANCING
TOTAL PACKAGE PRICE  :    4,760,000.00    5,150,000.00    7,250,000.00    7,750,000.00    4,450,000.00    4,750,000.00    4,760,000.00    5,100,000.00    7,200,000.00      13,450,000.00      15,800,000.00
30% equity :    1,428,000.00    1,545,000.00    2,175,000.00    2,325,000.00    1,335,000.00    1,425,000.00    1,428,000.00    1,530,000.00    2,160,000.00        4,035,000.00        4,740,000.00
     Reservation Fee :        (50,000.00)        (50,000.00)        (50,000.00)        (50,000.00)        (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  :    1,378,000.00    1,495,000.00    2,125,000.00    2,275,000.00    1,285,000.00    1,375,000.00    1,378,000.00    1,480,000.00    2,110,000.00        3,985,000.00        4,690,000.00
            Equity payable in 12 months       114,833.33       124,583.33       177,083.33       189,583.33       107,083.33       114,583.33       114,833.33       123,333.33       175,833.33           332,083.33           390,833.33
70% Loanable amount :    3,332,000.00    3,605,000.00    5,075,000.00    5,425,000.00    3,115,000.00    3,325,000.00    3,332,000.00    3,570,000.00    5,040,000.00        9,415,000.00      11,060,000.00
5 YEARS - 9.75% INTEREST (estimate) :         70,385.98         76,152.90       107,205.54       114,599.02         65,802.02         70,238.11         70,385.98         75,413.55       106,466.19           198,884.75           233,634.13
10 YEARS - 10.5% INTEREST (estimate) :         44,960.34         48,644.07         68,479.51         73,202.24         42,032.25         44,865.89         44,960.34         48,171.79         68,007.24           127,041.30           149,238.11
15 YEARS - 11% INTEREST (estimate) :         37,871.41         40,974.32         57,682.29         61,660.38         35,404.99         37,791.85         37,871.41         40,576.51         57,284.49           107,010.60           125,707.62
20 YEARS - 11.25% INTEREST (estimate) :         34,961.21         37,825.68         53,249.74         56,922.14         32,684.32         34,887.76         34,961.21         37,458.44         52,882.50             98,787.45           116,047.72
25 YEARS - 11.25% INTEREST (estimate) :         33,261.34         35,986.54         50,660.66         54,154.50         31,095.16         33,191.47         33,261.34         35,637.15         50,311.27             93,984.25           110,405.29
contact: Realtor Dinah Perez Patrimonio, Lic# 06-417(N)
09285001254 or 2975323 / 2866372
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. 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.
6.  Occupancy of the unit is allowed upon payment of at least 50% of the total house and lot cost.
7. Lot computation is not included in this pricelist, lot computation, please see this link