25/09/2011
Available Lot:
AMIYA RESORT RESIDENCES
BUYER:
Block 82 Lot 6 PHASE 3
Lot Category PRIME&CORNER
Lot Size (sq.m.) 241
Price per sq.m. 8,000.00
Package Price 1,928,000.00
Plus: 12% VAT 231,360.00
Total Package Cost (Inclusive of VAT) 2,159,360.00
A. SPOT CASH or DEFERRED CASH
Spot Cash (30 days) less 5% 2,051,392.00
Deferred Cash (3months to pay) less 2% 2,116,172.80
monthly payment 705,390.93
B. IN-HOUSE FINANCING (20% Down payment; 80% Amortization)
20 % Downpayment (to start 1 month after reservation) 431,872.00
Less: Reservation Fee 50,000.00
monthly payment (for 24 mos. @ 0% int.) 15,911.33
80% REMAINING BALANCE (to start 1 month after DP) 1,727,488.00
1 yr. @ 0% interest 143,957.33
2 yrs.- 0 % interest P.A. 71,978.67
3 yrs.- 17 % interest P.A. 61,589.66
4 yrs.- 18 % interest P.A 50,744.96
5 yrs.- 20 % interest P.A. 45,767.87
C. IN-HOUSE FINANCING (4 years straight monthly)
Less: Reservation Fee 50,000.00
monthly payment (for 4 yrs. @ 0% int.) 43,945.00
D. BANK FINANCING (30% Down payment; 70% Estimated Loan)
30 % Downpayment (to start 1 month after reservation) 647,808.00
Less: Reservation Fee 50,000.00
monthly payment (for 24 mos. @ 0% int.) 24,908.67
70% REMAINING BALANCE (to start 1 month after DP) 1,511,552.00
1 yr. @ 9.00% interest P.A. Net Disposable Income Required: 440,624.85 132,187.45
2 yrs. @ 9.25 % interest P.A. Net Disposable Income Required: 230,761.25 69,228.37
3 yrs. @ 9.25 % interest P.A. Net Disposable Income Required: 160,810.05 48,243.02
5 yrs. @ 9.75 % interest P.A. Net Disposable Income Required: 106,434.64 31,930.39
10 yrs. @ 10.50 % interest P.A. Net Disposable Income Required: 67,987.09 20,396.13
15 yrs. @ 11.00 % interest P.A. Net Disposable Income Required: 57,267.51 17,180.25
20 yrs. @ 11.25 % interest P.A. Net Disposable Income Required: 52,866.83 15,860.05
25 yrs. @ 11.25 % interest P.A. Net Disposable Income Required: 50,296.37 15,088.91
Disclaimers: 1. Reservation Fee is payable upon reservation, this fee is non-refundable.
as of 11/13/09 2. No broker or agent is authorized to issue receipts or payments in behalf of KLLDI.
3. KLLDI reserves the right to adjust errors resulting to typographical errors.
4. Prices and terms are subject to change without prior notice.
5. Post dated checks are required for amortization payments; please make checks payable to Kisan Lu Lands and Development, Inc.
6. Only Official Receipts duly issued by KLLDI shall be recognized.
7. A full 50% payment of the lot cost, with complete requirements should be made before buyer qualifies for an upgrade (lot to house & lot).
8. No unit maybe constructed in areas where level of land development is still unsafe for construction.
9. Total Package Cost is exclusive of Transfer of Title Fee.