AIKO House Package
Area Tabulation:
Lot Area: 150 sq.m
Floor Area: 72.78 sq.m
Bedrooms: 4 BR (including Maid's Room)
T & B: 3
ENCLOSED
Living: 9.80 sq.m
Dining: 9.99 sq.m
Kitchen: 6.25 sq.m
Hallway: 2.30 sq.m
Master's Bedroom: 14.65 sq.m
Master's T & B: 4.00 sq.m
Bedroom 1: 9.10 sq.m
Bedroom 2: 7.10 sq.m
Common T & B: 3.19 sq.m
Maid's Room: 4.00 sq.m
Maid's T & B: 2.40 sq.m
TOTAL ENCLOSED AREA: 72.78 sq.m
COVERED AREA
Porch: 3.19 sq.m
Carport: 15.25 sq.m
TOTAL COVERED AREA: 18.44 sq.m
OPEN AREA
Laundry: 6.40 sq.m
TOTAL OPEN AREA: 6.40 sq.m
Floor Area: 72.78 sq.m
Bedrooms: 4 BR (including Maid's Room)
T & B: 3
ENCLOSED
Living: 9.80 sq.m
Dining: 9.99 sq.m
Kitchen: 6.25 sq.m
Hallway: 2.30 sq.m
Master's Bedroom: 14.65 sq.m
Master's T & B: 4.00 sq.m
Bedroom 1: 9.10 sq.m
Bedroom 2: 7.10 sq.m
Common T & B: 3.19 sq.m
Maid's Room: 4.00 sq.m
Maid's T & B: 2.40 sq.m
TOTAL ENCLOSED AREA: 72.78 sq.m
COVERED AREA
Porch: 3.19 sq.m
Carport: 15.25 sq.m
TOTAL COVERED AREA: 18.44 sq.m
OPEN AREA
Laundry: 6.40 sq.m
TOTAL OPEN AREA: 6.40 sq.m
Price Computation:
Lot Category INNER
Regular Cut of Lot (sq.m.) 180
Floor Area (sq.m.) 72.78
TOTAL PACKAGE COST 2,900,000.00
=====================================================================================
A. SPOT CASH or DEFERRED CASH
Spot Cash (30 days) less 3% 2,813,000.00
Deferred Cash (3 months to pay) less 2% 2,842,000.00
monthly payment 947,333.33
=====================================================================================
B. IN-HOUSE FINANCING (20% Downpayment; 80% Amortization)
Less: Reservation Fee 30,000.00
Downpayment Balance (to start 1 month after payment of reservation fee) 550,000.00
monthly payment (for 16 mos. @ 0% int.) 33,375.00
80% REMAINING BALANCE (to start 1 month after DP) 2,320,000.00
1 year - 0% interest 193,333.33
2 years - 14% interest P.A. 111,389.88
3 years - 16% interest P.A. 81,564.31
4 years - 18% interest P.A. 68,149.98
5 years - 20% interest P.A. 61,465.81
10 years - 24% interest P.A. 51,151.58
=====================================================================================
C. PAG-IBIG FINANCING
Less: Reservation Fee 30,000.00
C.1 Estimated Equity (to start 1 month after payment of reservation fee) 870,000.00
monthly payment (for 16 mos. @ 0% int.) 54,375.00
LOANABLE AMOUNT (to start upon approval of loan) 2,000,000.00
15 years - 11.5% interest P.A. 22,107.98
20 years - 11.5% interest P.A. 19,967.90
25 years - 11.5% interest P.A. 18,883.63
30 years - 11.5% interest P.A. 18,294.79
C.2
Equity (to start 1 month after payment of reservation fee) 2,120,000.00
monthly payment 132,500.00
LOANABLE AMOUNT (to start upon approval of loan) 750,000.00
15 years - 7.0% interest P.A. 6,741.21
20 years - 7.0% interest P.A. 5,814.74
25 years - 7.0% interest P.A. 5,300.84
30 years - 7.0% interest P.A. 4,989.77
=====================================================================================
D. BANK FINANCING (30% Downpayment; 70% Amortization)
Less: Reservation Fee 30,000.00
Downpayment Balance (to start 1 month after payment of reservation fee) 840,000.00
monthly payment 52,500.00
70% REMAINING BALANCE (to start 1 month after DP) 2,030,000.00
1 year - 9.00% interest P.A. 177,526.50
2 years - 9.25% interest P.A. 92,973.05
3 years - 9.25% interest P.A. 64,789.91
5 years - 9.75% interest P.A. 42,882.21
10 years - 10.50% interest P.A. 27,391.80
15 years - 11.00% interest P.A. 23,072.92
20 years - 11.25% interest P.A. 21,299.90
25 years - 11.25% interest P.A. 20,264.26
Disclaimer:
1. Reservation Fee is payable upon reservation, this fee is non-refundable.
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. Loanable amount may vary depending on buyer's Net Income & HDMF / bank appraisal.
8. Payment of equity and amortization may be concurrent depending on house construction.
9. For illustration purposes only; a Final Computation may vary.
10. 5% of Total Package Cost will be collected as Transfer of Title Fee upon full payment of TPC.
11. Inhouse: House construction will start a month after 20% payment pf TPC and occupancy upon 50% payment of TPC.
Regular Cut of Lot (sq.m.) 180
Floor Area (sq.m.) 72.78
TOTAL PACKAGE COST 2,900,000.00
=====================================================================================
A. SPOT CASH or DEFERRED CASH
Spot Cash (30 days) less 3% 2,813,000.00
Deferred Cash (3 months to pay) less 2% 2,842,000.00
monthly payment 947,333.33
=====================================================================================
B. IN-HOUSE FINANCING (20% Downpayment; 80% Amortization)
Less: Reservation Fee 30,000.00
Downpayment Balance (to start 1 month after payment of reservation fee) 550,000.00
monthly payment (for 16 mos. @ 0% int.) 33,375.00
80% REMAINING BALANCE (to start 1 month after DP) 2,320,000.00
1 year - 0% interest 193,333.33
2 years - 14% interest P.A. 111,389.88
3 years - 16% interest P.A. 81,564.31
4 years - 18% interest P.A. 68,149.98
5 years - 20% interest P.A. 61,465.81
10 years - 24% interest P.A. 51,151.58
=====================================================================================
C. PAG-IBIG FINANCING
Less: Reservation Fee 30,000.00
C.1 Estimated Equity (to start 1 month after payment of reservation fee) 870,000.00
monthly payment (for 16 mos. @ 0% int.) 54,375.00
LOANABLE AMOUNT (to start upon approval of loan) 2,000,000.00
15 years - 11.5% interest P.A. 22,107.98
20 years - 11.5% interest P.A. 19,967.90
25 years - 11.5% interest P.A. 18,883.63
30 years - 11.5% interest P.A. 18,294.79
C.2
Equity (to start 1 month after payment of reservation fee) 2,120,000.00
monthly payment 132,500.00
LOANABLE AMOUNT (to start upon approval of loan) 750,000.00
15 years - 7.0% interest P.A. 6,741.21
20 years - 7.0% interest P.A. 5,814.74
25 years - 7.0% interest P.A. 5,300.84
30 years - 7.0% interest P.A. 4,989.77
=====================================================================================
D. BANK FINANCING (30% Downpayment; 70% Amortization)
Less: Reservation Fee 30,000.00
Downpayment Balance (to start 1 month after payment of reservation fee) 840,000.00
monthly payment 52,500.00
70% REMAINING BALANCE (to start 1 month after DP) 2,030,000.00
1 year - 9.00% interest P.A. 177,526.50
2 years - 9.25% interest P.A. 92,973.05
3 years - 9.25% interest P.A. 64,789.91
5 years - 9.75% interest P.A. 42,882.21
10 years - 10.50% interest P.A. 27,391.80
15 years - 11.00% interest P.A. 23,072.92
20 years - 11.25% interest P.A. 21,299.90
25 years - 11.25% interest P.A. 20,264.26
Disclaimer:
1. Reservation Fee is payable upon reservation, this fee is non-refundable.
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. Loanable amount may vary depending on buyer's Net Income & HDMF / bank appraisal.
8. Payment of equity and amortization may be concurrent depending on house construction.
9. For illustration purposes only; a Final Computation may vary.
10. 5% of Total Package Cost will be collected as Transfer of Title Fee upon full payment of TPC.
11. Inhouse: House construction will start a month after 20% payment pf TPC and occupancy upon 50% payment of TPC.