AMARA (Model A)
Price Computation:
No. of Bedrooms 3
Floor Area (sq.m.) 165.33
Min. Lot Area Required (sq.m.) 300
Total Package Cost (Inclusive of VAT) 7,250,000.00
A. SPOT CASH or DEFERRED CASH
Spot Cash (30 days) less 5% 6,887,500.00
Deferred Cash (3months to pay) less 2% 7,105,000.00
monthly payment 2,368,333.33
B. IN-HOUSE FINANCING (30% Downpayment; 70% Amortization)
30% Downpayment
(to start 1 month after reservation) 2,175,000.00
Less: Reservation Fee 50,000.00
monthly payment (for 12 mos. @ 0% int.) 177,083.33
70% REMAINING BALANCE
(to start 1 month after DP) 5,075,000.00
C. BANK FINANCING (30% Downpayment; 70% Amortization)
30% Downpayment
(to start 1 month after reservation) 2,175,000.00
Less: Reservation Fee 50,000.00
monthly payment (for 12 mos. @ 0% int.) 177,083.33
70% REMAINING BALANCE
(to start 1 month after reservation) 5,075,000.00
1 yr. @ 9.00% interest P.A. 443,816.24
2 yrs @ 9.25% interest P.A. 232,432.63
3 yrs. @ 9.25% interest P.A. 161,974.78
5 yrs. @ 9.75% interest P.A. 107,205.54
10 yrs @ 10.50% interest P.A. 68,479.51
15 yrs @ 11.00% interest P.A. 57,682.29
20 yrs @ 11.25% interest P.A. 53,249.74
25 yrs @ 11.25% interest P.A. 50,660.66
No. of Bedrooms 3
Floor Area (sq.m.) 165.33
Min. Lot Area Required (sq.m.) 300
Total Package Cost (Inclusive of VAT) 7,250,000.00
A. SPOT CASH or DEFERRED CASH
Spot Cash (30 days) less 5% 6,887,500.00
Deferred Cash (3months to pay) less 2% 7,105,000.00
monthly payment 2,368,333.33
B. IN-HOUSE FINANCING (30% Downpayment; 70% Amortization)
30% Downpayment
(to start 1 month after reservation) 2,175,000.00
Less: Reservation Fee 50,000.00
monthly payment (for 12 mos. @ 0% int.) 177,083.33
70% REMAINING BALANCE
(to start 1 month after DP) 5,075,000.00
C. BANK FINANCING (30% Downpayment; 70% Amortization)
30% Downpayment
(to start 1 month after reservation) 2,175,000.00
Less: Reservation Fee 50,000.00
monthly payment (for 12 mos. @ 0% int.) 177,083.33
70% REMAINING BALANCE
(to start 1 month after reservation) 5,075,000.00
1 yr. @ 9.00% interest P.A. 443,816.24
2 yrs @ 9.25% interest P.A. 232,432.63
3 yrs. @ 9.25% interest P.A. 161,974.78
5 yrs. @ 9.75% interest P.A. 107,205.54
10 yrs @ 10.50% interest P.A. 68,479.51
15 yrs @ 11.00% interest P.A. 57,682.29
20 yrs @ 11.25% interest P.A. 53,249.74
25 yrs @ 11.25% interest P.A. 50,660.66