STUDIO UNIT : 40 SQ.M. - 67.32 Square meters 1 BEDROOM UNIT : 89.66 SQ.M. - 99.69 SQ.M. 3 BEDROOM UNIT : 169 SQ.M. SELLING PRICE PER SQ.M. STANDARD UNITS : 80,000 / SQ.M. SPECIAL UNITS : 83,500 / SQ.M VIP UNITS : 87,000 / SQ.M PARKING SHARE : 4,000 / SQ.M FURNISHING : 500,000 Studio unit 1,000,000 1- bedroom 1,500,000 2-bedrooms 2,000,000 3-bedrooms NOTE: Parking & Furnishings are due upon purchase and separate from Total Contract Price of the Unit. OPTIONS OFFERED FOR PAYMENTS: I. CASH IN 60 DAYS WITH 10% DISCOUNT 2. 30% Downpayment in 30 days, balance in 24 months zero interest 3. 30% downpayment in 30 days, balance in 60 months with 14% interest per annum ( 0.02327 fixed factor) 4. Bank financing for END USERS (BDO) 3 years @ 7.88 % ( fixed rate) 4-5 years @ 9.75 % ( fixed rate) 6-10 years @ 10.50 % ( fixed rate) |
| The SUITES is a 366 unit condotel facility being built just within proximity of the MANOR. The SUITES Condotel takes the place of what was once the 19th TEE Restaurant, a famous spot where golfers and guests converged for sumptuous meals, complete with breathtaking views of he verdant mountains and lush green fairways...... Units at Phase - 1 are Ready for Turn-Over. |
THE SUITES OFFER THE 3-GUARANTEE ( 3-G) PROGRAM
G-2: Guaranteed return of principal or "Money-back Guarantee" in year 2046 G-3: Guaranteed annual dividend of 8% (weighted average for first 5 yrs.) and 8% thereafter on leaseback units to Camp john Hay Hotel Corp. |
Benefits of Owning a Camp John Hay Suites property Since The SUITES will be operating as a Hotel for the initial 15-year period, those entering into a lease-back agreement for hotel operations are entitled to special perks and privileges for a more rewarding investment. HOTEL UNITS (leaseback Units) * Mandatory for the units at 2nd & 3rd floor * Leaseback for 15-year Hotel Operations * 8% net annual income the total selling price * Complimentary 30-night stay, annually * No Association Dues * Waived maintenance, utility, insurance and security expenses. PRIVATE RESIDENTIAL UNITS (Non- leaseback Units) * Residential Condo for Private Use *Unit at the Lower ground level ( garden units) is allowed to cook with own parking & entrance to its individual unit * Selected units in designated floors * Condo with 5-star Hotel * Safe and Secure |
 | |  | |  | |  | |  | |  | |  | |  |
| | | | | | | | | | | | | | |
SAMPLE COMPUTATION: FOR STUDIO UNIT FLOOR AREA = 40 SQ.M. ( 430 SQ.FT) SELLING PRICE = 3,200,000 PLUS PARKING = 160,000 PLUS FURNISHING = 500,000 TOTAL CONTRACT VALUE = 3,860,000 FOR 1 BEDROOM UNIT FLOOR AREA = 83.99 SQ.M ( 903 SQ.FT) SELLING PRICE = 7,013,165 PLUS PARKING = 335,960 PLUS FURNISHING = 1,000,000 TOTAL CONTRACT VALUE = 8,349,125 FOR 3 BEDROOMS UNIT FLOOR AREA = 169 SQ.,. ( 1,818 SQ.FT) SELLING PRICE = 14,703,000 PLUS PARKING = 676,000 PLUS FURNISHINGS = 2,000,000 TOTAL CONTRACT VALUE = 17,379,000 COMPUTATION FOR RETURN OF INVESTMENT (ROI) FOR STUDIO UNIT: ROI = 8% ( 3,200,000) = 256,000 / annually ( guaranteed income) CAPITAL FOR STUDIO UNIT = 3,860,000 NO. OF YRS FOR R.O.I = 3,860,000 / 256,000 = 15 years 2ND 15 - YEAR LEASEBACK = 256,000 x 15 YRS. INCOME for the next 15 yrs = 3,840,000 PLUS: 100% MONEY BACK ON OCT 7, 2046 = 3,200,000 PLUS 30 DAYS complimentary nights annually ... THE PRESTIDGE of owning a property inside the CAMP JOHN HAY is PRICELIST. . . Only FEW are selected. . . |
