House Sample Computation at Lancaster New City Cavite ( Bank & In-house, Cash & Deferred )


1	ZONE 2 @ 10% Equity Term
2	Thea Inner		Bank Financing		In-house Financing
3			@ 7% to 8% P.A.		@ 18% to 21% P.A.
4	Selling Price		1,615,000.00		1,615,000.00
5	Processing Fee	8%	129,200.00	4.50%	72,675.00
6	Total Contract Price		1,744,200.00		1,687,675.00
7	Down Payment	10.00%	174,420.00	20%	337,535.00
8	Less: Reservation Fee		20,000.00		20,000.00
9	Net Down Payment		154,420.00		317,535.00
10	Monthly DP	12 mos.	12,868.33	12 mos.	52,922.50
11	Loan Amount	90.00%	1,569,780.00	80%	1,350,140.00
12	Monthly Amortization:
13	5 yrs.		32,846.83		34,284.68
14	10 yrs.		19,925.31		26,993.57
15	15 yrs.		15,864.26		n/a
16	20 yrs.		13,975.68		n/a
17	Note: Prices are subject to change without prior notice
18
19
20	Candice Model		Bank Financing		In-house Financing
21			@ 7% to 8% P.A.		@ 18% to 21% P.A.
22	Selling Price - Inner		2,370,000.00		2,370,000.00
23	Processing Fee	8%	189,600.00	4.50%	106,650.00
24	Total Contract Price		2,559,600.00		2,476,650.00
25	Down Payment	10.00%	255,960.00	20%	495,330.00
26	Less: Reservation Fee		20,000.00		20,000.00
27	Net Down Payment		235,960.00		475,330.00
28	Monthly DP	12 mos.	19,663.33	12 mos.	79,221.67
29	Loan Amount	90.00%	2,303,640.00	80%	1,981,320.00
30	Monthly Amortization:
31	5 yrs.		48,202.46		50,312.50
32	10 yrs.		29,240.23		39,612.86
33	15 yrs.		23,280.68		n/a
34	20 yrs.		20,509.20		n/a
35	Note: Prices are subject to change without prior notice
36	Click Here! Sample Computation of End and Corner Unit
37
38	Chessa Model		Bank Financing		In-house Financing
39			@ 7% to 8% P.A.		@ 18% to 21% P.A.
40	Selling Price - Inner		2,815,000.00		2,815,000.00
41	Processing Fee	8%	225,200.00	4.50%	126,675.00
42	Total Contract Price		3,040,200.00		2,941,675.00
43	Down Payment	10.00%	304,020.00	20%	588,335.00
44	Less: Reservation Fee		20,000.00		20,000.00
45	Net Down Payment		284,020.00		568,335.00
46	Monthly DP	12 mos.	23,668.33	12 mos.	94,722.50
47	Loan Amount	90.00%	2,736,180.00	80%	2,353,340.00
48	Monthly Amortization:
49	5 yrs.		57,253.14		59,759.37
50	10 yrs.		34,730.49		47,050.72
51	15 yrs.		27,651.94		n/a
52	20 yrs.		24,360.09		n/a
53	Note: Prices are subject to change without prior notice
54	Click Here! Sample Computation of End and Corner Unit
55
56	Briana Model		Bank Financing		In-house Financing
57			@ 7% to 8% P.A.		@ 18% to 21% P.A.
58	Selling Price - Inner		3,464,000.00		3,464,000.00
59	Processing Fee	8%	277,120.00	4.50%	155,880.00
60	Total Contract Price		3,741,120.00		3,619,880.00
61	Down Payment	10.00%	374,112.00	20%	723,976.00
62	Less: Reservation Fee		20,000.00		20,000.00
63	Net Down Payment		354,112.00		703,976.00
64	Monthly DP	12 mos.	29,509.33	12 mos.	117,329.33
65	Loan Amount	90.00%	3,367,008.00	80%	2,895,904.00
66	Monthly Amortization:
67	5 yrs.		70,452.88		73,536.93
68	10 yrs.		42,737.62		57,898.29
69	15 yrs.		34,027.12		n/a
70	20 yrs.		29,976.32		n/a
71	Note: Prices are subject to change without prior notice
72	Click Here! Sample Computation of End and Corner Unit
73
74	Denise Model		Bank Financing		In-house Financing
75			@ 7% to 8% P.A.		@ 18% to 21% P.A.
76	Selling Price - Inner		2,530,000.00		2,530,000.00
77	Processing Fee	8%	202,400.00	4.50%	113,850.00
78	Total Contract Price		2,732,400.00		2,643,850.00
79	Down Payment	10.00%	273,240.00	20%	528,770.00
80	Less: Reservation Fee		20,000.00		20,000.00
81	Net Down Payment		253,240.00		508,770.00
82	Monthly DP	12 mos.	21,103.33	12 mos.	84,795.00
83	Loan Amount	90.00%	2,459,160.00	80%	2,115,080.00
84	Monthly Amortization:
85	5 yrs.		51,456.64		53,709.13
86	10 yrs.		31,214.26		42,287.15
87	15 yrs.		24,852.37		n/a
88	20 yrs.		21,892.79		n/a
89	Note: Prices are subject to change without prior notice
90	Click Here! Sample Computation of End and Corner Unit


1	5.5% Down Payment Promo
2	1st Choice: Bank Financing
3	Alice House Model - Townhouse
4
5		Inner Unit	End Unit	Corner Unit
6	Lot Area	40 sq.m.	52 sq.m.	91 sq.m.
7	Floor Area	40 sq.m.	40 sq.m.	40 sq.m.
8	Required Down Payment	5.5%	5.5%	5.5%
9	Down Payment Term	6 months	6 months	6 months
10
11	Total Contract Price	1,233,360.00	1,379,160.00	1,833,840.00
12	Gross Required DP	67,834.80	75,853.80	100,861.20
13	Less: Reservation Fee	7,500.00	7,500.00	7,500.00
14	Net Required DP	60,334.80	68,353.80	93,361.20
15	Monthly DP ( 6 months )	10,055.80	11,392.30	15,560.20
16
17	Loan Amount	1,165,525.20	1,303,306.20	1,732,978.80
18
19	Estimated Monthly Amortization		@ 7% to 8% PA
20	20 yrs.	10,084.78	11,276.94	14,994.71
21	15 yrs.	11,539.69	12,903.83	17,157.96
22
23	Estimated Required Gross Monthly Income
24	20 yrs.	33,615.93	37,589.80	49,982.36
25	15 yrs.	38,465.62	43,012.78	57,193.19
26
27	20% Down Payment
28	2nd Choice: In-house Financing
29
30		Inner Unit	End Unit	Corner Unit
31	Lot Area	40 sq.m.	52 sq.m.	91 sq.m.
32	Floor Area	40 sq.m.	40 sq.m.	40 sq.m.
33	Required Down Payment	20%	20%	20%
34	Down Payment Term	6 months	6 months	6 months
35
36	Total Contract Price	1,193,390.00	1,334,465.00	1,774,410.00
37	Gross Required DP	238,678.00	266,893.00	354,882.00
38	Less: Reservation Fee	7,500.00	7,500.00	7,500.00
39	Net Required DP	231,178.00	259,393.00	347,382.00
40	Monthly DP ( 6 months )	38,529.67	43,232.17	57,897.00
41
42	Loan Amount	954,712.00	1,067,572.00	1,419,528.00
43
44	Estimated Monthly Amortization
45	10 yrs. @ 21% PA	19,525.08	21,833.21	29,031.16
46	5 yrs. @ 18% PA	24,680.77	27,598.37	36,696.98
47	Note: NO Required Gross Monthly Income
48
49	3rd Choice: SPOT CASH
50
51		Inner Unit	End Unit	Corner Unit
52	Lot Area	40 sq.m.	52 sq.m.	91 sq.m.
53	Floor Area	40 sq.m.	40 sq.m.	40 sq.m.
54
55	Selling Price	1,142,000.00	1,277,000.00	1,698,000.00
56	Less: Reservation Fee	7,500.00	7,500.00	7,500.00
57	Net Selling Price	1,134,500.00	1,269,500.00	1,690,500.00
58	Less: 10% Discount	113,450.00	126,950.00	169,050.00
59	Net Selling Price after Discount	1,021,050.00	1,142,550.00	1,521,450.00
60	Add: Misc. Fee 4.5%	51,390.00	57,465.00	76,410.00
61	NET AMOUNT PAYABLE	1,072,440.00	1,200,015.00	1,597,860.00
62	10% discount is within 7 days from reservation only.
63	Click Here! Discount within 30 days, 60 days....
64
65	4th Choice: DEFERRED PAYMENT
66	24 months payable / No Interest
67
68		Inner Unit	End Unit	Corner Unit
69	Lot Area	40 sq.m.	52 sq.m.	91 sq.m.
70	Floor Area	40 sq.m.	40 sq.m.	40 sq.m.
71
72	Total Contract Price	1,193,390.00	1,334,465.00	1,774,410.00
73	Less: Reservation Fee	7,500.00	7,500.00	7,500.00
74	Net Total Contract Price	1,185,890.00	1,326,965.00	1,766,910.00
75	Monthly Payment ( 2 yrs. )	49,412.08	55,290.21	73,621.25
76	NO Required Gross Monthly Income
77
78	Note: Updated as of February 27, 2018
79	Prices are subject to change without prior notice.
80	Corner & End units are vary on the lot size
81	CLICK HERE TO VIEW ANICA & THEA SAMPLE COMPUTATION @ 5.5% Promo


1	Move-in 12 @ 12% Interim Rate
2	Alice Model		Bank Financing		In-house Financing
3			@ 7% to 8% P.A.		@ 18% to 21% P.A.
4	Selling Price - Inner Unit		1,080,000.00		1,080,000.00
5	Processing Fee	8%	86,400.00	4.50%	48,600.00
6	Total Contract Price		1,166,400.00		1,128,600.00
7	Down Payment	5.50%	64,152.00	20%	395,010.00
8	Less: Reservation Fee		7,500.00		7,500.00
9	Net Down Payment		56,652.00		387,510.00
10	Monthly Down Payment	6 mos.	9,442.00	6 mos.	64,585.00
11	Down Payment w/ insurance	7%	81,648.00
12	Interest Rate	12%	7,348.32
13	Total Down Payment		88,996.32
14	Monthly Down Payment	9 mos.	9,888.48
15	Loan Amount	87.50%	1,020,600.00	80%	733,590.00
16	Estimated Monthly Amortization:
17	5 yrs.		21,355.52		18,628.36
18	10 yrs.		12,954.53		14,666.79
19	15 yrs.		10,314.22		n/a
20	20 yrs.		9,086.36		n/a
21	Note: Prices are subject to change without prior notice
22
23
24	Catherine Model		Bank Financing		In-house Financing
25			@ 7% to 8% P.A.		@ 18% to 21% P.A.
26	Selling Price - Inner Unit		1,272,000.00		1,272,000.00
27	Processing Fee	8%	101,760.00	4.50%	57,240.00
28	Total Contract Price		1,373,760.00		1,329,240.00
29	Down Payment	5.50%	75,556.80	20%	265,848.00
30	Less: Reservation Fee		10,000.00		10,000.00
31	Net Down Payment		65,556.80		255,848.00
32	Monthly DP	6 mos.	10,926.13	6 mos.	42,641.33
33	Down Payment w/ insurance	7%	96,163.20
34	Interest Rate	14%	10,097.14
35	Total Down Payment		106,260.34
36	Monthly Down Payment	9 mos.	11,806.70
37	Loan Amount	87.50%	1,202,040.00	80%	1,063,392.00
38	Monthly Amortization:
39	5 yrs.		25,152.06		27,003.17
40	10 yrs.		15,257.56		21,260.57
41	15 yrs.		12,147.86		n/a
42	20 yrs.		10,701.71		n/a
43	Note: Prices are subject to change without prior notice
44	Click here! Sample Computation of End and Corner unit
45
46	Diana Model		Bank Financing		In-house Financing
47			@ 7% to 8% P.A.		@ 18% to 21% P.A.
48	Selling Price - Inner Unit		1,435,000.00		1,435,000.00
49	Processing Fee	8%	114,800.00	4.50%	64,575.00
50	Total Contract Price		1,549,800.00		1,499,575.00
51	Down Payment	5.50%	85,239.00	20%	299,915.00
52	Less: Reservation Fee		10,000.00		10,000.00
53	Net Down Payment		75,239.00		289,915.00
54	Monthly DP	6 mos.	12,539.83	6 mos.	48,319.17
55	Down Payment w/ insurance	7%	108,486.00
56	Interest Rate	14%	15,188.04
57	Total Down Payment		123,674.04
58	Monthly Down Payment	9 mos.	13,741.56
59	Loan Amount	87.50%	1,356,075.00	80%	1,199,660.00
60	Monthly Amortization:
61	5 yrs.		28,375.16		30,463.48
62	10 yrs.		17,212.74		23,985.00
63	15 yrs.		13,704.55		n/a
64	20 yrs.		12,073.07		n/a
65	Note: Prices are subject to change without prior notice
66	Click Here! Sample Computation of End and Corner unit
67
68	Sophie Model		Bank Financing		In-house Financing
69			@ 7% to 8% P.A.		@ 18% to 21% P.A.
70	Selling Price - Inner Unit		1,906,000.00		1,906,000.00
71	Processing Fee	8%	152,480.00	4.50%	85,770.00
72	Total Contract Price		2,058,480.00		1,991,770.00
73	Down Payment	5.50%	113,216.40	20%	398,354.00
74	Less: Reservation Fee		20,000.00		20,000.00
75	Net Down Payment		93,216.40		378,354.00
76	Monthly DP	6 mos.	15,536.07	6 mos.	63,059.00
77	Down Payment w/ insurance	7%	144,093.60
78	Interest Rate	14%	20,173.10
79	Total Down Payment		164,266.70
80	Monthly Down Payment	9 mos.	18,251.86
81	Loan Amount	87.50%	1,801,170.00	80%	1,593,416.00
82	Monthly Amortization:
83	5 yrs.		37,688.54		40,462.29
84	10 yrs.		22,862.35		31,857.43
85	15 yrs.		18,202.70		n/a
86	20 yrs.		16,035.74		n/a
87	Note: Prices are subject to change without prior notice
88	Click Here! Sample Computation of End and Corner Unit
89
90	Margaret Model		Bank Financing		In-house Financing
91			@ 7% to 8% P.A.		@ 18% to 21% P.A.
92	Selling Price - Inner Unit		2,630,000.00		2,465,000.00
93	Processing Fee	8%	210,400.00	4.50%	110,925.00
94	Total Contract Price		2,840,400.00		2,575,925.00
95	Down Payment	5.50%	156,222.00	20%	515,185.00
96	Less: Reservation Fee		20,000.00		20,000.00
97	Net Down Payment		136,222.00		495,185.00
98	Monthly DP	6 mos.	22,703.67	6 mos.	82,530.83
99	Down Payment w/ insurance	7%	198,828.00
100	Interest Rate	14%	27,835.92
101	Total Down Payment		226,663.92
102	Monthly Down Payment	9 mos.	25,184.88
103	Loan Amount	87.50%	2,485,350.00	80%	2,060,740.00
104	Monthly Amortization:
105	5 yrs.		52,004.65		52,329.25
106	10 yrs.		31,546.69		41,200.72
107	15 yrs.		25,117.05		n/a
108	20 yrs.		22,126.96		n/a
109	Note: Prices are subject to change without prior notice
110	Click Here! Sample Computation of End and Corner Unit
111
112	Gabrielle Model		Bank Financing		In-house Financing
113			@ 7% to 8% P.A.		@ 18% to 21% P.A.
114	Selling Price - Inner Lot		2,810,000.00		2,810,000.00
115	Processing Fee	8%	224,800.00	4.50%	126,450.00
116	Total Contract Price		3,034,800.00		2,936,450.00
117	Down Payment	5.50%	166,914.00	20%	587,290.00
118	Less: Reservation Fee		20,000.00		20,000.00
119	Net Down Payment		146,914.00		567,290.00
120	Monthly DP	6 mos.	24,485.67	6 mos.	94,548.33
121	Down Payment w/ insurance	7%	212,436.00
122	Interest Rate	14%	29,741.04
123	Total Down Payment		242,177.04
124	Monthly Down Payment	9 mos.	26,908.56
125	Loan Amount	87.50%	2,655,450.00	80%	2,349,160.00
126	Monthly Amortization:
127	5 yrs.		55,563.91		59,653.22
128	10 yrs.		33,705.78		46,967.15
129	15 yrs.		26,836.08		n/a
130	20 yrs.		23,641.35		n/a
131	Note: Prices are subject to change without prior notice
132	Click Here! Sample Computation of End and Corner Unit
133
134	Alexandra Model		Bank Financing		In-house Financing
135			@ 7% to 8% P.A.		@ 18% to 21% P.A.
136	Selling Price - Inner Lot		3,428,000.00		3,428,000.00
137	Processing Fee	8%	274,240.00	4.50%	154,260.00
138	Total Contract Price		3,702,240.00		3,582,260.00
139	Down Payment	5.50%	203,623.20	20%	716,452.00
140	Less: Reservation Fee		20,000.00		20,000.00
141	Net Down Payment		183,623.20		696,452.00
142	Monthly DP	6 mos.	30,603.87	6 mos.	116,075.33
143	Down Payment w/ insurance	7%	259,156.80
144	Interest Rate	14%	36,281.95
145	Total Down Payment		295,438.75
146	Monthly Down Payment	9 mos.	32,826.53
147	Loan Amount	87.50%	3,239,460.00	80%	2,865,808.00
148	Monthly Amortization:
149	5 yrs.		67,784.01		72,772.69
150	10 yrs.		41,118.65		57,296.58
151	15 yrs.		32,738.11		n/a
152	20 yrs.		28,840.77		n/a
153	Note: Prices are subject to change without prior notice
154	Click Here! Sample Computation of End and Corner Unit
155
156	LANCASTER ZONE 2 @ 5.5% equity
157	Anica Model RFO		Bank Financing		In-house Financing
158			@ 7% to 8% P.A.		@ 18% to 21% P.A.
159	Selling Price Inner Lot		1,300,000.00		1,300,000.00
160	Processing Fee	8%	104,000.00	4.50%	58,500.00
161	Total Contract Price		1,404,000.00		1,358,500.00
162	Down Payment	5.50%	77,220.00	20%	271,700.00
163	Less: Reservation Fee		10,000.00		10,000.00
164	Net Down Payment		67,220.00		261,700.00
165	Monthly DP	6 mos.	11,203.33	6 mos.	43,616.67
166	Down Payment w/ insurance	7%	98,280.00
167	Interest Rate	12%	8,845.20
168	Total Down Payment		107,125.20
169	Monthly Down Payment	9 mos.	11,902.80
170	Loan Amount	87.50%	1,228,500.00	80%	1,086,800.00
171	Monthly Amortization:
172	5 yrs.		25,705.72		27,597.58
173	10 yrs.		15,593.42		21,728.57
174	15 yrs.		12,415.27		n/a
175	20 yrs.		10,937.28		n/a
176	Note: Prices are subject to change without prior notice
177	Click Here! Sample Computation of End and Corner Unit
178
179	Thea Model RFO		Bank Financing		In-house Financing
180			@ 7% to 8% P.A.		@ 18% to 21% P.A.
181	Selling Price - Inner Lot		1,510,000.00		1,510,000.00
182	Processing Fee	8%	120,800.00	4.50%	67,950.00
183	Total Contract Price		1,630,800.00		1,577,950.00
184	Down Payment	5.50%	89,694.00	20%	315,590.00
185	Less: Reservation Fee		10,000.00		10,000.00
186	Net Down Payment		79,694.00		305,590.00
187	Monthly DP	6 mos.	13,282.33	6 mos.	50,931.67
188	Down Payment w/ insurance	7%	114,156.00
189	Interest Rate	12%	10,274.04
190	Total Down Payment		124,430.04
191	Monthly Down Payment	9 mos.	13,825.56
192	Loan Amount	87.50%	1,426,950.00	80%	1,262,360.00
193	Monthly Amortization:
194	5 yrs.		29,858.18		32,055.65
195	10 yrs.		18,112.36		25,238.57
196	15 yrs.		14,420.81		n/a
197	20 yrs.		12,704.07		n/a
198	Note: Prices are subject to change without prior notice
199	Click Here! Sample Computation of End and Corner Unit
200
201	Adelle Model RFO		Bank Financing		In-house Financing
202			@ 7% to 8% P.A.		@ 18% to 21% P.A.
203	Selling Price Inner Lot		1,872,000.00		1,872,000.00
204	With Court Yard
205	Processing Fee	8%	149,760.00	4.50%	84,240.00
206	Total Contract Price		2,021,760.00		1,956,240.00
207	Down Payment	5.50%	111,196.80	20%	391,248.00
208	Less: Reservation Fee		20,000.00		20,000.00
209	Net Down Payment		91,196.80		371,248.00
210	Monthly DP	6 mos.	15,199.47	6 mos.	61,874.67
211	Down Payment w/ insurance	7%	141,523.20
212	Interest Rate	12%	12,737.09
213	Total Down Payment		154,260.29
214	Monthly Down Payment	9 mos.	17,140.03
215	Loan Amount	87.50%	1,769,040.00	80%	1,564,992.00
216	Monthly Amortization:
217	5 yrs.		37,016.24		39,740.51
218	10 yrs.		22,454.52		31,289.15
219	15 yrs.		17,877.99		n/a
220	20 yrs.		15,749.68		n/a
221	Note: Prices are subject to change without prior notice
222	Click Here! Sample Computation of End and Corner Unit
223