EASY DOWNPAYMENT (READY FOR OCCUPANCY)

Bank Financing
Lot Area
House Area
Downpayment (DP)

Alexandra Model
120 Sqm.
100 Sqm.
5%

10%

Total Contract Price

3,542,400.00
Less Reservation Fee
20,000.00
Required Downpayment (DP)
157,120.00
Monthly Downpayment (6 months)
26,186.67
Monthly Downpayment (9 months)
Monthly Downpayment (12 months)
Loanable Amount (5%)
177,120.00
Amortization/month ( 7 months)
26,497.00
Loanable
Amount (90%)
3,188,160.00
Amortization/month ( to start after DP term )8% per year
5 yrs.
59,453.34
10 yrs.
36,086.45
15 yrs.
28,694.33
20 yrs.
25,273.73

3,579,520.00
20,000.00
357,952.00
56,325.33
37,550.22
28,162.67

3,221,568.00
58,789.60
35,177.86
27,708.28
25,525.22

Updated as of Dec 04,2015

For Non-Ready for Occupancy Houses (Pre-Selling)

OPTION 1 - Installment Downpayment
Alexandra Without Linear Park
Bank Financing
Lot Area - Inner Lot
120 Sqm.
House Area
100 Sqm.
Downpayment (DP)
12.50%
Downpayment Term15 Months
15 Months
Estimated Move-in Time
10 Months after DP Term
Selling Price
3,196,000.00
Processing Fee
383,520.00
Total Contract Price
3,579,520.00
Required Downpayment (DP)
447,440.00
Less Reservation Fee
20,000.00
Monthly Downpayment
28,496,00
Amortization/month ( to start after DP
term )
8% per year
5 yrs.
65,691.50
10 yrs.
40,184.98
15 yrs.
32,115.99
20 yrs.
28,382.18

In house Financing
120 Sqm.
100 Sqm.
20%
15 Months
10 Months after DP Term

3,196,000.00
143,820.00
3,339,820.00
667,964.00
20,000.00
43,197.60
18% or 21% per
year
67,838.42
53,410.40

Note: Total Contract Price (TCP) = Selling Price + Misc/Processing Fees

Alexandra With Linear Park

Lot Area - Inner Lot
House Area
Downpayment (DP)
Downpayment Term15 Months
Estimated Move-in Time
Selling Price
Processing Fee
Total Contract Price
Required Downpayment (DP)
Less Reservation Fee
Monthly Downpayment
Amortization/month ( to start after DP
term )
5 yrs.
10 yrs.
15 yrs.
20 yrs.

Bank Financing
120 Sqm.
100 Sqm.
12.50%
15 Months
10 Months after DP Term

3,304,000.00
396,480.00
3,700,480.00
462,560.00
20,000.00
29,504.00
8% per year
67,837.55
41,469.11
33,127.46
29,267.47

In house Financing
120 Sqm.
100 Sqm.
20%
15 Months
10 Months after DP Term

3,304,000.00
148,680.00
3,452,680.00
690,536.00
20,000.00
44,702.40
18% or 21% per
year
70,130.84
55,215.26

Note: Total Contract Price (TCP) = Selling Price + Misc/Processing Fees

OPTION 2 - Spot Cash / Full Total Contract Price
Within 7 days from Reservation
Without Linear Park
With Linear Park
Lot Area - Inner Lot
120 Sqm.
House Area
100 Sqm.
Selling Price
3,196,000.00
3,304,000.00
Less: Reservation Paid
20,000.00
20,000.00
Net Selling Price
3,176,000.00
3,284,000.00
Less: Discount 10%
317,600.00
328,400.00
Net Selling Price After Discount
2,858,400.00
2,955,600.00
Add: Misc Fee 4.5%
143,820.00
148,680.00
Net Amount Payable
3,002,220.00
3,104,280.00
OPTION 3 - Full Downpayment
Within 30 days from Reservation
Without Linear Park
With Linear Park
Lot Area - Inner Lot
120 Sqm.
House Area
100 Sqm.
Total Contract Price
3,579,520.00
3,700,480.00
Required Downpayment (DP)
447,440.00
462,560.00
Less: Reservation
20,000.00
20,000.00
Less: Discount 7.5%
32,058.00
33,192.00
Net Downpayment Amount Payable
395,382.00
409,368.00
Within 30 days from Reservation - Inhouse Financing
Lot Area - Inner Lot

Without Linear Park

With Linear Park
120 Sqm.

House Area
Total Contract Price
Required Downpayment (DP)
Less: Reservation
Less: Discount 7.5%
Net Downpayment Amount Payable

100 Sqm.
3,339,820.00
667,964.00
20,000.00
48,597.30
599,366.70

3,452,680.00
690,536.00
20,000.00
50,290.20
620,245.80

OPTION 4 - 24 Months Deferred Payment Zero Interest

24 Months Zero Interest
Without Linear Park
With Linear Park
Lot Area - Inner Lot
120 Sqm.
House Area
100 Sqm.
Total Contract Price
3,339,820.00
3,452,680.00
Less: Reservation Paid
20,000.00
20,000.00
Net Total Contract Price
3,319,820.00
3,432,680.00
Monthly Payment:
138,325.83
143,028.33
Net TCP Divided by 24 Months Zero Interest
Price is subject to change without prior notice.
Updated as of Dec 04,2015

www.lancasternewcityadvisory.weebly.com

For Ready for Occupancy Houses (RFO/Ready Houses)

OPTION 1 - Installment Downpayment
Alexandra Without Linear Park
Bank Financing
Lot Area - Inner Lot
120 Sqm.
House Area
100 Sqm.
Downpayment (DP)
12.50%
Downpayment Term
4-8 Months
Estimated Move-in Time
4 Months after DP Term
Selling Price
3,196,000.00
Processing Fee
383,520.00
Total Contract Price
3,579,520.00
Required Downpayment (DP)
447,440.00
Less Reservation Fee
20,000.00
Monthly Downpayment
4 months
106,860.00
6 months
71,240.00
8 months
53,430.00
12 months
Amortization/month ( to start after DP
term )
8% per year
5 yrs.
65,691.50
10 yrs.
40,184.98
15 yrs.
32,115.99
20 yrs.
28,382.18

In house Financing
120 Sqm.
100 Sqm.
20%
12 Months
2 Months after DP Term

3,196,000.00
143,820.00
3,339,820.00
667,964.00
20,000.00
161,991.00
107,994.00
80,995.00
53,997.00
18% or 21% per
year
67,838.42
53,410.40

Note: Total Contract Price (TCP) = Selling Price + Misc/Processing Fees

OPTION 2 - Full Downpayment

No Discount for RFO Houses
Alexandra Without Linear Park
Lot Area - Inner Lot
House Area
Selling Price
Processing Fee
Total Contract Price
Required Downpayment (DP)
Less Reservation Fee
Net Downpayment Amount Payable

Bank Financing
120 Sqm.
100 Sqm.
3,196,000.00
383,520.00
3,579,520.00
447,440.00
20,000.00
427,440.00

In house Financing
120 Sqm.
100 Sqm.
3,196,000.00
143,820.00
3,339,820.00
667,964.00
20,000.00
647,964.00

Note: RFO Computation for Full Total Contract Price and Deferred Payment are the same with Non-Ready for
Occupancy houses.
Price is subject to change without prior notice.
Updated as of Dec 03,2015