Bellefort/Lancaster/Carmona Estates

05/05/2013

03/05/2013

SABINE HOUSE MODEL

House Features
Four Bedrooms
Two Toilets and Baths
Living Area
Dining Area
Kitchen Area
Provision for Two-Car Garage
Laundry and Service Area

Materials & Finish
Painted Sandblast Finish for Exterior Wall
Painted Plain Cement Finish for Interior Wall
Tiled Toilet and Bath
Tiled Kitchen Counter with Stainless Sink
Aluminum Frame Sliding Windows
Concrete Stairs with Wood Planks
Wood Handrail with Steel Decorative Railing
Ceramic Tiles for Ground Floor
PVC Tiles for Second Floor
Concrete Roof Tiles

PAYMENTS AND COMPUTATION

BANK

Selling Price: 3,189,000

Add: Processing Fees: 255,120

Total Contract Price: 3,444,120
Percent Downpayment 12.5%

Required Downpayment: 430,515

Less: Reservation fee: 25,000

Net Downpayment 405,515

Downpayment term 15 months

Monthly Downpayment: 27,034.33

Percent Remaining 87.5%

Balance after Downpayment: 3,013,605
IT WILL START AFTER DOWNPAYMENT TERM

20 years: 30,424.25
15 years: 33,726.67
10 years: 41,167.33
5 years: 65,372.51

*********************************

IN-HOUSE

Selling Price: 3,189,000

Add: Processing Fees: 143,505

Total Contract Price: 3,332,505

Percent Downpayment 30%

Required Downpayment: 999,752

Less: Reservation fee: 25,000

Net Downpayment 974,752

Downpayment term 24 months

Monthly Downpayment: 40,614.65

Percent Remaining 70%

Balance after Downpayment: 2,332,754

IT WILL START AFTER DOWNPAYMENT TERM

10 years: 47,726.13

5 years: 60,323.60

03/05/2013

CHARLOTTE HOUSE MODEL

House Features
Three Bedrooms
Two Toilets and Baths
Living Area
Dining Area
Kitchen Area
Provision for One-Car Garage
Laundry and Service Area

Materials & Finish
Painted Sandblast Finish for Exterior Wall
Painted Plain Cement Finish for Interior Wall
Tiled Toilet and Bath
Tiled Kitchen Counter with Stainless sink
Aluminum Frame Sliding Windows
Concrete Stairs with Wood Planks
Wood Handrail with Steel Decorative Railing
Ceramic Tiles for Ground Floor
PVC Tiles for Second Floor
Concrete Roof Tiles

PAYMENTS & COMPUTATION
BANK AND IN-HOUSE

BANK
Selling Price: 2,530,000
Add: Processing Fees: 202,400

Total Contract Price: 2,732,400

Percent Downpayment 12.5%

Required Downpayment: 341,550

Less: Reservation fee: 20,000

Net Downpayment 321,550

Downpayment term 15 months

Monthly Downpayment: 21,436.67

Percent Remaining 87.5%
Balance after Downpayment: 2,390,850

IT WILL START AFTER DOWNPAYMENT TERM

20 years: 24,129.19

15 years: 26,749.16

10 years: 32,652.23

5 years: 51,855.46

***********************************
IN-HOUSE

Selling Price: 2,530,000

Add: Processing Fees: 113,850

Total Contract Price: 2,643,850

Percent Downpayment 30%

Required Downpayment: 793,155

Less: Reservation fee: 20,000

Net Downpayment 773,155

Downpayment term 24 months

Monthly Downpayment: 32,214.80

Percent Remaining 70%

Balance after Downpayment: 1,850,695

IT WILL START AFTER DOWNPAYMENT TERM

10 years: 37,855.66

5 years: 47,849.90

03/05/2013

ALEXANDRA HOUSE MODEL

House Features
Living Area
Dining Area
Kitchen
Four Bedrooms
Three Toilets and Baths
Balcony
Provision for Lanai
Provision for Two-car Garage
Family Courtyard

Materials & Finish
Concrete Roof Tiles
Powder Coated Aluminum Windows
Painted Sand Blast Finish for Exterior Walls
Painted Plain Cement Finish for Interior Walls
Tiled Kitchen Counter with Stainless Kitchen Sink
Tiled Toilet and Bath with Complete Set of Bathroom fixtures (Including Tissue and Soap Holder)
Tiled Ceramic Flooring for Living, Dining, and Kitchen Area
Tiled Vinyl Flooring for Bedrooms, Hallway, and Staircase
Provision for CATV, Telephone, and Air Condition Outlet

PAYMENTS AND COMPUTATION
BANK AND IN-HOUSE FINANCING

BANK

Selling Price: 2,716,000

Add: Processing Fees: 217,280

Total Contract Price: 2,933,280
Percent Downpayment 12.5%

Required Downpayment: 366,660

Less: Reservation fee: 20,000

Net Downpayment 346,660

Downpayment term 15 months

Monthly Downpayment: 23,110.67

Percent Remaining 87.5%

Balance after Downpayment: 2,566,620

IT WILL START AFTER DOWNPAYMENT TERM

20 years: 22,703.01 -

15 years: 25,762.73 -

10 years: 32,374.96
5 years: 53,276.57
**********************************************
IN-HOUSE FINANCING

Selling Price: 2,716,000

Add: Processing Fees: 122,220

Total Contract Price: 2,838,220

Percent Downpayment 30%

Required Downpayment: 851,466

Less: Reservation fee: 20,000

Net Downpayment 831,466

Downpayment term 24 months

Monthly Downpayment: 34,644.42

Percent Remaining 70%

Balance after Downpayment: 1,986,754

IT WILL START AFTER DOWNPAYMENT TERM



10 years: 40,738.83

5 years: 51,467.82

03/05/2013

GABRIELLE HOUSE MODEL

House Features
Living Area
Dining Area
Kitchen
Three Bedrooms
Two Toilets and Baths
Provision for Lanai
Provision for Two-car Garage
Family Courtyard

Materials & Finish
Concrete Roof Tiles
Powder Coated Aluminum Windows
Painted sand Blast Finish for Exterior Walls
Painted Plain Cement Finish for Interior Walls
Tiled kitchen counter with stainless kitchen sink
Tiled Toilet and Bath with Complete Set of Bathroom Fixtures (Including Tissue and Soap Holder)
Tiled Ceramic Flooring for Living, Dining, and Kitchen Area
Tiled Vinyl Flooring for Bedrooms, Hallway, and Staircase
Provision for CATV, Telephone, and Air Condition Outlet

PAYMENTS AND COMPUTATION
BANK AND IN-HOUSE FINANCING

BANK
Selling Price: 2,340,000

Add: Processing Fees: 187,200
Total Contract Price: 2,527,200
Percent Downpayment 12.5%
Required Downpayment: 315,900

Less: Reservation fee: 20,000

Net Downpayment 295,900
Downpayment term 15 months

Monthly Downpayment: 19,726.67

Percent Remaining 87.5%

Balance after Downpayment: 2,211,300

IT WILL START AFTER DOWNPAYMENT TERM

20 years: 19,537.10 -

15 years: 22,173.23 -

10 years: 27,870.07

5 years: 45,878.09

*****************************************
IN-HOUSE FINANCING

Selling Price: 2,340,000

Add: Processing Fees: 105,300

Total Contract Price: 2,445,300

Percent Downpayment 30%

Required Downpayment: 733,590

Less: Reservation fee: 20,000

Net Downpayment 713,590

Downpayment term 24 months

Monthly Downpayment: 29,732.92

Percent Remaining 70%

Balance after Downpayment: 1,711,710

IT WILL START AFTER DOWNPAYMENT TERM



10 years: 35,076.06

5 years: 44,319.74

03/05/2013

MARGARET HOUSE MODEL

House Features
Living Area
Dining Area
Kitchen
Three Bedrooms
Two Toilets and Baths
Provision for One-car Garage
Family Courtyard

Materials & Finish
Pre-painted G.I. Sheet Roofing
Powder Coated Aluminum Windows
Painted Plain Cement Finish for Exterior Walls and Interior Walls
Tiled Kitchen Counter with Stainless Kitchen Sink
Tiled Toilet and Bath with Complete Set of Bathroom Fixtures (Including Tissue and Soap Holder)
Plain Cement Finish for Ground and Second Floors
Provision for CATV, Telephone, Air Condition Outlet

PAYMENTS AND COMPUTATION
BANK AND IN-HOUSE FINANCING

BANK
Selling Price: 1,900,000

Add: Processing Fees: 152,000

Total Contract Price: 2,052,000

Percent Downpayment 12.5%

Required Downpayment: 256,500
Less: Reservation fee: 20,000
Net Downpayment 236,500

Downpayment term 15 months

Monthly Downpayment: 15,766.67

Percent Remaining 87.5%

Balance after Downpayment: 1,795,500

IT WILL START AFTER DOWNPAYMENT TERM

20 years: 15,858.61 -

15 years: 17,999.06 -

10 years: 22,624.70

5 years: 37,246.59

***************************************
IN-HOUSE FINANCING

Selling Price: 1,900,000

Add: Processing Fees: 85,500

Total Contract Price: 1,985,500

Percent Downpayment 30%

Required Downpayment: 595,650

Less: Reservation fee: 20,000

Net Downpayment 575,650

Downpayment term 24 months

Monthly Downpayment: 23,985.42

Percent Remaining 70%

Balance after Downpayment: 1,389,850

IT WILL START AFTER DOWNPAYMENT TERM



10 years: 28,475.71

5 years: 35,981.26

03/05/2013

SOPHIE HOUSE MODEL

House Features
Living Area
Dining Area
Kitchen
Three Bedrooms
Two Toilets and Baths
Provision for One-car Garage
Family Courtyard

Materials & Finish
Pre-painted G.I. Sheet Roofing
Steel Casement Windows
Painted Plain Cement Finish for Exterior Walls and Interior Walls
Tiled Kitchen Counter with Stainless Kitchen Sink
Tiled Toilet and Bath with Complete Set of Bathroom Fixtures (Including Tissue and Soap Holder)
Plain Cement Finish for Ground and Second Floors
Provision for CATV, Telephone, Air Condition Outlet

PAYMENTS AND COMPUTATION
BANK AND IN-HOUSE FINANCING

BANK
Selling Price: 1,650,000

Add: Processing Fees: 132,000

Total Contract Price: 1,782,000

Percent Downpayment 12.5%

Required Downpayment: 222,750
Less: Reservation fee: 20,000

Net Downpayment 202,750
Downpayment term 15 months

Monthly Downpayment: 13,516.67

Percent Remaining 87.5%
Balance after Downpayment: 1,559,250

IT WILL START AFTER DOWNPAYMENT TERM

20 years: 13,749.28 -

15 years: 15,608.09 -

10 years: 19,625.09

5 years: 32,323.05

**********************************************
IN-HOUSE FINANCING

Selling Price: 1,650,000

Add: Processing Fees: 74,250

Total Contract Price: 1,724,250

Percent Downpayment 30%

Required Downpayment: 517,275

Less: Reservation fee: 20,000

Net Downpayment 497,275

Downpayment term 24 months

Monthly Downpayment: 20,719.79

Percent Remaining 70%

Balance after Downpayment: 1,206,975

IT WILL START AFTER DOWNPAYMENT TERM


10 years: 24,706.24

5 years: 31,224.21

03/05/2013

Lancaster Estates
Haven House

House Type: Single Attached

Floor Area: 80 sqm (standard lot area)
Lot Area: 85 sqm
House Type: 2 storey Single Attached
4BR (1BR on the Ground Floor, 3 BR on the second Floor)
2 T&B (1 for each floor)
Living Area
Dining Area
Kitchen Area
Open Space for Garden or Lanai provided at the Backyard
Provision for 2 carport

House Features

Tiled Toilet & Bath

Tiled Kitchen Counter with stainless kitchen sink

Interior and exterior wall paint finish

Steel casement windows


bank financing computation

Lot Area :278 Park Corner Floor Area: 80
Total Contract Price 4,925,880
Reservation : 20,000
DownPayment :595,735.00
Downpayment payable in 6mos 99,289.17

Loanable Amount
4,310,145.00

legal /msc fees
1,762.65

Amortization
20 years 37,814.43
15 years 42,952.64
10 years 54,056.60
05 years 89,156.85

house completion in 6 months or earlier