Sunteți pe pagina 1din 1

Sample Computation for House and Lot

20-80 2 years scheme


Premier Series

Limay, Bataan
Elite Series
Model Unit

Floor Area (Sqm)


Lot Area (Sqm)
Lot Cost
House Cost
Total Selling Price
Reservation Fee

Donita
4 BR, 4 T&B, w/
F.R. & 1 Carport
170.84
160
1,040,000.00
4,809,570.00
5,849,570.00
30,000.00

Monthly DP for 24
mos at 0% Interest

47,496.42

Terms (Years)

4,679,656.00

Executive Series

Desiree
Danica
Dulce
Devorah
3BR, 3 T&B, w/ 3 BR, 2 T&B, w/
2 BR, 1 T&B, 1
3 BR, 1 T&B
F.A., 1 Carport
F.A., 1 Carport
Carport
127.13
100.1
66.01
47.94
150
130
126
100
975,000.00
812,500.00
787,500.00
600,000.00
3,622,660.00
2,582,800.00
1,677,580.00
1,198,600.00
4,597,660.00
3,395,300.00
2,465,080.00
1,798,600.00
30,000.00
20,000.00
20,000.00
10,000.00
Amount Payable to Asiawide Land Specialist Dev't Corporation

Divina

Diana 2

Diana 1

2 BR, 1 T&B

2 BR, 1 T&B

1BR, 1 T&B

35.82
90
540,000.00
895,500.00
1,435,500.00
10,000.00

33.2
75
450,000.00
830,000.00
1,280,000.00
10,000.00

26.45
75
450,000.00
661,250.00
1,111,250.00
10,000.00

11,545.83

10,250.00

8,843.75

3,678,128.00
2,716,240.00
1,972,064.00
1,438,880.00
1,148,400.00
Monthly Amortization Thru Bank Financing : Estimated 7.5% Interest Rate

1,024,000.00

889,000.00

37,063.83

27,460.83

19,709.00

14,571.67

Loanable Amount

5
93,770.71
10
55,548.34
15
43,380.99
20
37,698.99
Sample Computation for Lot Investment
Elite Lot
Phase 1
Classification

Elite Premier Lot

Lot Area
Unit Price
Lot Cost
Reservation Fee

220
6500
1,430,000.00
15,000.00

Monthly DP for 24
mos at 0% Interest

11,291.67

Terms (Years)

1,144,000.00

73,702.14
43,660.03
34,096.70
29,630.75

54,427.88
32,242.25
25,179.88
21,881.84

39,516.12
23,408.75
18,281.28
15,886.81

28,832.20
17,079.76
13,338.60
11,591.52

23,011.58
13,631.71
10,645.81
9,251.43

20,518.86
17,813.74
12,155.06
10,552.59
9,492.61
8,241.14
8,249.27
7,161.72
20-80 2 years scheme

Executive Lot
Premier Lot
Executive Prime Executive Sunrise
Premier Sunrise Premier Corner
Premier Prime Lot
Premier View Lot
Lot
Lot
Lot
Lot
100
150
150
75
75
78
72
6700
6250
6400
6000
6100
6200
6300
670,000.00
937,500.00
960,000.00
450,000.00
457,500.00
483,600.00
453,600.00
15,000.00
10,000.00
10,000.00
5,000.00
5,000.00
5,000.00
5,000.00
Amount Payable to Asiawide Land Specialist Dev't Corporation

Elite Sunrise Lot

4,958.33

7,395.83

7,583.33

3,541.67

3,604.17

3,821.67

3,571.67

536,000.00
750,000.00
768,000.00
360,000.00
366,000.00
Monthly Amortization Thru Bank Financing : Estimated 7.5% Interest Rate

386,880.00

362,880.00

7,752.28
4,592.33
3,586.43
3,116.68

7,271.37
4,307.45
3,363.94
2,923.34

Loanable Amount

5
10
15
20

22,923.41
13,579.48
10,605.02
9,215.99

10,740.34
6,362.41
4,968.79
4,317.98

15,028.46
8,902.63
6,952.59
6,041.95

Prices and Computation presented herein maybe changed without prior notice.
WE OFFER DIFFERENT PAYMENT OPTIONS
Refer to our SDP for different Lot Area and ask computation from our Accredited Sales Specialists

15,389.14
9,116.30
7,119.45
6,186.96

7,213.66
4,273.26
3,337.24
2,900.14

Please Contact:

Limay, Bataan
Model Unit

Floor Area (Sqm)


Lot Area (Sqm)
Lot Cost
House Cost
Total Selling Price
Reservation Fee

Elite Series
Executive Series
Donita
Desiree
Danica
Dulce
Devorah
4 BR, 4 T&B, w/ 3BR, 3 T&B, w/ 3 BR, 2 T&B, w/
2 BR, 1 T&B, 1
3 BR, 1 T&B
F.R. & 1 Carport F.A., 1 Carport
F.A., 1 Carport
Carport
170.84
127.13
100.1
66.01
47.94
160
150
130
126
100
1,040,000.00
975,000.00
812,500.00
787,500.00
600,000.00
4,809,570.00
3,622,660.00
2,582,800.00
1,677,580.00
1,198,600.00
5,849,570.00
4,597,660.00
3,395,300.00
2,465,080.00
1,798,600.00
30,000.00
30,000.00
20,000.00
20,000.00
10,000.00
Amount Payable to Asiawide Land Specialist Dev't Corporation

Monthly DP for 24
mos at 0% Interest

47,496.42

Terms (Years)

4,679,656.00

Lot Area
Unit Price
Lot Cost
Reservation Fee

Elite Premier Lot


220
6500
1,430,000.00
15,000.00

Monthly DP for 24
mos at 0% Interest

11,291.67

Terms (Years)

1,144,000.00

5
10
15
20

22,923.41
13,579.48
10,605.02
9,215.99

Sample Computation for House and Lot


20-80 2 years scheme
Premier Series
Divina
Diana 2
Diana 1
2 BR, 1 T&B

2 BR, 1 T&B

1BR, 1 T&B

35.82
90
540,000.00
895,500.00
1,435,500.00
10,000.00

33.2
75
450,000.00
830,000.00
1,280,000.00
10,000.00

26.45
75
450,000.00
661,250.00
1,111,250.00
10,000.00

27,460.83
19,709.00
14,571.67
11,545.83
Loanable Amount
3,678,128.00
2,716,240.00
1,972,064.00
1,438,880.00
1,148,400.00
Monthly Amortization Thru Bank Financing : Estimated 7.5% Interest Rate
73,702.14
54,427.88
39,516.12
28,832.20
23,011.58
43,660.03
32,242.25
23,408.75
17,079.76
13,631.71
34,096.70
25,179.88
18,281.28
13,338.60
10,645.81
29,630.75
21,881.84
15,886.81
11,591.52
9,251.43

10,250.00

8,843.75

1,024,000.00

889,000.00

37,063.83

5
93,770.71
10
55,548.34
15
43,380.99
20
37,698.99
Sample Computation for Lot Investment
Phase 1
Elite Lot
Classification

7,333.89
4,344.48
3,392.87
2,948.47

20,518.86
17,813.74
12,155.06
10,552.59
9,492.61
8,241.14
8,249.27
7,161.72
20-80 2 years scheme

Executive Lot
Premier Lot
Executive Prime Executive Sunrise
Premier Sunrise Premier Corner
Elite Sunrise Lot
Lot
Lot
Premier Prime Lot
Lot
Lot
Premier View Lot
100
150
150
75
75
78
72
6700
6250
6400
6000
6100
6200
6300
670,000.00
937,500.00
960,000.00
450,000.00
457,500.00
483,600.00
453,600.00
15,000.00
10,000.00
10,000.00
5,000.00
5,000.00
5,000.00
5,000.00
Amount Payable to Asiawide Land Specialist Dev't Corporation
4,958.33

7,395.83
7,583.33
3,541.67
3,604.17
Loanable Amount
536,000.00
750,000.00
768,000.00
360,000.00
366,000.00
Monthly Amortization Thru Bank Financing : Estimated 7.5% Interest Rate
10,740.34
15,028.46
15,389.14
7,213.66
7,333.89
6,362.41
8,902.63
9,116.30
4,273.26
4,344.48
4,968.79
6,952.59
7,119.45
3,337.24
3,392.87
4,317.98
6,041.95
6,186.96
2,900.14
2,948.47

Prices and Computation presented herein maybe changed without prior notice.
WE OFFER DIFFERENT PAYMENT OPTIONS
Refer to our SDP for different Lot Area and ask computation from our Accredited Sales Specialists

Please Contact:

3,821.67

3,571.67

386,880.00

362,880.00

7,752.28
4,592.33
3,586.43
3,116.68

7,271.37
4,307.45
3,363.94
2,923.34