SAMPLE COMPUTATION FOR MONTEFARO VILLAGE
THE ALEXIS HOUSE MODEL

IN-HOUSE FINANCING SCHEME
(INNER LOT)

Typical Selling Price	Php 1,260,000.00
Legal & Miscellaneous Fee	Php 56,700.00
Total Contract Price	Php 1,316,700.00

Loanable Amount	Php 1,008,000.00
DP/Equity Payment	Php 308,700.00
Less: Reservation Fee	Php 20,000.00
Net Equity	Php 288,700.00
Monthly Equity Payment - Payable within 12 mos.	Php 24,058.33

Monthly Amortization (Excluding MRI/Fire)
5 years to pay with 18% interest	Php 25,596.57
10 years to pay with 21% interest	Php 20,153.11

Typical Selling Price	Php 1,260,000.00
Less: Reservation Fee	Php 20,000.00
Selling Price Net of Reservation Fee	Php 1,240,000.00
10% Discount within 7 days from the date of reservation	Php 1,116,000.00
9.5% Discount within 8 to 30 days from the date of reservation	Php 1,122,200.00
9% Discount within 31 to 60 days from the date of reservation	Php 1,128,400.00
8.5% Discount within 61 to 90 days from the date of reservation	Php 1,134,600.00

Typical Selling Price	Php 1,260,000.00
Legal & Miscellaneous Fee	Php 100,800.00
Total Contract Price	Php 1,360,800.00

Loanable Amount	Php 1,108,800.00
DP/Equity Payment	Php 252,000.00
Less: Reservation Fee	Php 20,000.00
Net Equity	Php 232,000.00
Monthly Equity Payment - payable within 12 mos.	Php 19,333.33

Monthly Amortization • Bank Financing computation is base on your bank of choice and subject to the bank’s requirements • Bank’s prevailing interest at point of takeout shall apply • Indicative interest rate shall be used in computing for monthly amortization
5 years to pay with 10.5% interest	Php 23,832.44
10 years to pay with 10.5% interest	Php 14,961.59
15 years to pay with 10.5% interest	Php 12,256.66
20 years to pay with 10.5% interest	Php 11,070.04
25 years to pay with 10.5% interest	Php 10,469.09