SAMPLE COMPUTATION FOR PARC REGENCY
THE LOTUS HOUSE MODEL

IN-HOUSE FINANCING SCHEME
(INNER LOT)

Typical Selling Price	Php 1,075,000.00
Legal & Miscellaneous Fee	Php 48,375.00
Total Contract Price	Php 1,123,375.00

Loanable Amount	Php 860,000.00
DP/Equity Payment	Php 263,375.00
Less: Reservation Fee	Php 20,000.00
Net Equity	Php 243,375.00
Monthly Equity Payment - Payable within 18 mos.	Php 13,520.83

Monthly Amortization (Excluding MRI/Fire)
5 years to pay with 18% interest	Php 21,838.35
10 years to pay with 21% interest	Php 17,194.12

Typical Selling Price	Php 1,075,000.00
Less: Reservation Fee	Php 20,000.00
Selling Price Net of Reservation Fee	Php 1,055,000.00
10% Discount within 7 days from the date of reservation	Php 949,500.00
9.5% Discount within 8 to 30 days from the date of reservation	Php 954,775.00
9% Discount within 31 to 60 days from the date of reservation	Php 960,050.00
8.5% Discount within 61 to 90 days from the date of reservation	Php 965,325.00