SAMPLE COMPUTATION FOR PARC REGENCY
THE OLIVE HOUSE MODEL

IN-HOUSE FINANCING SCHEME
(INNER LOT)

Typical Selling Price	Php 2,120,000.00
Legal & Miscellaneous Fee	Php 95,400.00
Total Contract Price	Php 2,215,400.00

Loanable Amount	Php 1,696,000.00
DP/Equity Payment	Php 519,400.00
Less: Reservation Fee	Php 20,000.00
Net Equity	Php 499,400.00
Monthly Equity Payment - Payable within 18 mos.	Php 27,744.44

Monthly Amortization (Excluding MRI/Fire)
5 years to pay with 18% interest	Php 43,067.25
10 years to pay with 21% interest	Php 33,908.41

Typical Selling Price	Php 2,120,000.00
Less: Reservation Fee	Php 20,000.00
Selling Price Net of Reservation Fee	Php 2,100,000.00
10% Discount within 7 days from the date of reservation	Php 1,890,000.00
9.5% Discount within 8 to 30 days from the date of reservation	Php 1,900,500.00
9% Discount within 31 to 60 days from the date of reservation	Php 1,911,000.00
8.5% Discount within 61 to 90 days from the date of reservation	Php 1,921,500.00

Typical Selling Price	Php 2,120,000.00
Legal & Miscellaneous Fee	Php 169,600.00
Total Contract Price	Php 2,289,600.00

Loanable Amount	Php 1,770,200.00
DP/Equity Payment	Php 519,400.00
Less: Reservation Fee	Php 20,000.00
Net Equity	Php 449,400.00
Monthly Equity Payment - payable within 12 mos.	Php 27,744.44

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 38,488.44
10 years to pay with 10.5% interest	Php 24,384.51
15 years to pay with 10.5% interest	Php 20,120.04
20 years to pay with 10.5% interest	Php 18,271.80