SAMPLE COMPUTATION FOR PARC REGENCY
THE PALMS HOUSE MODEL

IN-HOUSE FINANCING SCHEME
(INNER LOT)

Typical Selling Price	Php 1,580,000.00
Legal & Miscellaneous Fee	Php 71,100.00
Total Contract Price	Php 1,651,100.00

Loanable Amount	Php 1,264,000.00
DP/Equity Payment	Php 387,100.00
Less: Reservation Fee	Php 20,000.00
Net Equity	Php 367,100.00
Monthly Equity Payment - Payable within 18 mos.	Php 20,394.45

Monthly Amortization (Excluding MRI/Fire)
5 years to pay with 18% interest	Php 32,097.30
10 years to pay with 21% interest	Php 25,271.37

Typical Selling Price	Php 1,580,000.00
Less: Reservation Fee	Php 20,000.00
Selling Price Net of Reservation Fee	Php 1,560,000.00
10% Discount within 7 days from the date of reservation	Php 1,404,000.00
9.5% Discount within 8 to 30 days from the date of reservation	Php 1,411,800.00
9% Discount within 31 to 60 days from the date of reservation	Php 1,419,600.00
8.5% Discount within 61 to 90 days from the date of reservation	Php 1,427,400.00