SAMPLE COMPUTATION FOR PARC REGENCY
THE PALMS HOUSE MODEL

IN-HOUSE FINANCING SCHEME
(INNER LOT)

Typical Selling Price	Php 1,670,000.00
Legal & Miscellaneous Fee	Php 75,150.00
Total Contract Price	Php 1,745,150.00

Loanable Amount	Php 1,336,000.00
DP/Equity Payment	Php 409,150.00
Less: Reservation Fee	Php 20,000.00
Net Equity	Php 389,150.00
Monthly Equity Payment - Payable within 18 mos.	Php 21,619.44

Monthly Amortization (Excluding MRI/Fire)
5 years to pay with 18% interest	Php 33,925.62
10 years to pay with 21% interest	Php 26,710.87

Typical Selling Price	Php 1,670,000.00
Less: Reservation Fee	Php 20,000.00
Selling Price Net of Reservation Fee	Php 1,650,000.00
10% Discount within 7 days from the date of reservation	Php 1,485,000.00
9.5% Discount within 8 to 30 days from the date of reservation	Php 1,493,250.00
9% Discount within 31 to 60 days from the date of reservation	Php 1,501,500.00
8.5% Discount within 61 to 90 days from the date of reservation	Php 1,509,750.00

Typical Selling Price	Php 1,670,000.00
Legal & Miscellaneous Fee	Php 133,600.00
Total Contract Price	Php 1,803,600.00

Loanable Amount	Php 1,394,450.00
DP/Equity Payment	Php 409,150.00
Less: Reservation Fee	Php 20,000.00
Net Equity	Php 389,150.00
Monthly Equity Payment - payable within 12 mos.	Php 21,619.44

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 30,318.72
10 years to pay with 10.5% interest	Php 19,208.55
15 years to pay with 10.5% interest	Php 15,849.28
20 years to pay with 10.5% interest	Php 14,393.35