SAMPLE COMPUTATION FOR WINDSOR MANSIONS
CLAIRE HOUSE MODEL

IN-HOUSE FINANCING SCHEME
(INNER LOT)

Typical Selling Price	Php 2,260,000.00
Legal & Miscellaneous Fee	Php 101,700.00
Total Contract Price	Php 2,361,700.00

Loanable Amount	Php 1,808,000.00
DP/Equity Payment	Php 553,700.00
Less: Reservation Fee	Php 30,000.00
Net Equity	Php 523,700.00
Monthly Equity Payment - Payable within 12 mos.	Php 43,641.67

Monthly Amortization (Excluding MRI/Fire)
6 years to pay with 18% interest	Php 41,236.49
10 years to pay with 21% interest	Php 36,147.65

Typical Selling Price	Php 2,260,000.00
Less: Reservation Fee	Php 20,000.00
Selling Price Net of Reservation Fee	Php 2,240,000.00
10% Discount within 7 days from the date of reservation	Php 2,016,000.00
9.5% Discount within 8 to 30 days from the date of reservation	Php 2,027,200.00
9% Discount within 31 to 60 days from the date of reservation	Php 2,038,400.00
8.5% Discount within 61 to 90 days from the date of reservation	Php 2,060,800.00

Typical Selling Price	Php 2,260,000.00
Legal & Miscellaneous Fee	Php 180,800.00
Total Contract Price	Php 2,440,800.00

Loanable Amount	Php 1,988,800.00
DP/Equity Payment	Php 452,000.00
Less: Reservation Fee	Php 30,000.00
Net Equity	Php 422,000.00
Monthly Equity Payment - payable within 12 mos.	Php 35,166.67

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 42,747.07
10 years to pay with 10.5% interest	Php 26,835.87
15 years to pay with 10.5% interest	Php 21,984.17
20 years to pay with 10.5% interest	Php 19,855.78
25 years to pay with 10.5% interest	Php 18,777.89