SAMPLE COMPUTATION FOR WINDSOR MANSIONS
THE NEW CASTLE HOUSE MODEL

IN-HOUSE FINANCING SCHEME
(INNER LOT)

Typical Selling Price	Php 2,040,000.00
Legal & Miscellaneous Fee	Php 91,800.00
Total Contract Price	Php 2,131,800.00

Loanable Amount	Php 1,632,000.00
DP/Equity Payment	Php 499,800.00
Less: Reservation Fee	Php 30,000.00
Net Equity	Php 469,800.00
Monthly Equity Payment - Payable within 12 mos.	Php 39,150.00

Monthly Amortization (Excluding MRI/Fire)
5 years to pay with 18% interest	Php 41,442.07
10 years to pay with 21% interest	Php 32,628.85

Typical Selling Price	Php 2,040,000.00
Less: Reservation Fee	Php 30,000.00
Selling Price Net of Reservation Fee	Php 2,010,000.00
10% Discount within 7 days from the date of reservation	Php 1,809,000.00
9.5% Discount within 8 to 30 days from the date of reservation	Php 1,819,050.00
9% Discount within 31 to 60 days from the date of reservation	Php 1,829,100.00
8.5% Discount within 61 to 90 days from the date of reservation	Php 1,839,150.00

Typical Selling Price	Php 2,040,000.00
Legal & Miscellaneous Fee	Php 163,200.00
Total Contract Price	Php 2,203,200.00

Loanable Amount	Php 1,795,200.00
DP/Equity Payment	Php 408,000.00
Less: Reservation Fee	Php 30,000.00
Net Equity	Php 378,000.00
Monthly Equity Payment - payable within 12 mos.	Php 31,500.00

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 38,585.84
10 years to pay with 10.5% interest	Php 24,883.53
15 years to pay with 10.5% interest	Php 19,844.12
20 years to pay with 10.5% interest	Php 17,922.92
25 years to pay with 10.5% interest	Php 16,949.95