SAMPLE COMPUTATION FOR MONTEFARO VILLAGE
THE ALEXIS HOUSE MODEL

IN-HOUSE FINANCING SCHEME
(INNER LOT)

Typical Selling Price	Php 1,560,000.00
Legal & Miscellaneous Fee	Php 70,200.00
Total Contract Price	Php 1,630,200.00

Loanable Amount	Php 1,248,000.00
DP/Equity Payment	Php 382,200.00
Less: Reservation Fee	Php 20,000.00
Net Equity	Php 362,200.00
Monthly Equity Payment - Payable within 12 mos.	Php 30,183.33

Monthly Amortization (Excluding MRI/Fire)
6 years to pay with 18% interest	Php 28,464.12
10 years to pay with 21% interest	Php 24,951.47

Typical Selling Price	Php 1,560,000.00
Less: Reservation Fee	Php 20,000.00
Selling Price Net of Reservation Fee	Php 1,540,000.00
10% Discount within 7 days from the date of reservation	Php 1,386,000.00
9.5% Discount within 8 to 30 days from the date of reservation	Php 1,393,700.00
9% Discount within 31 to 60 days from the date of reservation	Php 1,401,400.00
8.5% Discount within 61 to 90 days from the date of reservation	Php 1,416,800.00

Typical Selling Price	Php 1,370,000.00
Legal & Miscellaneous Fee	Php 109,600.00
Total Contract Price	Php 1,479,600.00

Loanable Amount	Php 1,205,600.00
DP/Equity Payment	Php 274,000.00
Less: Reservation Fee	Php 20,000.00
Net Equity	Php 254,000.00
Monthly Equity Payment - payable within 12 mos.	Php 21,166.67

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 25,913.05
10 years to pay with 10.5% interest	Php 16,267.76
15 years to pay with 10.5% interest	Php 13,326.69
20 years to pay with 10.5% interest	Php 12,036.47
25 years to pay with 10.5% interest	Php 11,383.05