SAMPLE COMPUTATION FOR WINDSOR MANSIONS
THE NEW CASTLE HOUSE MODEL

IN-HOUSE FINANCING SCHEME
(INNER LOT)

Typical Selling Price	Php 3,630,000.00
Legal & Miscellaneous Fee	Php 163,350.00
Total Contract Price	Php 3,793,350.00

Loanable Amount	Php 2,904,000.00
DP/Equity Payment	Php 889,350.00
Less: Reservation Fee	Php 30,000.00
Net Equity	Php 859,350.00
Monthly Equity Payment - Payable within 12 mos.	Php 71,612.50

Monthly Amortization (Excluding MRI/Fire)
6 years to pay with 18% interest	Php 66,233.83
10 years to pay with 21% interest	Php 58,060.16

Typical Selling Price	Php 3,630,000.00
Less: Reservation Fee	Php 20,000.00
Selling Price Net of Reservation Fee	Php 3,610,000.00
10% Discount within 7 days from the date of reservation	Php 3,249,000.00
9.5% Discount within 8 to 30 days from the date of reservation	Php 3,267,050.00
9% Discount within 31 to 60 days from the date of reservation	Php 3,285,100.00
8.5% Discount within 61 to 90 days from the date of reservation	Php 3,321,200.00

Typical Selling Price	Php 3,630,000.00
Legal & Miscellaneous Fee	Php 290,400.00
Total Contract Price	Php 3,920,400.00

Loanable Amount	Php 3,194,400.00
DP/Equity Payment	Php 726,000.00
Less: Reservation Fee	Php 30,000.00
Net Equity	Php 696,000.00
Monthly Equity Payment - payable within 12 mos.	Php 58,000.00

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 68,660.11
10 years to pay with 10.5% interest	Php 43,103.64
15 years to pay with 10.5% interest	Php 35,310.86
20 years to pay with 10.5% interest	Php 31,892.25
25 years to pay with 10.5% interest	Php 30,160.94