SAMPLE COMPUTATION FOR BELLEFORT ESTATES
VIVIENNE HOUSE MODEL

IN-HOUSE FINANCING SCHEME
(INNER LOT)

Typical Selling Price	Php 4,400,000.00
Total Contract Price	Php 4,627,260.00

Loanable Amount	Php 3,239,082.00
DP/Equity Payment	Php 1,388,178.00
Less: Reservation Fee	Php 30,000.00
Net Equity	Php 1,358,178.00
Monthly Equity Payment - Payable within 30 mos.	45,272.60

Monthly Amortization (Excluding MRI/Fire)
5 years to pay with 18% interest	Php 82,251.39
10 years to pay with 21% interest	Php 64,759.51

Typical Selling Price	Php 4,400,000.00
Total Contract Price	Php 4,782,240.00

Loanable Amount	Php 3,825,792.00
DP/Equity Payment	Php 956,448.00
Less: Reservation Fee	Php 30,000.00
Net Equity	Php 926,448.00
Monthly Equity Payment - payable within 24 mos.	Php 38,602.00

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
15 years to pay with 10.5% interest	Php 42,290.26
20 years to pay with 10.5% interest	Php 38,195.94