Sample Computations for Carmona Estates
The Fuji House Model
In-House Financing Scheme
(Inner Lot)
PRICE STARTS AT PHP 1,219,000.00 AND UP
| Total Contract Price |
Php 1,273,855.00 |
| Typical Selling Price |
Php 1,219,000.00 |
| Legal and Miscellaneous Fee |
Php 54,855.00 |
Monthly Equity Payment
Payablle within (12 months)with 0% |
Php 72,163.75 |
| Loanable Amount |
Php 975,200.00 |
| DP/Equity Payment |
Php 298,655.00 |
| Less:Reservation Fee |
Php 10,000.00 |
| Net Equity |
Php 288,655.00 |
Monthly Amortization
(Exluding MRI/Fire)
| 6 years to pay with 18% interest |
Php 22,242.16 |
| 10 years to pay with 21% interest |
Php 19,497.34 |
Cash Payment Scheme
Inner Lot
legal and miscellaneous fees and reservation fee not included in the computation of the discount.
PRICE STARTS AT PHP 1,219,000.00 AND UP
| Typical Selling Price |
Php 1,219,000.00 |
| Less: Reservation Fee |
Php 10,000.00 |
| Selling Price Net of Reservation Fee |
Php 1,209,000.00 |
| 10% Discount within 7 days
from the date of reservation |
Php 1,088,100.00 |
| 9.5% Discount within 8 to 30 days
from the date of reservation |
Php 1,094,145.00 |
| 9% Discount within 31 to 60 days
from the date of reservation |
Php 1,100,190.00 |
| 8.5% Discount within 61 to 90 days
from the date of reservation |
Php 1,106,235.00 |
Banking Financing Scheme
Inner lot
PRICE STARTS AT PHP 1,219,000.00 AND UP
| Total Contract Price |
Php 1,365,280.00 |
| Typical Selling Price |
Php 1,219,000.00 |
| Legal and Miscellaneous Fee |
Php 146,250.00 |
Monthly Equity Payment
Payablle within (12 months)with 0% |
Php 99,570.00 |
| Loanable Amount |
Php 957,000.00 |
| DP/Equity Payment |
Php 408,280.00 |
| Less:Reservation Fee |
Php 10,000.00 |
| Net Equity |
Php 398,280.00 |
Monthly Amortization
Bank computation is base in your bank of choice and subject to the bank's requirements.
Bank prevailing at the point of take out shall apply
Indicative interest rate shall be used in computing for monthly amortization
| 5 years to pay with 10.5% interest |
Php 20,569.66 |
| 10 years to pay with 10.5% interest |
Php 12,913.28 |
| 15 years to pay with 10.5% interest |
Php 10,578.67 |
| 20 years to pay with 10,5% interest |
Php 9,554.50 |
| 25 years to pay with 10,5% interest |
Php 9,035.82 |