Pines (Inner) Sample Computation

	A	B	C	D	E	F
1	Pines Sample Computation Website: filprimehomes.com
2
3
4	House Model		Pines
5	House Classification		Townhouse (2-Storey)
6	Lot Classification		Inner
7	Lot Area		50 m2
8	Floor Area		60 m2
9	Construction Status		Preselling
10
11	As of			Option 1		Option 2
12	7/26/2025 10:30:52			Bank		In-House
13
14	Total Contract Price (TCP)		Php	1,338,400.00	Php	1,248,775.00
15
16	Required Down Payment		12.5%	167,300.00	20%	249,755.00
17	Less: Reservation			10,000.00		10,000.00
18
19	Net Down Payment			157,300.00		239,755.00
20
21	Monthly Down Payment		15 mos	26,216.67	15 mos	16,650.33
22
23	Total Amount to be Loaned		87.5%	1,171,100.00	80%	999,020.00
24
25	Monthly Amortization
26	0.0201569598	0.02539	5 years	24,045.09	5 years	25,739.86
27	0.0120010631	0.01999	10 years	14,493.71	10 years	20,345.15
28	0.0094127575		15 years	11,462.55
29	0.0082094856		20 years	10,053.40
30	Note:
31	Price may change without prior notice.
32	MRI and Fire Insurance for Bank Financing is				439.27
33	MRI and Fire Insurance for In-House Financing is				374.74
34	Interest rate for Bank Financing Monthly Amortization for is 7.75%.
35	Interest rate for In - House Financing Monthly Amortization is 18% (5 yrs.) & 21% (10yrs.)
36	Monthly amortization of amount to be loaned starts after the payment period of monthly down payment.
37