Hollywood A House Model
California West Hills - Buhay na Tubig, Imus, CaviteUpdated: 12-Jun-2009
Sample Computation
| PROJECT | CALIFORNIA WEST HILLS |
| House Model | Hollywood A |
| Unit | Regular Unit |
| Floor Area | 86 sqm |
| Lot Area | 103 sqm ++ (corner lots) |
Option 1: Bank Financing 20%DP
| SELLING PRICE (SP) | 1,896,000.00 |
| RESERVATION FEE: | 20,000.00 |
| DOWNPAYMENT: | |
| 20% of SP | 379,200.00 |
| Add Processing Fee (8% of SP) | 151,680.00 |
| Less Reservation Fee | 20,000.00 |
| Net Downpayment | 510,880.00 |
| Monthly Downpayment: | |
| 12 months @ 0%interest | 42,573.33 |
| 15 months @ 0%interest | 34,058.67 |
| 18 months @ 0%interest | 28,382.22 |
| AMORTIZATION: | |
| Loanable Amount (80% of SP) | 1,516,800.00 |
| Monthly Amortization: | |
| 10 Years @ 10.5% P.A. | 20,466.94 |
| 15 Years @ 10.5% P.A. | 16,766.69 |
| 20 Years @ 10.5% P.A. | 15,143.43 |
| 25 Years @ 10.5% P.A. | 14,321.35 |
Notes for Bank Financing:
|
Option 2: Inhouse Financing 20% DP
| SELLING PRICE (SP) | 1,896,000.00 |
| RESERVATION FEE: | 20,000.00 |
| DOWNPAYMENT: | |
| 20% of SP | 379,200.00 |
| Add Processing Fee (4.5% of SP) | 85,320.00 |
| Less Reservation Fee | 20,000.00 |
| Net Downpayment | 444,520.00 |
| Monthly Downpayment: | |
| 12 months @ 0%interest | 37,043.33 |
| 15 months @ 0%interest | 29,634.67 |
| 18 months @ 0%interest | 24,695.56 |
| AMORTIZATION: | |
| Loanable Amount (80% of SP) | 1,516,800.00 |
| Monthly Amortization: | |
| 5 Years @ 18%P.A. | 38,516.75 |
| 10 Years @ 21% P.A. | 30,325.64 |
| Disclaimer: All amounts and figures in this form are for sample computation purposes only. Updated as of June 12, 2009. | |
| For more information, please
contact: MARY ANN MORENO Tel. No.: +63 2 357 9796 / +63 2 482 8262 / +63 917 865 0725 Fax No.: +63 2 534 6299 Email: info@bahaycentral.com |



