Hollywood A House Model
California West Hills - Buhay na Tubig, Imus, CaviteSample Computation
| PROJECT | CALIFORNIA WEST HILLS |
| House Model | Hollywood A |
| Unit | Regular Unit |
| Floor Area | 86 sqm |
| Lot Area | 88 sqm |
Option 1: Inhouse Financing 20% DP
| SELLING PRICE (SP) | 1,720,000.00 |
| RESERVATION FEE: | 20,000.00 |
| DOWNPAYMENT: | |
| 20% of SP | 344,000.00 |
| Add Processing Fee (4.5% of SP) | 77,400.00 |
| Less Reservation Fee | 20,000.00 |
| Net Downpayment | 401,400.00 |
| Monthly Downpayment: | |
| 12 months @ 0%interest | 33,450.00 |
| 15 months @ 0%interest | 26,760.00 |
| AMORTIZATION: | |
| Loanable Amount (80% of SP) | 1,376,000.00 |
| Monthly Amortization: | |
| 5 Years @ 18%P.A. | 34,941.36 |
| 10 Years @ 21% P.A. | 27,510.60 |
Option 2: Bank Financing 20%DP
| SELLING PRICE (SP) | 1,720,000.00 |
| RESERVATION FEE: | 20,000.00 |
| DOWNPAYMENT: | |
| 20% of SP | 344,000.00 |
| Less Reservation Fee | 20,000.00 |
| Net Downpayment | 324,000.00 |
| Monthly Downpayment: | |
| 12 months @ 0%interest | 27,000.00 |
| 15 months @ 0%interest | 21,600.00 |
| AMORTIZATION: | |
| Loanable Amount (80% of SP + 8% Proc fee) | 1,513,600.00 |
| Monthly Amortization: | |
| 5 Years @ 10.5%P.A. | 32,533.17 |
| 10 Years @ 10.5% P.A. | 20,423.76 |
| 15 Years @ 10.5% P.A. | 16,731.32 |
| Disclaimer: All amounts and figures in this form are for sample computation purposes only. Updated as of July 4,2008. | |
| 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 |
