Hollywood B House Model

PROJECT	CALIFORNIA WEST HILLS
House Model	Hollywood B
Unit	Regular Unit
Floor Area	104 sqm
Lot Area	88 sqm

Option 1: Bank Financing 20%DP

SELLING PRICE (SP)	1,809,000.00
RESERVATION FEE:	20,000.00
DOWNPAYMENT:
20% of SP	361,800.00
Add Processing Fee (8% of SP)	144,720.00
Less Reservation Fee	20,000.00
Net Downpayment	486,520.00
Monthly Downpayment:
12 months @ 0%interest	40,543.33
15 months @ 0%interest	32,434.67
18 months @ 0%interest	27,028.89
AMORTIZATION:
Loanable Amount (80% of SP)	1,447,200.00
Monthly Amortization:
10 Years @ 10.5% P.A.	19,527.79
15 Years @ 10.5% P.A.	15,997.33
20 Years @ 10.5% P.A.	14,448.56
25 Years @ 10.5% P.A.	13,664.20

Notes for Bank Financing: All amounts and figures in this form are for sample computation purposes only. 25 years maximum loan term available for locally employed 15 years maximum loan term available for OFW 8% processing fee Processing Fees already includes Registration Fees, Title Transfer fees and documentary stamp expenses 8% processing fee can be included in the loanable amount if bank is UCPB

 

Option 2: Inhouse Financing 20% DP

SELLING PRICE (SP)	1,809,000.00
RESERVATION FEE:	20,000.00
DOWNPAYMENT:
20% of SP	361,800.00
Add Processing Fee (4.5% of SP)	81,405.00
Less Reservation Fee	20,000.00
Net Downpayment	423,205.00
Monthly Downpayment:
12 months @ 0%interest	35,267.08
15 months @ 0%interest	28,213.67
18 months @ 0%interest	23,511.39
AMORTIZATION:
Loanable Amount (80% of SP)	1,447,200.00
Monthly Amortization:
5 Years @ 18%P.A.	36,749.37
10 Years @ 21% P.A.	28,934.12