Hollywood B House Model
California West Hills - Buhay na Tubig, Imus, CaviteUpdated: 08-Jan-2009
Sample Computation
| 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:
|
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 |
| 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 2 506 3671 / +63 2 482 8262 / +63 917 865 0725 Fax No.: +63 2 534 6299 Email: info@bahaycentral.com |



