SAMPLE COMPUTATION FOR CALIFORNIA WEST HILLS
HOLLYWOOD HOUSE MODEL

IN-HOUSE FINANCING SCHEME
(INNER LOT)

Typical Selling Price	Php 1,720,000.00
Legal & Miscellaneous Fee	Php 77,400.00
Total Contract Price	Php 1,797,400.00

Loanable Amount	Php 1,376,000.00
DP/Equity Payment	Php 421,400.00
Less: Reservation Fee	Php 20,000.00
Net Equity	Php 401,400.00
Monthly Equity Payment - Payable within 12 mos.	Php 33,450.00

Monthly Amortization (Excluding MRI/Fire)
5 years to pay with 18% interest	Php 34,941.36
10 years to pay with 21% interest	Php 27,510.60

Typical Selling Price	Php 1,720,000.00
Less: Reservation Fee	Php 20,000.00
Selling Price Net of Reservation Fee	Php 1,700,000.00
10% Discount within 7 days from the date of reservation	Php 1,530,000.00
9.5% Discount within 8 to 30 days from the date of reservation	Php 1,538,500.00
9% Discount within 31 to 60 days from the date of reservation	Php 1,547,000.00
8.5% Discount within 61 to 90 days from the date of reservation	Php 1,555,500.00

Typical Selling Price	Php 1,720,000.00
Legal & Miscellaneous Fee	Php 137,600.00
Total Contract Price	Php 1,857,600.00

Loanable Amount	Php 1,513,600.00
DP/Equity Payment	Php 344,000.00
Less: Reservation Fee	Php 20,000.00
Net Equity	Php 324,000.00
Monthly Equity Payment - payable within 12 mos.	Php 27,000.00

Monthly Amortization • Bank Financing computation is base on your bank of choice and subject to the bank’s requirements • Bank’s prevailing interest at point of takeout shall apply • Indicative interest rate shall be used in computing for monthly amortization
5 years to pay with 10.5% interest	Php 32,533.17
10 years to pay with 10.5% interest	Php 20,423.76
15 years to pay with 10.5% interest	Php 16,731.32
20 years to pay with 10.5% interest	Php 15,111.48
25 years to pay with 10.5% interest	Php 14,291.13