SAMPLE COMPUTATION FOR CALIFORNIA WEST HILLS
HOLLYWOOD HOUSE MODEL

IN-HOUSE FINANCING SCHEME
(INNER LOT)

Typical Selling Price	Php 1,938,000.00
Legal & Miscellaneous Fee	Php 87,210.00
Total Contract Price	Php 2,025,210.00

Loanable Amount	Php 1,550,400.00
DP/Equity Payment	Php 474,810.00
Less: Reservation Fee	Php 20,000.00
Net Equity	Php 454,810.00
Monthly Equity Payment - Payable within 12 mos.	Php 37,900.83

Monthly Amortization (Excluding MRI/Fire)
6 years to pay with 18% interest	Php 35,361.20
10 years to pay with 21% interest	Php 30,997.41

Typical Selling Price	Php 1,938,000.00
Less: Reservation Fee	Php 20,000.00
Selling Price Net of Reservation Fee	Php 1,918,000.00
10% Discount within 7 days from the date of reservation	Php 1,726,200.00
9.5% Discount within 8 to 30 days from the date of reservation	Php 1,735,790.00
9% Discount within 31 to 60 days from the date of reservation	Php 1,745,380.00
8.5% Discount within 61 to 90 days from the date of reservation	Php 1,764,560.00

Typical Selling Price	Php 1,912,000.00
Legal & Miscellaneous Fee	Php 152,960.00
Total Contract Price	Php 2,064,960.00

Loanable Amount	Php 1,682,560.00
DP/Equity Payment	Php 382,400.00
Less: Reservation Fee	Php 20,000.00
Net Equity	Php 362,400.00
Monthly Equity Payment - payable within 12 mos.	Php 30,200.00

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 36,164.78
10 years to pay with 10.5% interest	Php 22,703.62
15 years to pay with 10.5% interest	Php 18,599.00
20 years to pay with 10.5% interest	Php 16,798.34
25 years to pay with 10.5% interest	Php 15,886.42