HAZEL MODEL
Contract Price: Php 2,499,000
2 Storey / 3 Bedrooms
1 Toilet & Bath
Lot area: 123 sq.m
Floor area: 65 sq.m
Contract Price: Php 2,499,000
2 Storey / 3 Bedrooms
1 Toilet & Bath
Lot area: 123 sq.m
Floor area: 65 sq.m
Sample Computation
Contract Price (CP): Php 2,499,000
Reservation Fee: Php 25,000
30% Downpayment (CP x 30%): Php 749,700.00
70% Balance (CP-DP): Php 1,749,300.00
DP Balance (30% DP - Reservation Fee) : Php 724,700.00
* DP Balance Payment Schemes:
3 months: Php 241,566.67
6 months: 120,783.33
12 months: 60,391.67
* 70% Balance Payment Schemes:
a.) IN-HOUSE FINANCING
Monthly Amortization
Factor Rate (Balance x Factor Rate)
1 year @ 0% interest 0.083333333 Php 145,774.99
2 yrs @ 15% int. per annum 0.048486648 84,817.69
3 yrs @ 15% int. per annum 0.036152396 63,241.39
b.) BANK FINANCING
Monthly Amortization
Factor Rate (Balance x Factor Rate)
estimated mo. amort. for 5 years 0.0214939 Php 37,599.28
estimated mo. amort. for 10 years 0.01405954 24,594.35
estimated mo. amort. for 25 years 0.01053224 18,424.05
c.) PAG-IBIG FINANCING
Monthly Amortization
Factor Rate (Balance x Factor Rate)
estimated mo. amort. for 15 years 0.01105399 Php 19,336.74
estimated mo. amort. for 25 years 0.00944182 16,516.58
estimated mo. amort. for 30 years 0.00914739 16,001.53
note: Prices are subject to change without prior notice.
Installments must be covered with Post Dated Checks (PDC).
Reservation Fee: Php 25,000
30% Downpayment (CP x 30%): Php 749,700.00
70% Balance (CP-DP): Php 1,749,300.00
DP Balance (30% DP - Reservation Fee) : Php 724,700.00
* DP Balance Payment Schemes:
3 months: Php 241,566.67
6 months: 120,783.33
12 months: 60,391.67
* 70% Balance Payment Schemes:
a.) IN-HOUSE FINANCING
Monthly Amortization
Factor Rate (Balance x Factor Rate)
1 year @ 0% interest 0.083333333 Php 145,774.99
2 yrs @ 15% int. per annum 0.048486648 84,817.69
3 yrs @ 15% int. per annum 0.036152396 63,241.39
b.) BANK FINANCING
Monthly Amortization
Factor Rate (Balance x Factor Rate)
estimated mo. amort. for 5 years 0.0214939 Php 37,599.28
estimated mo. amort. for 10 years 0.01405954 24,594.35
estimated mo. amort. for 25 years 0.01053224 18,424.05
c.) PAG-IBIG FINANCING
Monthly Amortization
Factor Rate (Balance x Factor Rate)
estimated mo. amort. for 15 years 0.01105399 Php 19,336.74
estimated mo. amort. for 25 years 0.00944182 16,516.58
estimated mo. amort. for 30 years 0.00914739 16,001.53
note: Prices are subject to change without prior notice.
Installments must be covered with Post Dated Checks (PDC).