Villa Azalea Ma-a, Davao City
LILAC MODEL
Contract Price: Php 1,788,000
2 Bedrooms
1 Toilet & Bath
Lot area: 108 sq.m
Floor area: 43 sq.m
Contract Price: Php 1,788,000
2 Bedrooms
1 Toilet & Bath
Lot area: 108 sq.m
Floor area: 43 sq.m
Sample Computation
Contract Price (CP): Php 1,788,000
Reservation Fee: Php 25,000
30% Downpayment (CP x 30%): Php 536,400.00
70% Balance (CP-DP): Php 1,251,600.00
DP Balance (30% DP - Reservation Fee) : Php 511,400.00
* DP Balance Payment Schemes:
3 months: Php 170,466.67
6 months: 85,233.33
12 months: 42,616.67
* 70% Balance Payment Schemes:
a.) IN-HOUSE FINANCING
Monthly Amortization
Factor Rate (Balance x Factor Rate)
1 year @ 0% interest 0.083333333 Php 104,300.00
2 yrs @ 15% int. per annum 0.048486648 60,685.89
3 yrs @ 15% int. per annum 0.036152396 45,248.34
b.) BANK FINANCING
Monthly Amortization
Factor Rate (Balance x Factor Rate)
estimated mo. amort. for 5 years 0.0214939 Php 26,901.77
estimated mo. amort. for 10 years 0.01405954 17,596.92
estimated mo. amort. for 25 years 0.01053224 13,182.15
c.) PAG-IBIG FINANCING
Monthly Amortization
Factor Rate (Balance x Factor Rate)
estimated mo. amort. for 15 years 0.01105399 Php 13,835.17
estimated mo. amort. for 25 years 0.00944182 11,817.38
estimated mo. amort. for 30 years 0.00914739 11,448.87
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 536,400.00
70% Balance (CP-DP): Php 1,251,600.00
DP Balance (30% DP - Reservation Fee) : Php 511,400.00
* DP Balance Payment Schemes:
3 months: Php 170,466.67
6 months: 85,233.33
12 months: 42,616.67
* 70% Balance Payment Schemes:
a.) IN-HOUSE FINANCING
Monthly Amortization
Factor Rate (Balance x Factor Rate)
1 year @ 0% interest 0.083333333 Php 104,300.00
2 yrs @ 15% int. per annum 0.048486648 60,685.89
3 yrs @ 15% int. per annum 0.036152396 45,248.34
b.) BANK FINANCING
Monthly Amortization
Factor Rate (Balance x Factor Rate)
estimated mo. amort. for 5 years 0.0214939 Php 26,901.77
estimated mo. amort. for 10 years 0.01405954 17,596.92
estimated mo. amort. for 25 years 0.01053224 13,182.15
c.) PAG-IBIG FINANCING
Monthly Amortization
Factor Rate (Balance x Factor Rate)
estimated mo. amort. for 15 years 0.01105399 Php 13,835.17
estimated mo. amort. for 25 years 0.00944182 11,817.38
estimated mo. amort. for 30 years 0.00914739 11,448.87
note: Prices are subject to change without prior notice.
Installments must be covered with Post Dated Checks (PDC).
