Name Mosqueda, Krizzele M.

BSED-2A
🏡 **Best Seller: Meana Duplex Model**
Discover your dream home at Hamana Homes, located along Mabalacat-Magalang Road in Magalang, Pampanga. This prime location offers
easy access to Clark Mabalacat Gate, ensuring convenience and connectivity for you and your family.

Features:
- 3 Bedrooms
- 2 Toilet & Bathrooms
- Lot area: 80sqm
- Floor area: 54sqm
**Selling Price:** PHP 3,017,598.51
**Financing Option:** Pag-IBIG
**Payment Details:**
- Downpayment (15%): PHP 452,640
- Loanable amount (85%): PHP 2,564,959.00

**Estimated Monthly Amortization @ 8% interest annually:**

- 10 years: PHP 22,248.19/month

For scheduling a viewing or further inquiries, feel free to reach out to Gerald Agustin at:
📞 TNT/WhatsApp: 0910 018 1260
🏠 Next Home Realty

Don't miss out on the opportunity to own your ideal home. Contact us today!

Principal: ₱2,564,959.00 No. of Payments: 120

Years: 10 Monthly rate: 0.000666667
Annual Rate: 8% Mortgage Payment: ₱22,248.16

MONTHLY AMORTIZATION SCHEDULE

Period Balance Payment Interest Rate Principal Value Ending Balance
1 ₱2,564,959.00 ₱22,248.16 ₱1,709.97 ₱20,538.19 ₱2,544,420.81
2 ₱2,544,420.81 ₱22,248.16 ₱1,696.28 ₱20,551.88 ₱2,523,868.93
3 ₱2,523,868.93 ₱22,248.16 ₱1,682.58 ₱20,565.58 ₱2,503,303.34
4 ₱2,503,303.34 ₱22,248.16 ₱1,668.87 ₱20,579.29 ₱2,482,724.05
5 ₱2,482,724.05 ₱22,248.16 ₱1,655.15 ₱20,593.01 ₱2,462,131.03
6 ₱2,462,131.03 ₱22,248.16 ₱1,641.42 ₱20,606.74 ₱2,441,524.29
7 ₱2,441,524.29 ₱22,248.16 ₱1,627.68 ₱20,620.48 ₱2,420,903.81
8 ₱2,420,903.81 ₱22,248.16 ₱1,613.94 ₱20,634.23 ₱2,400,269.58
9 ₱2,400,269.58 ₱22,248.16 ₱1,600.18 ₱20,647.98 ₱2,379,621.60
10 ₱2,379,621.60 ₱22,248.16 ₱1,586.41 ₱20,661.75 ₱2,358,959.85
11 ₱2,358,959.85 ₱22,248.16 ₱1,572.64 ₱20,675.52 ₱2,338,284.32
12 ₱2,338,284.32 ₱22,248.16 ₱1,558.86 ₱20,689.31 ₱2,317,595.02
13 ₱2,317,595.02 ₱22,248.16 ₱1,545.06 ₱20,703.10 ₱2,296,891.92
14 ₱2,296,891.92 ₱22,248.16 ₱1,531.26 ₱20,716.90 ₱2,276,175.02
15 ₱2,276,175.02 ₱22,248.16 ₱1,517.45 ₱20,730.71 ₱2,255,444.30
16 ₱2,255,444.30 ₱22,248.16 ₱1,503.63 ₱20,744.53 ₱2,234,699.77
17 ₱2,234,699.77 ₱22,248.16 ₱1,489.80 ₱20,758.36 ₱2,213,941.40
18 ₱2,213,941.40 ₱22,248.16 ₱1,475.96 ₱20,772.20 ₱2,193,169.20
19 ₱2,193,169.20 ₱22,248.16 ₱1,462.11 ₱20,786.05 ₱2,172,383.15
20 ₱2,172,383.15 ₱22,248.16 ₱1,448.26 ₱20,799.91 ₱2,151,583.24
21 ₱2,151,583.24 ₱22,248.16 ₱1,434.39 ₱20,813.77 ₱2,130,769.47
22 ₱2,130,769.47 ₱22,248.16 ₱1,420.51 ₱20,827.65 ₱2,109,941.82
23 ₱2,109,941.82 ₱22,248.16 ₱1,406.63 ₱20,841.54 ₱2,089,100.28
24 ₱2,089,100.28 ₱22,248.16 ₱1,392.73 ₱20,855.43 ₱2,068,244.85
25 ₱2,068,244.85 ₱22,248.16 ₱1,378.83 ₱20,869.33 ₱2,047,375.52
26 ₱2,047,375.52 ₱22,248.16 ₱1,364.92 ₱20,883.25 ₱2,026,492.27
27 ₱2,026,492.27 ₱22,248.16 ₱1,350.99 ₱20,897.17 ₱2,005,595.10
28 ₱2,005,595.10 ₱22,248.16 ₱1,337.06 ₱20,911.10 ₱1,984,684.00
29 ₱1,984,684.00 ₱22,248.16 ₱1,323.12 ₱20,925.04 ₱1,963,758.96
30 ₱1,963,758.96 ₱22,248.16 ₱1,309.17 ₱20,938.99 ₱1,942,819.97
31 ₱1,942,819.97 ₱22,248.16 ₱1,295.21 ₱20,952.95 ₱1,921,867.02
32 ₱1,921,867.02 ₱22,248.16 ₱1,281.24 ₱20,966.92 ₱1,900,900.10
33 ₱1,900,900.10 ₱22,248.16 ₱1,267.27 ₱20,980.90 ₱1,879,919.20
34 ₱1,879,919.20 ₱22,248.16 ₱1,253.28 ₱20,994.88 ₱1,858,924.32
35 ₱1,858,924.32 ₱22,248.16 ₱1,239.28 ₱21,008.88 ₱1,837,915.44
36 ₱1,837,915.44 ₱22,248.16 ₱1,225.28 ₱21,022.89 ₱1,816,892.55
37 ₱1,816,892.55 ₱22,248.16 ₱1,211.26 ₱21,036.90 ₱1,795,855.65
38 ₱1,795,855.65 ₱22,248.16 ₱1,197.24 ₱21,050.93 ₱1,774,804.72
39 ₱1,774,804.72 ₱22,248.16 ₱1,183.20 ₱21,064.96 ₱1,753,739.76
40 ₱1,753,739.76 ₱22,248.16 ₱1,169.16 ₱21,079.00 ₱1,732,660.76
41 ₱1,732,660.76 ₱22,248.16 ₱1,155.11 ₱21,093.06 ₱1,711,567.70
42 ₱1,711,567.70 ₱22,248.16 ₱1,141.05 ₱21,107.12 ₱1,690,460.59
43 ₱1,690,460.59 ₱22,248.16 ₱1,126.97 ₱21,121.19 ₱1,669,339.40
44 ₱1,669,339.40 ₱22,248.16 ₱1,112.89 ₱21,135.27 ₱1,648,204.13
45 ₱1,648,204.13 ₱22,248.16 ₱1,098.80 ₱21,149.36 ₱1,627,054.76
46 ₱1,627,054.76 ₱22,248.16 ₱1,084.70 ₱21,163.46 ₱1,605,891.30
47 ₱1,605,891.30 ₱22,248.16 ₱1,070.59 ₱21,177.57 ₱1,584,713.73
48 ₱1,584,713.73 ₱22,248.16 ₱1,056.48 ₱21,191.69 ₱1,563,522.05
49 ₱1,563,522.05 ₱22,248.16 ₱1,042.35 ₱21,205.82 ₱1,542,316.23
50 ₱1,542,316.23 ₱22,248.16 ₱1,028.21 ₱21,219.95 ₱1,521,096.28
51 ₱1,521,096.28 ₱22,248.16 ₱1,014.06 ₱21,234.10 ₱1,499,862.18
52 ₱1,499,862.18 ₱22,248.16 ₱999.91 ₱21,248.26 ₱1,478,613.92
53 ₱1,478,613.92 ₱22,248.16 ₱985.74 ₱21,262.42 ₱1,457,351.50
54 ₱1,457,351.50 ₱22,248.16 ₱971.57 ₱21,276.60 ₱1,436,074.91
55 ₱1,436,074.91 ₱22,248.16 ₱957.38 ₱21,290.78 ₱1,414,784.13
56 ₱1,414,784.13 ₱22,248.16 ₱943.19 ₱21,304.97 ₱1,393,479.15
57 ₱1,393,479.15 ₱22,248.16 ₱928.99 ₱21,319.18 ₱1,372,159.97
58 ₱1,372,159.97 ₱22,248.16 ₱914.77 ₱21,333.39 ₱1,350,826.58
59 ₱1,350,826.58 ₱22,248.16 ₱900.55 ₱21,347.61 ₱1,329,478.97
60 ₱1,329,478.97 ₱22,248.16 ₱886.32 ₱21,361.84 ₱1,308,117.13
61 ₱1,308,117.13 ₱22,248.16 ₱872.08 ₱21,376.09 ₱1,286,741.04
62 ₱1,286,741.04 ₱22,248.16 ₱857.83 ₱21,390.34 ₱1,265,350.71
63 ₱1,265,350.71 ₱22,248.16 ₱843.57 ₱21,404.60 ₱1,243,946.11
64 ₱1,243,946.11 ₱22,248.16 ₱829.30 ₱21,418.87 ₱1,222,527.24
65 ₱1,222,527.24 ₱22,248.16 ₱815.02 ₱21,433.15 ₱1,201,094.10
66 ₱1,201,094.10 ₱22,248.16 ₱800.73 ₱21,447.43 ₱1,179,646.66
67 ₱1,179,646.66 ₱22,248.16 ₱786.43 ₱21,461.73 ₱1,158,184.93
68 ₱1,158,184.93 ₱22,248.16 ₱772.12 ₱21,476.04 ₱1,136,708.89
69 ₱1,136,708.89 ₱22,248.16 ₱757.81 ₱21,490.36 ₱1,115,218.53
70 ₱1,115,218.53 ₱22,248.16 ₱743.48 ₱21,504.68 ₱1,093,713.85
71 ₱1,093,713.85 ₱22,248.16 ₱729.14 ₱21,519.02 ₱1,072,194.83
72 1072194.828 ₱22,248.16 ₱714.80 ₱21,533.37 ₱1,050,661.46
73 ₱1,050,661.46 ₱22,248.16 ₱700.44 ₱21,547.72 ₱1,029,113.74
74 ₱1,029,113.74 ₱22,248.16 ₱686.08 ₱21,562.09 ₱1,007,551.65
75 ₱1,007,551.65 ₱22,248.16 ₱671.70 ₱21,576.46 ₱985,975.19
76 ₱985,975.19 ₱22,248.16 ₱657.32 ₱21,590.85 ₱964,384.34
77 ₱964,384.34 ₱22,248.16 ₱642.92 ₱21,605.24 ₱942,779.10
78 ₱942,779.10 ₱22,248.16 ₱628.52 ₱21,619.64 ₱921,159.46
79 ₱921,159.46 ₱22,248.16 ₱614.11 ₱21,634.06 ₱899,525.40
80 ₱899,525.40 ₱22,248.16 ₱599.68 ₱21,648.48 ₱877,876.92
81 ₱877,876.92 ₱22,248.16 ₱585.25 ₱21,662.91 ₱856,214.01
82 ₱856,214.01 ₱22,248.16 ₱570.81 ₱21,677.35 ₱834,536.65
83 ₱834,536.65 ₱22,248.16 ₱556.36 ₱21,691.81 ₱812,844.85
84 ₱812,844.85 ₱22,248.16 ₱541.90 ₱21,706.27 ₱791,138.58
85 ₱791,138.58 ₱22,248.16 ₱527.43 ₱21,720.74 ₱769,417.84
86 ₱769,417.84 ₱22,248.16 ₱512.95 ₱21,735.22 ₱747,682.62
87 ₱747,682.62 ₱22,248.16 ₱498.46 ₱21,749.71 ₱725,932.92
88 ₱725,932.92 ₱22,248.16 ₱483.96 ₱21,764.21 ₱704,168.71
89 ₱704,168.71 ₱22,248.16 ₱469.45 ₱21,778.72 ₱682,389.99
90 ₱682,389.99 ₱22,248.16 ₱454.93 ₱21,793.24 ₱660,596.75
91 ₱660,596.75 ₱22,248.16 ₱440.40 ₱21,807.77 ₱638,788.99
92 ₱638,788.99 ₱22,248.16 ₱425.86 ₱21,822.30 ₱616,966.68
93 ₱616,966.68 ₱22,248.16 ₱411.31 ₱21,836.85 ₱595,129.83
94 ₱595,129.83 ₱22,248.16 ₱396.75 ₱21,851.41 ₱573,278.42
95 ₱573,278.42 ₱22,248.16 ₱382.19 ₱21,865.98 ₱551,412.44
96 ₱551,412.44 ₱22,248.16 ₱367.61 ₱21,880.56 ₱529,531.89
97 ₱529,531.89 ₱22,248.16 ₱353.02 ₱21,895.14 ₱507,636.74
98 ₱507,636.74 ₱22,248.16 ₱338.42 ₱21,909.74 ₱485,727.01
99 ₱485,727.01 ₱22,248.16 ₱323.82 ₱21,924.35 ₱463,802.66
100 ₱463,802.66 ₱22,248.16 ₱309.20 ₱21,938.96 ₱441,863.70
101 ₱441,863.70 ₱22,248.16 ₱294.58 ₱21,953.59 ₱419,910.11
102 ₱419,910.11 ₱22,248.16 ₱279.94 ₱21,968.22 ₱397,941.89
103 ₱397,941.89 ₱22,248.16 ₱265.29 ₱21,982.87 ₱375,959.02
104 ₱375,959.02 ₱22,248.16 ₱250.64 ₱21,997.52 ₱353,961.49
105 ₱353,961.49 ₱22,248.16 ₱235.97 ₱22,012.19 ₱331,949.30
 106 ₱331,949.30 ₱22,248.16 ₱221.30 ₱22,026.86 ₱309,922.44
107 ₱309,922.44 ₱22,248.16 ₱206.61 ₱22,041.55 ₱287,880.89
108 ₱287,880.89 ₱22,248.16 ₱191.92 ₱22,056.24 ₱265,824.65
109 ₱265,824.65 ₱22,248.16 ₱177.22 ₱22,070.95 ₱243,753.70
110 ₱243,753.70 ₱22,248.16 ₱162.50 ₱22,085.66 ₱221,668.04
111 ₱221,668.04 ₱22,248.16 ₱147.78 ₱22,100.38 ₱199,567.66
112 ₱199,567.66 ₱22,248.16 ₱133.05 ₱22,115.12 ₱177,452.54
113 ₱177,452.54 ₱22,248.16 ₱118.30 ₱22,129.86 ₱155,322.68
114 ₱155,322.68 ₱22,248.16 ₱103.55 ₱22,144.62 ₱133,178.06
115 ₱133,178.06 ₱22,248.16 ₱88.79 ₱22,159.38 ₱111,018.68
116 ₱111,018.68 ₱22,248.16 ₱74.01 ₱22,174.15 ₱88,844.53
117 ₱88,844.53 ₱22,248.16 ₱59.23 ₱22,188.93 ₱66,655.60
118 ₱66,655.60 ₱22,248.16 ₱44.44 ₱22,203.73 ₱44,451.87
119 ₱44,451.87 ₱22,248.16 ₱29.63 ₱22,218.53 ₱22,233.34
120 ₱22,233.34 ₱22,248.16 ₱14.82 ₱22,233.34 ₱0.00

Principal: ₱2,564,959.00 Annual Rate: 8% or 0.08

Years: 10 Mortgage Payment: ₱382,254.53
YEARLY AMORTIZATION SCHEDULE
YEAR Balance Payment Interest Rate Principal Value Ending Balance
1 ₱2,564,959.00 ₱382,254.53 ₱205,196.72 ₱177,057.81 ₱2,387,901.19
2 ₱2,387,901.19 ₱382,254.53 ₱191,032.10 ₱191,222.43 ₱2,196,678.76
3 ₱2,196,678.76 ₱382,254.53 ₱175,734.30 ₱206,520.23 ₱1,990,158.53
4 ₱1,990,158.53 ₱382,254.53 ₱159,212.68 ₱223,041.85 ₱1,767,116.69
5 ₱1,767,116.69 ₱382,254.53 ₱141,369.33 ₱240,885.19 ₱1,526,231.49
6 ₱1,526,231.49 ₱382,254.53 ₱122,098.52 ₱260,156.01 ₱1,266,075.48
7 ₱1,266,075.48 ₱382,254.53 ₱101,286.04 ₱280,968.49 ₱985,106.99
8 ₱985,106.99 ₱382,254.53 ₱78,808.56 ₱303,445.97 ₱681,661.02
9 ₱681,661.02 ₱382,254.53 ₱54,532.88 ₱327,721.65 ₱353,939.38
10 ₱353,939.38 ₱382,254.53 ₱28,315.15 ₱353,939.38 ₱0.00
his prime location offers