24 Sq Meter - ONE METROPOLITAN PLACE


Floor Area (sqm) 24
Selling Price 1,408,800
Pre-Development Discount 156,000
Discounted Selling Price 1,252,800
Reservation Fee 15,000
Scheme Low
Downpayment
(20% DP)
Low Monthly
Amortization
(30% DP)
Financing PAGIBIG
Downpayment 102,800 252,800
10 Months DP Amortization 8,780 23,780
Estimated Loan Amount 1,150,000 1,000,000
MA 15 Years 12,713 11,054
MA 20 Years 11,482 9,984
MA 25 Years 10,859 9,442
MA 30 Years 10,520 9,148
Net Income (for 30 years) 30,057 26,137
MRI/FI Monthly** 890 774
MRI for last year amortization* 8,533 7,420
Realty Taxes for 2 Years* 4,000 4,000
Financing In-House/Bank
Downpayment 250,800 376,800
10 Months DP Amortization 23,580 36,180
Estimated Loan Amount 1,002,000 876,000
MA 5 Years (20%) 26,547 23,209
MA 7 Years (20%) 22,251 19,453
MA 10 Years (20%) 19,365 16,930
Realty Taxes Annually** 2,000 2,000
NOTES / DISCLAIMER:
  1. This is a Sample Computation, subject to change without prior notice.
  2. Jerusaland reserves the right to correct any typographical error in the preparation of this sample computation.
  3. Computation as of Aug. 18, 2008.
*Estimated loan monthly amortization.
**Estimated amount subject for final release to be added to the monthly amortization.

FLOOR LAYOUT


FLOOR PLAN


FLOOR PLANS: 30 sqm | 24 sqm | 18 sqm