30 Sq Meter - ONE METROPOLITAN PLACE


Floor Area (sqm) 30
Selling Price 1,761,000
Pre-Development Discount 156,000
Discounted Selling Price 1,605,000
Reservation Fee 20,000
Scheme Low
Downpayment
(20% DP)
Low Monthly
Amortization
(30% DP)
Financing PAGIBIG
Downpayment 135,000 325,000
10 Months DP Amortization 11,500 30,500
Estimated Loan Amount 1,470,000 1,280,000
MA 15 Years 16,250 14,150
MA 20 Years 14,677 12,780
MA 25 Years 13,880 12,086
MA 30 Years 13,447 11,709
Net Income (for 30 years) 38,420 33,454
MRI/FI Monthly** 1,138 991
MRI for last year amortization* 10,907 9,498
Realty Taxes for 2 Years* 4,000 4,000
Financing In-House/Bank
Downpayment 321,000 482,000
10 Months DP Amortization 30,100 46,200
Estimated Loan Amount 1,284,000 1,123,000
MA 5 Years (20%) 34,019 29,753
MA 7 Years (20%) 28,513 24,938
MA 10 Years (20%) 24,815 21,703
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