 St. Joseph Village 10
Southview Homes 2
St. Joseph Village 9
Jubilation West
Jubilation South
Jubilation East
Evergreen County
Villaggio di Xavier 1&2
Villaggio di Xavier - Mondo Bambini
Villaggio di Xavier - Dolce Vita
Ciudad de San Jose
St. Joseph Village 7
St. Joseph Village 8
Laguna Buenavista Executive Homes
The Promenade Residences
Villaggio Ignatius
One Metropolitan Place (Condo)
 30sqm
24sqm
18sqm
East Residences Ortigas (Condo)
|
30 sqm
| 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.
|
