 St. Joseph Village 10
 Sampaguita
Magnolia
Parklea
Santorina 2
Fiona
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)
East Residences Ortigas (Condo)
|
Santorina 2
Type |
Core |
Complete |
| Floor Area (sqm) |
78 |
78 |
| Lot Area (sqm) |
80 SA |
80 SA |
| Financing |
PAGIBIG |
| TCP |
1,606,000 |
1,856,000 |
| Estimated Loan |
1,300,000 |
1,500,000 |
| Equity/Downpayment |
306,000 |
356,000 |
| Reservation Fee |
10,000 |
10,000 |
| Net Equity/DP |
296,000 |
346,000 |
| MRI 1-3 Months |
2,141 |
2,475 |
| Monthly DP 1-6 Months |
49,333 |
57,667 |
| 1-10 Months |
29,600 |
34,600 |
| 1-12 Months |
24,667 |
28,833 |
| 1-15 Months |
19,733 |
23,067 |
| 1-18 Months |
16,444 |
19,222 |
| Monthly Investment |
| MA 25 Years |
13,800 |
15,900 |
| MA 30 Years |
13,400 |
15,400 |
| NDI |
34,500 |
39,800 |
| Financing |
In-House |
| TCP |
1,606,000 |
1,856,000 |
| Estimated Loan |
1,124,200 |
1,299,200 |
| Equity/Downpayment |
481,800 |
556,800 |
| Reservation Fee |
10,000 |
10,000 |
| Net Equity/DP |
471,800 |
546,800 |
| MRI 1-3 Months |
2,677 |
3,093 |
| Monthly DP 1-10 Months |
47,180 |
54,680 |
| 1-12 Months |
39,317 |
45,567 |
| 1-15 Months |
31,453 |
36,453 |
| 1-18 Months |
26,211 |
30,378 |
| Monthly Investment |
| MA 5 Years |
28,547 |
32,991 |
| MA 7 Years |
24,292 |
28,073 |
| MA 10 Years |
22,476 |
25,975 |
| MA 15 Years |
20,580 |
23,783 |
Notes/Disclaimer:
1. Monthly investment includes MRI and Fire Insurances.
2. This is a Sample Computation, subject to change without prior notice.
3. Jerusaland reserves the right to correct any typographical error in the preparation of this sample computation.
4. Computation as of February 4, 2009
|
