18 Sq Meter - ONE METROPOLITAN PLACE


Floor Area (sqm) 18
Selling Price 1,056,600
Pre-Development Discount 127,800
Discounted Selling Price 928,800
Reservation Fee 10,000
Scheme Low
Downpayment
(20% DP)
Low Monthly
Amortization
(30% DP)
Financing PAGIBIG
Downpayment 78,800 178,800
10 Months DP Amortization 6,880 16,880
Estimated Loan Amount 850,000 750,000
MA 15 Years 9,396 6,742
MA 20 Years 8,487 5,815
MA 25 Years 8,026 5,301
MA 30 Years 7,776 4,990
Net Income (for 30 years) 22,217 14,257
MRI/FI Monthly** 658 581
MRI for last year amortization* 6,307 5,565
Realty Taxes for 2 Years* 4,000 4,000
Financing In-House/Bank
Downpayment 185,800 278,800
10 Months DP Amortization 17,580 26,880
Estimated Loan Amount 743,000 650,000
MA 5 Years (20%) 19,685 17,222
MA 7 Years (20%) 16,500 14,435
MA 10 Years (20%) 14,359 12,562
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