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:
- This is a Sample Computation, subject to change without prior notice.
- Jerusaland reserves the right to correct any typographical
error in the preparation of this sample computation.
- 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 |