| 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 |
