| Floor Area (sqm) |
24 |
| Selling Price |
1,408,800 |
| Pre-Development Discount |
156,000 |
| Discounted Selling Price |
1,252,800 |
| Reservation Fee |
15,000 |
| Scheme |
Low
Downpayment
(20% DP) |
Low Monthly
Amortization
(30% DP) |
| Financing |
PAGIBIG |
| Downpayment |
102,800 |
252,800 |
| 10 Months DP Amortization |
8,780 |
23,780 |
| Estimated Loan Amount |
1,150,000 |
1,000,000 |
| MA 15 Years |
12,713 |
11,054 |
| MA 20 Years |
11,482 |
9,984 |
| MA 25 Years |
10,859 |
9,442 |
| MA 30 Years |
10,520 |
9,148 |
| Net Income (for 30 years) |
30,057 |
26,137 |
| MRI/FI Monthly** |
890 |
774 |
| MRI for last year amortization* |
8,533 |
7,420 |
| Realty Taxes for 2 Years* |
4,000 |
4,000 |
| Financing |
In-House/Bank |
| Downpayment |
250,800 |
376,800 |
| 10 Months DP Amortization |
23,580 |
36,180 |
| Estimated Loan Amount |
1,002,000 |
876,000 |
| MA 5 Years (20%) |
26,547 |
23,209 |
| MA 7 Years (20%) |
22,251 |
19,453 |
| MA 10 Years (20%) |
19,365 |
16,930 |
| 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 |
