| Floor Area (sqm) |
30 |
| Selling Price |
1,761,000 |
| Pre-Development Discount |
156,000 |
| Discounted Selling Price |
1,605,000 |
| Reservation Fee |
20,000 |
| Scheme |
Low
Downpayment
(20% DP) |
Low Monthly
Amortization
(30% DP) |
| Financing |
PAGIBIG |
| Downpayment |
135,000 |
325,000 |
| 10 Months DP Amortization |
11,500 |
30,500 |
| Estimated Loan Amount |
1,470,000 |
1,280,000 |
| MA 15 Years |
16,250 |
14,150 |
| MA 20 Years |
14,677 |
12,780 |
| MA 25 Years |
13,880 |
12,086 |
| MA 30 Years |
13,447 |
11,709 |
| Net Income (for 30 years) |
38,420 |
33,454 |
| MRI/FI Monthly** |
1,138 |
991 |
| MRI for last year amortization* |
10,907 |
9,498 |
| Realty Taxes for 2 Years* |
4,000 |
4,000 |
| Financing |
In-House/Bank |
| Downpayment |
321,000 |
482,000 |
| 10 Months DP Amortization |
30,100 |
46,200 |
| Estimated Loan Amount |
1,284,000 |
1,123,000 |
| MA 5 Years (20%) |
34,019 |
29,753 |
| MA 7 Years (20%) |
28,513 |
24,938 |
| MA 10 Years (20%) |
24,815 |
21,703 |
| 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 |
