Arabella - The Promenade Residences

ARABELLA (Single Detached Full 2-Storey)

2 Bedrooms

3 Bedrooms

Type	2 Bedrooms	3 Bedrooms
Floor Area (sqm)	65	75
Lot Area (sqm)	120	120
Financing	In-House
TCP	2,506,000	2,731,000
Estimated Loan	2,004,800	2,184,000
Equity/Downpayment	501,200	546,200
Reservation Fee	24,000	24,000
Net Equity/DP	477,200	522,200
Monthly DP 1-9 Months	53,022	58,022
1-12 Months	39,767	43,517
MA 5 Years	50,910	55,481
MA 7 Years	42,137	45,920
MA 10 Years	36,124	39,368
Financing	Bank*
TCP	2,506,000	2,731,000
Estimated Loan	2,004,800	2,184,000
Equity/Downpayment	501,200	546,200
Reservation Fee	24,000	24,000
Net Equity/DP	477,200	522,200
Monthly DP 1-9 Months	53,022	58,022
1-12 Months	39,767	43,517
Monthly Investment
MA 5 Years	42,105	45,885
MA 10 Years	27,052	29,481
MA 20 Years	20,693	22,551
NOTES / DISCLAIMER: Monthly investment includes MRI and Fire Insurances. 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 July 29, 2008. *Bank: based on Metrobank rates