Villaggio di Xavier - Dolce Vita

Deluxe SA

Type	Single Attached Loft
Floor Area (sqm)	73
Lot Area (sqm)	108
Financing	PAGIBIG
TCP	2,686,000
Estimated Loan	1,880,200
Equity/Downpayment	805,800
Reservation Fee	24,000
Net Equity/DP	781,800
Monthly DP 1-9 Months	86,867
1-12 Months	65,150
MA 5 Years	40,413
MA 10 Years	25,371
Monthly Investment
MA 25 Years	17,753
MA 30 Years	17,198
NDI	44,400
Financing	Bank*
TCP	2,686,000
Estimated Loan	2,148,800
Equity/Downpayment	537,200
Reservation Fee	24,000
Net Equity/DP	513,200
Monthly DP 1-9 Months	57,022
1-12 Months	42,767
Monthly Investment
MA 5 Years	45,129
MA 10 Years	28,995
MA 20 Years	22,180
MA 25 Years	21,061

Notes/Disclaimer:
1. Monthly investment includes MRI and Fire Insurances.
2. This is a Sample Computation, subject to change without prior notice.
3. Jerusaland reserves the right to correct any typographical error in the preparation of this sample computation.
4. Computation as of July 29, 2008.
*Bank: based on Metrobank rates

Ground Floor

Loft Floor