Villaggio di Xavier - Dolce Vita

Deluxe SD

Type	Single Detached Full 2 Storey
Floor Area (sqm)	73
Lot Area (sqm)	120
Financing	PAGIBIG
TCP	2,840,000
Estimated Loan	1,988,000
Equity/Downpayment	852,000
Reservation Fee	24,000
Net Equity/DP	828,000
Monthly DP 1-9 Months	92,000
1-12 Months	69,000
MA 5 Years	42,730
MA 10 Years	26,826
Monthly Investment
MA 25 Years	18,771
MA 30 Years	18,184
NDI	47,000
Financing	Bank*
TCP	2,840,000
Estimated Loan	2,272,000
Equity/Downpayment	568,000
Reservation Fee	24,000
Net Equity/DP	544,000
Monthly DP 1-9 Months	60,444
1-12 Months	45,333
Monthly Investment
MA 5 Years	47,716
MA 10 Years	30,657
MA 20 Years	23,451
MA 25 Years	22,268

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