Villaggio di Xavier - Dolce Vita

Prime 2

Type	Single Attached Loft
Floor Area (sqm)	53
Lot Area (sqm)	80
Financing	PAGIBIG
TCP	2,024,000
Estimated Loan	1,416,800
Equity/Downpayment	607,200
Reservation Fee	24,000
Net Equity/DP	583,200
Monthly DP 1-9 Months	64,800
1-12 Months	48,600
MA 5 Years	30,453
MA 10 Years	19,118
Monthly Investment
MA 25 Years	13,377
MA 30 Years	12,959
NDI	33,500
Financing	Bank*
TCP	2,024,000
Estimated Loan	1,619,200
Equity/Downpayment	404,800
Reservation Fee	24,000
Net Equity/DP	380,800
Monthly DP 1-9 Months	42,311
1-12 Months	31,733
Monthly Investment
MA 5 Years	34,006
MA 10 Years	21,849
MA 20 Years	16,713
MA 25 Years	15,870

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