Villaggio di Xavier - Mondo Bambini

Executive SA

With another room at the ground floor, this Single Attached (SA) home values the diverse needs of the family with its 3-bedrooms and toilet & baths in each floor. This home also includes a lanai and carport to give each family member more privacy and more room to explore their individual hobbies.

House Facade	Silvana	Bianca	Chiara
Floor Area (sqm)	86
Lot Area (sqm)	100
Type	Single Attached
Financing	PAGIBIG
TCP	2,641,000	2,718,000	2,801,000
Estimated Loan	1,848,700	1,902,600	2,000,000
Equity/Downpayment	792,300	815,400	801,000
Reservation Fee	24,000	24,000	24,000
Net Equity/DP	768,300	791,400	777,000
Monthly DP 1-9 Months	85,367	87,933	86,333
1-12 Months	64,025	65,950	64,750
Monthly Investment
MA 25 Years	17,455	17,964	18,884
MA 30 Years	16,910	17,403	18,294
NDI	45,000	45,000	46,500
Financing	Bank*
TCP	2,641,000	2,718,000	2,801,000
Estimated Loan	2,112,800	2,174,400	2,240,800
Equity/Downpayment	528,200	543,600	560,200
Reservation Fee	24,000	24,000	24,000
Net Equity/DP	504,200	519,600	536,200
Monthly DP 1-9 Months	56,022	57,733	59,578
1-12 Months	42,017	43,300	44,683
Monthly Investment
MA 5 Years	44,373	45,667	47,061
MA 10 Years	45,412	46,736	48,164
MA 15 Years	23,683	24,374	25,118

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 August 21, 2008.
*Bank: based on Metrobank rates