Jubilation South

Advantage 1

2 Bedrooms

Living Area

Dining Area

Kitchen

2 T & B

Maid's Room w/ Toilet and Bath

Porch

Service Area

Carport (w/ provision for second car)

House Facade	Tara	Ananda
Floor Area (sqm)	63
Lot Area (sqm)	168
Type	Single Detached Bungalow
Financing	In-House
TCP	3,834,000	3,345,000
Estimated Loan	3,067,200	2,676,000
Equity/Downpayment	766,800	669,000
Reservation Fee	50,000	50,000
Net Equity/DP	716,800	619,000
Monthly DP 1-9 Months	79,644	68,778
1-12 Months	59,733	51,583
MA 5 Years	77,887	67,953
MA 7 Years	64,466	56,244
MA 10 Years	55,266	48,218
Financing	Bank*
TCP	3,834,000	3,345,000
Estimated Loan	3,067,200	2,676,000
Equity/Downpayment	766,800	669,000
Reservation Fee	50,000	50,000
Net Equity/DP	716,800	619,000
Monthly DP 1-9 Months	79,644	68,778
1-12 Months	59,733	51,583
Monthly Investment
MA 5 Years	64,417	56,201
MA 10 Years	65,926	57,518
MA 20 Years	34,382	29,997

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 1, 2008.
*Bank: based on Metrobank rates