Jubilation South

Prestige

House Facade	Hana	Anika	Sundara
Floor Area (sqm)	126
Lot Area (sqm)	168
Type	Single Detached Full 2-Storey
Financing	In-House
TCP	5,344,000	5,485,000	5,798,000
Estimated Loan	4,275,200	4,388,000	4,638,400
Equity/Downpayment	1,068,800	1,097,000	1,159,600
Reservation Fee	50,000	50,000	50,000
Net Equity/DP	1,018,800	1,047,000	1,109,600
Monthly DP 1-9 Months	113,200	116,300	123,289
1-12 Months	84,900	87,250	92,467
Monthly Investment
MA 5 Years	108,562	111,426	117,785
MA 7 Years	89,855	92,226	97,489
MA 10 Years	77,033	79,065	83,577
Financing	Bank*
TCP	5,344,000	5,485,000	5,798,000
Estimated Loan	4,275,200	4,388,000	4,638,400
Equity/Downpayment	1.068,800	1,097,000	1,159,600
Reservation Fee	50,000	50,000	50,000
Net Equity/DP	1,018,800	1,047,000	1,109,600
Monthly DP 1-9 Months	113,200	116,333	123,289
1-12 Months	84,900	87,250	92,467
Monthly Investment
MA 5 Years	89,787	92,156	97,415
MA 10 Years	91,891	94,315	99,697
MA 20 Years	47,923	49,187	51,994

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 Feb. 15, 2009.
*Bank: based on Metrobank rates