Villaggio di Xavier - Dolce Vita

Executive SD

Type	Single Detached Full 2 Storey
Floor Area (sqm)	86
Lot Area (sqm)	132
Financing	PAGIBIG
TCP	3,287,000
Estimated Loan	2,000,000
Equity/Downpayment	1,287,000
Reservation Fee	24,000
Net Equity/DP	1,263,000
Monthly DP 1-9 Months	140,333
1-12 Months	105,250
MA 5 Years	42,988
MA 10 Years	26,988
Monthly Investment
MA 25 Years	18,884
MA 30 Years	18,294
NDI	47,500
Financing	Bank*
TCP	3,287,000
Estimated Loan	2,629,600
Equity/Downpayment	657,400
Reservation Fee	24,000
Net Equity/DP	633,400
Monthly DP 1-9 Months	70,378
1-12 Months	52,783
Monthly Investment
MA 5 Years	55,227
MA 10 Years	35,483
MA 20 Years	27,142
MA 25 Years	25,773

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