Villaggio di Xavier - Dolce Vita

Lot Only

Lot Area (sqm)	90
Financing	PAGIBIG
TCP	802,000
Estimated Loan	561,400
Equity/Downpayment	240,600
Reservation Fee	12,000
Net Equity/DP	228,600
Monthly DP 1-9 Months	25,400
1-12 Months
MA 5 Years	11,116
MA 10 Years	6,210
Monthly Investment
MA 25 Years	3,968
MA 30 Years	3,735
NDI	10,000
Financing	Bank*
TCP	802,000
Estimated Loan	641,600
Equity/Downpayment	160,400
Reservation Fee	12,000
Net Equity/DP	148,400
Monthly DP 1-9 Months	16,489
1-12 Months
Monthly Investment
MA 5 Years	13,475
MA 10 Years	8,657
MA 20 Years
MA 25 Years

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