Villaggio di Xavier - Mondo Bambini

Advantage

With 3 large bedrooms, this Single Attached (SA) home is ideal for couples with small children. It also has provisions for a lanai and a carport, and other expansion options the family can explore as their needs grow.

House Facade	Silvana	Bianca	Chiara
Floor Area (sqm)	63
Lot Area (sqm)	80
Type	Single Attached
Financing	PAGIBIG
TCP	1,932,000	1,974,000	2,034,000
Estimated Loan	1,352,400	1,381,800	1,423,800
Equity/Downpayment	579,600	592,200	610,200
Reservation Fee	24,000	24,000	24,000
Net Equity/DP	555,600	568,200	586,200
Monthly DP 1-9 Months	61,733	63,133	65,133
1-12 Months	46,300	47,350	48,850
Monthly Investment
MA 25 Years	12,769	13,047	13,444
MA 30 Years	12,370	12,639	13,023
NDI	33,500	33,500	33,500
Financing	Bank*
TCP	1,932,000	1,974,000	2,034,000
Estimated Loan	1,545,600	1,579,200	1,627,200
Equity/Downpayment	386,400	394,800	406,800
Reservation Fee	24,000	24,000	24,000
Net Equity/DP	362,400	370,800	382,800
Monthly DP 1-9 Months	40,267	41,200	42,533
1-12 Months	30,200	30,900	31,900
Monthly Investment
MA 5 Years	32,461	33,166	34,174
MA 10 Years	33,221	33,943	34,975
MA 15 Years	17,325	17,702	18,240

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