Villaggio di Xavier - Mondo Bambini

Deluxe

The Deluxe Single Attached (SA) is a 3-bedroom home with 1 toilet & bath with a provision for a second toilet & bath. This provides more comfort and space even for families with pre-teen children.

House Facade	Silvana	Bianca	Chiara
Floor Area (sqm)	76
Lot Area (sqm)	100
Type	Single Attached
Financing	PAGIBIG
TCP	2,450,000	2,503,000	2,577,000
Estimated Loan	1,715,000	1,752,100	1,803,900
Equity/Downpayment	735,000	750,900	773,100
Reservation Fee	24,000	24,000	24,000
Net Equity/DP	711,000	726,900	749,100
Monthly DP 1-9 Months	79,000	80,767	83,233
1-12 Months	59,250	60,575	62,425
Monthly Investment
MA 25 Years	16,193	16,543	17,032
MA 30 Years	15,687	16,026	16,500
NDI	41,600	41,600	41,600
Financing	Bank*
TCP	2,450,000	2,503,000	2,577,000
Estimated Loan	1,960,000	2,002,400	2,061,600
Equity/Downpayment	490,000	500,600	515,400
Reservation Fee	24,000	24,000	24,000
Net Equity/DP	466,000	476,600	491,400
Monthly DP 1-9 Months	51,778	52,956	54,600
1-12 Months	38,833	39,717	40,950
Monthly Investment
MA 5 Years	41,164	42,054	43,298
MA 10 Years	42,128	43,039	44,312
MA 15 Years	21,971	22,446	23,110

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