Villaggio di Xavier - Mondo Bambini

Prime 2

This Single Attached (SA) home is great for starting families or singles who prefer their bedrooms distinct from other living spaces. This 2 bedroom home has big living areas and can be expanded as the family grows.

House Facade	Silvana	Bianca	Chiara
Floor Area (sqm)	52
Lot Area (sqm)	80
Type	Single Attached
Financing	PAGIBIG
TCP	1,713,000	1,746,000	1,815,000
Estimated Loan	1,199,100	1,222,200	1,270,500
Equity/Downpayment	513,900	523,800	544,500
Reservation Fee	24,000	24,000	24,000
Net Equity/DP	489,900	499,800	520,500
Monthly DP 1-9 Months	54,433	55,533	57,833
1-12 Months	40,825	41,650	43,375
Monthly Investment
MA 25 Years	11,322	11,540	11,995
MA 30 Years	10,968	11,179	11,621
NDI	30,000	30,000	30,000
Financing	Bank*
TCP	1,713,000	1,746,000	1,815,000
Estimated Loan	1,370,400	1,396,800	1,452,000
Equity/Downpayment	342,600	349,200	363,000
Reservation Fee	24,000	24,000	24,000
Net Equity/DP	318,600	325,200	339,000
Monthly DP 1-9 Months	35,400	36,133	37,667
1-12 Months	26,550	27,100	28,250
Monthly Investment
MA 5 Years	28,781	29,335	30,495
MA 10 Years	29,455	30,023	31,209
MA 15 Years	15,361	15,657	16,276

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