Laguna Buenavista Executive Homes

Aster

Type	Core	Complete
Floor Area (sqm)	26.25
Lot Area (sqm)	80
Financing	PAGIBIG
TCP	785,000	935,000
Estimated Loan	745,000	875,000
Equity/Downpayment	40,000	60,000
Reservation Fee	10,000	10,000
Net Equity/DP	30,000	50,000
MRI 1-3 Months	1,047	1,247
Monthly DP 1-6 Months	5,000	8,333
1-10 Months
1-12 Months
Monthly Investment
MA 25 Years	6,000	9,100
MA 30 Years	5,800	8,900
NDI	15,000	22,800
Financing	In-House
TCP	785,000	935,000
Estimated Loan	549,500	654,500
Equity/Downpayment	235,500	280,500
Reservation Fee	10,000	10,000
Net Equity/DP	225,500	270,500
MRI 1-3 Months	1,308	1,558
Monthly DP 1-10 Months	22,550	27,050
1-12 Months	18,792	22,542
1-15 Months	15,033	18,033
1-18 Months		15,028
Monthly Investment
MA 5 Years	13,954	16,620
MA 7 Years	11,874	14,143
MA 10 Years	10,986	13,086
MA 15 Years	10,059	11,981

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 February 4, 2009