Laguna Buenavista Executive Homes

Redwood

Type	Core	Complete
Floor Area (sqm)	43.5
Lot Area (sqm)	80 (SD)
Financing	PAGIBIG
TCP	1,100,000	1,300,000
Estimated Loan	940,000	1,100,000
Equity/Downpayment	160,000	200,000
Reservation Fee	10,000	10,000
Net Equity/DP	150,000	190,000
MRI 1-3 Months	1,467	1,733
Monthly DP 1-6 Months	25,000	31,667
1-10 Months	15,000	19,000
1-12 Months	12,500	15,833
Monthly Investment
MA 25 Years	9,900	11,500
MA 30 Years	9,700	11,200
NDI	24,800	28,800
Financing	In-House
TCP	1,100,000	1,300,000
Estimated Loan	770,000	910,000
Equity/Downpayment	330,000	390,000
Reservation Fee	10,000	10,000
Net Equity/DP	320,000	380,000
MRI 1-3 Months	1,833	2,167
Monthly DP 1-10 Months	32,000	38,000
1-12 Months	26,667	31,667
1-15 Months	21,333	25,333
1-18 Months	17,778	21,111
Monthly Investment
MA 5 Years	19,553	23,108
MA 7 Years	16,638	19,663
MA 10 Years	15,395	18,194
MA 15 Years	14,096	16,658

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