Laguna Buenavista Executive Homes

Rosewood

Type	Core	Complete
Floor Area (sqm)	94.5
Lot Area (sqm)	80
Financing	PAGIBIG
TCP	1,800,000	2,100,000
Estimated Loan	1,600,000	1,800,000
Equity/Downpayment	200,000	300,000
Reservation Fee	20,000	20,000
Net Equity/DP	180,000	280,000
MRI 1-3 Months	2,400	2,800
Monthly DP 1-6 Months	30,000	46,667
1-10 Months	18,000	28,000
1-12 Months		23,333
1-15 Months		18,667
1-18 Months		15,556
Monthly Investment
MA 25 Years	16,900	19,000
MA 30 Years	16,500	18,500
NDI	42,300	47,500
Financing	In-House
TCP	1,800,000	2,100,000
Estimated Loan	1,260,000	1,470,000
Equity/Downpayment	540,000	630,000
Reservation Fee	20,000	20,000
Net Equity/DP	520,000	610,000
MRI 1-3 Months	3,000	3,500
Monthly DP 1-10 Months	52,000	61,000
1-12 Months	43,333	50,833
1-15 Months	34,667	40,667
1-18 Months	28,889	33,889
Monthly Investment
MA 5 Years	31,996	37,328
MA 7 Years	27,226	31,764
MA 10 Years	25,191	29,390
MA 15 Years	23,066	26,910

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