MERIDA



Type Core Complete
Floor Area (sqm) 54
Lot Area (sqm) 48 (TH)
Financing PAGIBIG
TCP 1,417,000 1,617,000
Estimated Loan 1,250,000 1,420,000
Equity/Downpayment 167,000 197,000
Reservation Fee 20,000 20,000
Net Equity/DP 147,000 177,000
MRI 1-3 Months 1,889 2,156
Monthly DP 1-10 Months 14,700 17,700
1-12 Months   14,750
Monthly Investment
MA 25 Years 13,400 15,200
MA 30 Years 13,000 14,800
NDI 33,500 38,000
Financing In-House
TCP 1,417,000 1,617,000
Estimated Loan 991,900 1,293,600
Equity/Downpayment 425,100 323,400
Reservation Fee 20,000 20,000
Net Equity/DP 405,100 303,400
MRI 1-3 Months 2,362 2,695
Monthly DP 1-18 Months 22,506 16,856
MA 5 Years 25,188 32,849
MA 7 Years 21,433 27,952
MA 10 Years 19,831 25,863
MA 15 Years 18,158 23,681
NOTES / DISCLAIMER:
  1. This is a Sample Computation, subject to change without prior notice.
  2. Jerusaland reserves the right to correct any typographical error in the preparation of this sample computation.
  3. Computation as of Aug. 18, 2008.
*Estimated loan monthly amortization.
**Estimated amount subject for final release to be added to the monthly amortization.