MORELIA



Type Core Complete
Floor Area (sqm) 67
Lot Area (sqm) 60 (TH)
Financing PAGIBIG
TCP 1,700,000 1,950,000
Estimated Loan 1,500,000 1,700,000
Equity/Downpayment 200,000 250,000
Reservation Fee 20,000 20,000
Net Equity/DP 180,000 230,000
MRI 1-3 Months 2,267 2,600
Monthly DP 1-10 Months 18,000 23,000
1-12 Months 15,000 19,167
1-15 Months 15,333
Monthly Investment
MA 25 Years 16,000 18,200
MA 30 Years 15,600 17,700
NDI 40,000 45,500
Financing In-House
TCP 1,700,000 1,950,000
Estimated Loan 1,360,000 1,560,000
Equity/Downpayment 340,000 390,000
Reservation Fee 20,000 20,000
Net Equity/DP 320,000 370,000
MRI 1-3 Months 2,833 3,250
Monthly DP 1-18 Months 17,778 20,556
Monthly Investment
MA 5 Years 34,535 39,614
MA 7 Years 29,387 33,709
MA 10 Years 27,191 31,189
MA 15 Years 24,896 28,557
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.