SONORA



Type Core Complete
Floor Area (sqm) 84
Lot Area (sqm) 120 (SD)
Financing PAGIBIG
TCP 2,600,000 3,000,000
Estimated Loan 2,000,000 2,000,000
Equity/Downpayment 600,000 1,000,000
Reservation Fee 30,000 30,000
Net Equity/DP 570,000 970,000
MRI 1-3 Months 3,467 4,000
Monthly DP 1-10 Months 57,000 97,000
1-12 Months 47,500 80,833
1-15 Months 38,000 64,667
1-18 Months 31,667 53,889
Monthly Investment
MA 25 Years 21,600 21,600
MA 30 Years 20,900 20,900
NDI 54,000 54,000
Financing In-House
TCP 2,600,000 3,000,000
Estimated Loan 2,080,000 2,400,000
Equity/Downpayment 520,000 600,000
Reservation Fee 30,000 30,000
Net Equity/DP 490,000 570,000
MRI 1-3 Months 4,333 5,000
Monthly DP 1-18 Months 27,222 31,667
Monthly Investment
MA 5 Years 52,818 60,944
MA 7 Years 44,945 41,859
MA 10 Years 41,586 47,984
MA 15 Years 38,076 43,934
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.