Laguna Buenavista Executive Homes

Aspen

Type	Core	Complete
Floor Area (sqm)	48
Lot Area (sqm)	80
Financing	PAGIBIG
TCP	1,275,000	1,475,000
Estimated Loan	1,100,000	1,250,000
Equity/Downpayment	175,000	225,000
Reservation Fee	20,000	20,000
Net Equity/DP	155,000	205,000
MRI 1-3 Months	1,700	1,967
Monthly DP 1-6 Months	25,833	34,167
1-10 Months	15,500	20,500
1-12 Months		17,083
1-15 Months		13,667
Monthly Investment
MA 25 Years	11,600	13,100
MA 30 Years	11,300	12,800
NDI	29,000	32,800
Financing	In-House
TCP	1,275,000	1,475,000
Estimated Loan	892,500	1,032,500
Equity/Downpayment	382,500	442,500
Reservation Fee	20,000	20,000
Net Equity/DP	362,500	422,500
MRI 1-3 Months	2,125	2,458
Monthly DP 1-10 Months	36,250	42,250
1-12 Months	30,208	35,208
1-15 Months	24,167	28,167
1-18 Months	20,139	23,472
Monthly Investment
MA 5 Years	22,664	26,219
MA 7 Years	19,285	22,310
MA 10 Years	17,844	20,643
MA 15 Years	16,338	18,901

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