Laguna Buenavista Executive Homes

Dahlia

Type	Core	Complete
Floor Area (sqm)	37.6
Lot Area (sqm)	80
Financing	PAGIBIG
TCP	875,000	1,025,000
Estimated Loan	830,000	950,000
Equity/Downpayment	45,000	75,000
Reservation Fee	10,000	10,000
Net Equity/DP	35,000	65,000
MRI 1-3 Months	1,167	1,367
Monthly DP 1-6 Months	5,833	10,833
1-10 Months
1-12 Months
Monthly Investment
MA 25 Years	8,700	10,000
MA 30 Years	8,500	9,700
NDI	21,800	25,000
Financing	In-House
TCP	875,000	1,025,000
Estimated Loan	612,500	717,500
Equity/Downpayment	262,500	307,500
Reservation Fee	10,000	10,000
Net Equity/DP	252,500	297,500
MRI 1-3 Months	1,458	1,708
Monthly DP 1-10 Months	25,250	29,750
1-12 Months	21,042	24,792
1-15 Months	16,833	19,833
1-18 Months	14,028	16,528
Monthly Investment
MA 5 Years	15,553	18,220
MA 7 Years	13,235	15,504
MA 10 Years	13,086	12,246
MA 15 Years	11,212	13,135

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