Laguna Buenavista Executive Homes

Florence

Type	Core
Floor Area (sqm)	20.7
Lot Area (sqm)	40
Financing	PAGIBIG
TCP	510,000
Estimated Loan	480,000
Equity/Downpayment	30,000
Reservation Fee	5,000
Net Equity/DP	25,000
MRI 1-3 Months	680
Monthly DP 1-6 Months	4,167
1-10 Months
1-12 Months
Monthly Investment
MA 25 Years	3,900
MA 30 Years	3,700
NDI	9,800
Financing	In-House
TCP	510,000
Estimated Loan	357,000
Equity/Downpayment	153,000
Reservation Fee	5,000
Net Equity/DP	148,000
MRI 1-3 Months	850
Monthly DP 1-10 Months	14,800
1-18 Months
Monthly Investment
MA 5 Years	9,065
MA 7 Years
MA 10 Years	7,138
MA 15 Years	6,535

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