Laguna Buenavista Executive Homes

Oakwood

Type	Core	Complete
Floor Area (sqm)	109
Lot Area (sqm)	100 (SD)
Financing	PAGIBIG
TCP	2,055,000	2,455,000
Estimated Loan	1,800,000	2,000,000
Equity/Downpayment	255,000	455,000
Reservation Fee	20,000	20,000
Net Equity/DP	235,000	435,000
MRI 1-3 Months	2,740	3,273
Monthly DP 1-6 Months	30,167	72,500
1-10 Months	23,500	43,500
1-12 Months	19,583	36,250
1-15 Months	15,667	29,000
1-18 Months		24,167
Monthly Investment
MA 25 Years	19,000	21,100
MA 30 Years	18,500	20,600
NDI	47,500	52,800
Financing	In-House
TCP	2,055,000	2,455,000
Estimated Loan	1,438,500	1,718,500
Equity/Downpayment	616,500	736,500
Reservation Fee	20,000	20,000
Net Equity/DP	596,500	716,500
MRI 1-3 Months	3,425	4,092
Monthly DP 1-10 Months	59,650	71,650
1-12 Months	49,708	59,708
1-15 Months	39,767	47,767
1-18 Months	33,139	39,806
Monthly Investment
MA 5 Years	36,528	43,639
MA 7 Years	31,083	37,134
MA 10 Years	28,760	34,358
MA 15 Years	26,333	31,459

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