Aspen - Laguna Buenavista - Jerusaland ASPV Realty

ASPEN

SAMPLE COMPUTATION:

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	882,500	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:
Monthly investment includes MRI and Fire Insurances. This is a Sample Computation, subject to change without prior notice. Jerusaland reserves the right to correct any typographical error in the preparation of this sample computation. Computation as of February 4, 2009. *Bank: based on Metrobank rates