Aster - Laguna Buenavista - Jerusaland ASPV Realty

ASTER

SAMPLE COMPUTATION:

Type	Core	Complete
Floor Area (sqm)	26.25
Lot Area (sqm)	80
Financing	PAGIBIG
TCP	785,000	935,000
Estimated Loan	745,000	875,000
Equity/Downpayment	40,000	60,000
Reservation Fee	10,000	10,000
Net Equity/DP	30,000	50,000
MRI 1-3 Months	1,047	1,247
Monthly DP 1-6 Months	5,000	8,333
1-10 Months
1-12 Months
Monthly Investment
MA 25 Years	6,000	9,100
MA 30 Years	5,800	8,900
NDI	15,000	22,800
Financing	In-House
TCP	785,000	935,000
Estimated Loan	882,500	1,032,500
Equity/Downpayment	549,500	280,500
Reservation Fee	10,000	10,000
Net Equity/DP	225,500	270,500
MRI 1-3 Months	1,308	1,558
Monthly DP 1-10 Months	22,550	27,050
1-12 Months	18,792	22,542
1-15 Months	15,033	18,033
1-18 Months		15,028
Monthly Investment
MA 5 Years	13,954	16,620
MA 7 Years	11,874	14,143
MA 10 Years	10,986	13,086
MA 15 Years	10,059	11,981

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