Dahlia - Laguna Buenavista - Jerusaland ASPV Realty

DAHLIA

SAMPLE COMPUTATION:

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	22,250	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:
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