Oakwood - Laguna Buenavista - Jerusaland ASPV Realty

OAKWOOD

SAMPLE COMPUTATION:

Type	Core	Complete
Floor Area (sqm)	109
Lot Area (sqm)	100
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	10,000	10,000
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:
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