Redwood - Laguna Buenavista - Jerusaland ASPV Realty

REDWOOD

SAMPLE COMPUTATION:

Type	Core	Complete
Floor Area (sqm)	43.5
Lot Area (sqm)	80 (SD)
Financing	PAGIBIG
TCP	1,100,000	1,300,000
Estimated Loan	940,000	1,100,000
Equity/Downpayment	160,000	200,000
Reservation Fee	10,000	10,000
Net Equity/DP	150,000	190,000
MRI 1-3 Months	1,467	1,733
Monthly DP 1-6 Months	25,000	31,667
1-10 Months	15,000	19,000
1-12 Months	19,583	36,250
Monthly Investment
MA 25 Years	9,900	11,500
MA 30 Years	9,700	11,200
NDI	24,800	28,800
Financing	In-House
TCP	1,100,000	1,300,000
Estimated Loan	770,000	910,000
Equity/Downpayment	330,000	390,000
Reservation Fee	10,000	10,000
Net Equity/DP	320,000	380,000
MRI 1-3 Months	1,833	2,167
Monthly DP 1-10 Months	32,000	38,000
1-12 Months	26,667	31,667
1-15 Months	21,333	25,333
1-18 Months	17,778	21,111
Monthly Investment
MA 5 Years	19,553	23,108
MA 7 Years	16,638	19,663
MA 10 Years	15,395	18,194
MA 15 Years	14,096	16,658

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