Celaya - Ciudad de San Jose

CELAYA

Type	Core	Complete
Floor Area (sqm)	78
Lot Area (sqm)	80 (SA)
Financing	PAGIBIG
TCP	2,200,000	2,500,000
Estimated Loan	1,980,000	2,000,000
Equity/Downpayment	220,000	500,000
Reservation Fee	20,000	20,000
Net Equity/DP	200,000	480,000
MRI 1-3 Months	2,933	3,333
Monthly DP 1-10 Months	20,000	48,000
1-12 Months	16,667	40,000
1-15 Months	13,333	32,000
1-18 Months		26,667
Monthly Investment
MA 25 Years	21,200	21,600
MA 30 Years	20,600	20,900
NDI	53,000	54,000
Financing	In-House
TCP	2,200,000	2,500,000
Estimated Loan	1,760,000	2,000,000
Equity/Downpayment	440,000	500,000
Reservation Fee	20,000	20,000
Net Equity/DP	420,000	480,000
MRI 1-3 Months	3,667	4,167
Monthly DP 1-18 Months	23,333	26,667
Monthly Investment
MA 5 Years	44,692	50,787
MA 7 Years	38,030	43,216
MA 10 Years	35,188	39,986
MA 15 Years	32,219	36,612
NOTES / DISCLAIMER: 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 Aug. 18, 2008. Estimated loan monthly amortization. *Estimated amount subject for final release to be added to the monthly amortization.