Ciudad de San Jose

Morelia

Type	Core	Complete
Floor Area (sqm)	67
Lot Area (sqm)	60 (TH)
Financing	PAGIBIG
TCP	1,700,000	1,950,000
Estimated Loan	1,500,000	1,700,000
Equity/Downpayment	200,000	250,000
Reservation Fee	20,000	20,000
Net Equity/DP	180,000	230,000
MRI 1-3 Months	2,267	2,600
Monthly DP 1-10 Months	18,000	23,000
1-12 Months	15,000	19,167
1-15 Months		15,333
Monthly Investment
MA 25 Years	16,000	18,200
MA 30 Years	15,600	17,700
NDI	40,000	45,500
Financing	In-House
TCP	1,700,000	1,950,000
Estimated Loan	1,360,000	1,560,000
Equity/Downpayment	340,000	390,000
Reservation Fee	20,000	20,000
Net Equity/DP	320,000	370,000
MRI 1-3 Months	2,833	3,250
Monthly DP 1-18 Months	17,778	20,556
Monthly Investment
MA 5 Years	34,535	39,614
MA 7 Years	29,387	33,709
MA 10 Years	27,191	31,189
MA 15 Years	24,896	28,557

Notes/Disclaimer:
1. Monthly investment includes MRI and Fire Insurances.
2. This is a Sample Computation, subject to change without prior notice.
3. Jerusaland reserves the right to correct any typographical error in the preparation of this sample computation.
4. Computation as of February 4, 2009