St. Joseph Village 10

Fiona

Type	Core	Complete
Floor Area (sqm)	72	72
Lot Area (sqm)	120 SD	120 SD
Financing	PAGIBIG
TCP	2,200,000	2,500,000
Estimated Loan	1,850,000	2,000,000
Equity/Downpayment	350,000	500,000
Reservation Fee	20,000	20,000
Net Equity/DP	330,000	480,000
MRI 1-3 Months	2,933	3,333
Monthly DP 1-6 Months	55,000	80,000
1-10 Months	33,000	48,000
1-15 Months	22,000	32,000
1-18 Months	18,333	26,667
1-12 Months	27,500	40,000
Monthly Investment
MA 25 Years	19,600	21,100
MA 30 Years	19,000	20,500
NDI	47,600	51,500
Financing	In-House
TCP	2,200,000	2,500,000
Estimated Loan	1,540,000	1,750,000
Equity/Downpayment	660,000	750,000
Reservation Fee	20,000	20,000
Net Equity/DP	640,000	730,000
MRI 1-3 Months	3,667	4,167
Monthly DP 1-10 Months	65,000	74,000
1-12 Months	54,167	61,667
1-15 Months	43,333	49,333
1-18 Months	36,111	41,111
Monthly Investment
MA 5 Years	39,106	44,438
MA 7 Years	33,276	37,814
MA 10 Years	30,790	34,988
MA 15 Years	28,191	32,036

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
5. To add 2/F toilet & bath, add 38,000 for Core and 48,000 for Complete to the Downpayment.