St. Joseph Village 10

Magnolia

Type	Core	Complete
Floor Area (sqm)	21	21
Lot Area (sqm)	60 SA	60 SA
Financing	PAGIBIG
TCP	695,000	785,000
Estimated Loan	630,000	710,000
Equity/Downpayment	65,000	75,000
Reservation Fee	5,000	5,000
Net Equity/DP	60,000	70,000
MRI 1-3 Months	927	1,047
Monthly DP 1-6 Months	10,000	11,667
1-10 Months
1-12 Months
1-18 Months
Monthly Investment
MA 25 Years	5,400	6,000
MA 30 Years	5,100	5,800
NDI	13,500	15,000
Financing	In-House
TCP	695,000	785,000
Estimated Loan	486,500	549,500
Equity/Downpayment	208,500	235,500
Reservation Fee	5,000	5,000
Net Equity/DP	203,500	230,500
MRI 1-3 Months	1,158	1,308
Monthly DP 1-10 Months	20,350	23,050
1-12 Months	16,958	19,208
1-15 Months	13,567	15,367
1-18 Months
Monthly Investment
MA 5 Years	12,354	13,954
MA 7 Years	10,512	11,874
MA 10 Years	9,727	10,986
MA 15 Years	8,906	10,059

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