St. Joseph Village 10

Parklea

Type	Core	Complete
Floor Area (sqm)	37.6	37.6
Lot Area (sqm)	80 SA	80 SA
Financing	PAGIBIG
TCP	995,000	1,145,000
Estimated Loan	855,000	995,000
Equity/Downpayment	140,000	150,000
Reservation Fee	10,000	10,000
Net Equity/DP	130,000	140,000
MRI 1-3 Months	1,327	1,527
Monthly DP 1-6 Months	21,667	23,333
1-10 Months	13,000	14,000
1-12 Months
Monthly Investment
MA 25 Years	9,000	10,400
MA 30 Years	8,700	10,100
NDI	22,500	26,000
Financing	In-House
TCP	995,000	1,145,000
Estimated Loan	696,500	801,500
Equity/Downpayment	298,500	343,500
Reservation Fee	10,000	10,000
Net Equity/DP	288,500	333,500
MRI 1-3 Months	1,658	1,908
Monthly DP 1-10 Months	28,850	33,350
1-12 Months	24,042	27,792
1-15 Months	19,233	22,233
1-18 Months	16,028	18,528
Monthly Investment
MA 5 Years	17,687	20,353
MA 7 Years	15,050	17,319
MA 10 Years	13,925	16,025
MA 15 Years	12,750	14,672

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