St. Joseph Village 7

Cattleya

Type	Core	Complete
Floor Area (sqm)	37.06
Lot Area (sqm)	80 (SA)
Financing	PAGIBIG
TCP	820,000	970,000
Estimated Loan	750,000	890,000
Equity/Downpayment	70,000	80,000
Reservation Fee	10,000	10,000
Net Equity/DP	60,000	70,000
MRI 1-3 Months	1,093	1,293
Monthly DP 1-6 Months	10,000	11,667
Monthly Investment
MA 25 Years	6,100	9,300
MA 30 Years	5,800	9,100
NDI	15,300	23,300
Financing	In-House
TCP	820,000	970,000
Estimated Loan	574,000	679,000
Equity/Downpayment	246,000	291,000
Reservation Fee	10,000	10,000
Net Equity/DP	236,000	281,000
MRI 1-3 Months	1,367	1,617
Monthly DP 1-6 Months	39,333	46,833
1-10 Months	23,600	28,100
1-12 Months	19,667	23,417
1-15 Months	15,733	18,733
1-18 Months		15,611
Monthly Investment
MA 5 Years	14,576	17,242
MA 7 Years	12,403	14,672
MA 10 Years	11,476	13,575
MA 15 Years	10,508	12,430

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