St. Joseph Village 7

Iris

Type	Core	Complete
Floor Area (sqm)	26.25
Lot Area (sqm)	80 (SA)
Financing	PAGIBIG
TCP	695,000	845,000
Estimated Loan	660,000	790,000
Equity/Downpayment	35,000	55,000
Reservation Fee	5,000	5,000
Net Equity/DP	30,000	50,000
MRI 1-3 Months	927	1,127
Monthly DP 1-6 Months	5,000	8,333
Monthly Investment
MA 25 Years	5,300	8,200
MA 30 Years	5,100	8,000
NDI	13,300	20,500
Financing	In-House
TCP	695,000	845,000
Estimated Loan	486,500	591,500
Equity/Downpayment	208,500	253,500
Reservation Fee	5,000	5,000
Net Equity/DP	203,500	248,500
MRI 1-3 Months	1,158	1,408
Monthly DP 1-6 Months	33,917	41,417
1-10 Months	20,350	24,850
1-12 Months	16,958	20,708
1-15 Months	13,567	16,567
1-18 Months
Monthly Investment
MA 5 Years	12,354	15,020
MA 7 Years	10,512	12,781
MA 10 Years	9,727	11,826
MA 15 Years	8,906	10,828

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