St. Joseph Village 7

Jasmin

Type	Core
Floor Area (sqm)	34.08
Lot Area (sqm)	40 (Reg)	60 (End)
Financing	PAGIBIG
TCP	620,000	750,000
Estimated Loan	580,000	700,000
Equity/Downpayment	40,000	50,000
Reservation Fee	5,000	5,000
Net Equity/DP	35,000	45,000
MRI 1-3 Months	827	1,000
Monthly DP 1-6 Months	5,833	7,500
Monthly Investment
MA 25 Years	4,700	5,700
MA 30 Years	4,500	5,400
NDI	11,800	14,300
Financing	In-House
TCP	620,000	750,000
Estimated Loan	434,000	525,000
Equity/Downpayment	186,000	225,000
Reservation Fee	5,000	5,000
Net Equity/DP	181,000	220,000
MRI 1-3 Months	1,033	1,250
Monthly DP 1-6 Months	30,167	36,667
1-10 Months	18,100	22,000
1-12 Months	15,083	18,333
1-15 Months		14,667
1-18 Months
Monthly Investment
MA 5 Years	11,021	13,332
MA 7 Years	9,378	11,344
MA 10 Years	8,677	10,496
MA 15 Years	7,945	9,611

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