St. Joseph Village 8

Aretha

Type	Core	Complete
Floor Area (sqm)	43.50
Lot Area (sqm)	80 (SD)
Financing	PAGIBIG
TCP	1,150,000	1,350,000
Estimated Loan	995,000	1,160,000
Equity/Downpayment	155,000	190,000
Reservation Fee	10,000	10,000
Net Equity/DP	145,000	180,000
MRI 1-3 Months	1,533	1,800
Monthly DP 1-6 Months	24,167	30,000
1-10 Months	14,500	18,000
1-12 Months		15,000
Monthly Investment
MA 25 Years	10,500	12,200
MA 30 Years	10,200	11,900
NDI	26,300	30,500
Financing	In-House
TCP	1,150,000	1,350,000
Estimated Loan	805,000	945,000
Equity/Downpayment	345,000	405,000
Reservation Fee	10,000	10,000
Net Equity/DP	335,000	395,000
MRI 1-3 Months	1,917	2,250
Monthly DP 1-15 Months	22,333	26,333
1-18 Months	18,611	21,944
Monthly Investment
MA 5 Years	20,442	23,997
MA 7 Years	17,395	20,420
MA 10 Years	16,095	18,894
MA 15 Years	14,736	17,299

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