St. Joseph Village 8

Aria 2

Type	Core	Complete
Floor Area (sqm)	37.70
Lot Area (sqm)	80 (SA)
Financing	PAGIBIG
TCP	950,000	1,150,000
Estimated Loan	890,000	1,000,000
Equity/Downpayment	60,000	150,000
Reservation Fee	10,000	10,000
Net Equity/DP	50,000	140,000
MRI 1-3 Months	1,267	1,533
Monthly DP 1-6 Months	8,333	23,333
1-10 Months		14,000
Monthly Investment
MA 25 Years	9,100	10,500
MA 30 Years	8,800	10,200
NDI	22,800	26,300
Financing	In-House
TCP	950,000	1,150,000
Estimated Loan	665,000	805,000
Equity/Downpayment	285,000	345,000
Reservation Fee	10,000	10,000
Net Equity/DP	275,000	335,000
MRI 1-3 Months	1,583	1,917
Monthly DP 1-15 Months	18,333	22,333
1-18 Months	15,278	18,611
Monthly Investment
MA 5 Years	16,887	20,442
MA 7 Years	14,369	17,395
MA 10 Years	13,295	16,095
MA 15 Years	12,173	14,736

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