St. Joseph Village 8

Ariza

Type	Core	Complete
Floor Area (sqm)	26.25
Lot Area (sqm)	80 (SA)
Financing	PAGIBIG
TCP	790,000	940,000
Estimated Loan	750,000	870,000
Equity/Downpayment	40,000	70,000
Reservation Fee	5,000	5,000
Net Equity/DP	35,000	65,000
MRI 1-3 Months	1,053	1,253
Monthly DP 1-6 Months	5,833	10,833
Monthly Investment
MA 25 Years	6,200	9,200
MA 30 Years	5,800	8,900
NDI	15,500	23,000
Financing	In-House
TCP	790,000	940,000
Estimated Loan	553,000	658,000
Equity/Downpayment	237,000	282,000
Reservation Fee	5,000	5,000
Net Equity/DP	232,000	277,000
MRI 1-3 Months	1,317	1,567
Monthly DP 1-15 Months	15,467	18,467
1-18 Months		15,389
Monthly Investment
MA 5 Years	14,043	16,709
MA 7 Years	11,949	14,218
MA 10 Years	11,056	13,156
MA 15 Years	10,123	12,045

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