St. Joseph Village 8

Ascela

Type	Core	Complete
Floor Area (sqm)	48.90
Lot Area (sqm)	80 (SA)
Financing	PAGIBIG
TCP	1,275,000	1,525,000
Estimated Loan	1,120,000	1,305,000
Equity/Downpayment	155,000	220,000
Reservation Fee	10,000	10,000
Net Equity/DP	145,000	210,000
MRI 1-3 Months	1,700	2,033
Monthly DP 1-6 Months	24,167	35,000
1-10 Months	14,500	21,000
1-12 Months		17,500
1-15 Months		14,000
Monthly Investment
MA 25 Years	11,900	13,800
MA 30 Years	11,500	13,400
NDI	29,800	34,500
Financing	In-House
TCP	1,275,000	1,525,000
Estimated Loan	892,500	1,067,500
Equity/Downpayment	382,500	457,500
Reservation Fee	10,000	10,000
Net Equity/DP	372,500	447,500
MRI 1-3 Months	2,125	2,542
Monthly DP 1-15 Months	24,833	29,833
1-18 Months	20,694	24,861
Monthly Investment
MA 5 Years	22,664	27,107
MA 7 Years	19,285	23,067
MA 10 Years	17,844	21,343
MA 15 Years	16,338	19,542

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