Ciudad de San Jose

Merida

Type	Core	Complete
Floor Area (sqm)	54
Lot Area (sqm)	48 (TH)
Financing	PAGIBIG
TCP	1,417,000	1,617,000
Estimated Loan	1,250,000	1,420,000
Equity/Downpayment	167,000	197,000
Reservation Fee	20,000	20,000
Net Equity/DP	147,000	177,000
MRI 1-3 Months	1,889	2,156
Monthly DP 1-10 Months	14,700	17,700
1-12 Months		14,750
Monthly Investment
MA 25 Years	13,400	15,200
MA 30 Years	13,000	14,800
NDI	33,500	38,000
Financing	In-House
TCP	1,417,000	1,617,000
Estimated Loan	991,900	1,293,600
Equity/Downpayment	425,100	323,400
Reservation Fee	20,000	20,000
Net Equity/DP	405,100	303,400
MRI 1-3 Months	2,362	2,695
Monthly DP 1-18 Months	22,506	16,856
Monthly Investment
MA 5 Years	25,188	32,849
MA 7 Years	21,433	27,952
MA 10 Years	19,831	25,863
MA 15 Years	18,158	23,681

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