Ciudad de San Jose

Sonora

Type	Core	Complete
Floor Area (sqm)	84
Lot Area (sqm)	120 (SD)
Financing	PAGIBIG
TCP	2,600,000	3,000,000
Estimated Loan	2,000,000	2,000,000
Equity/Downpayment	600,000	1,000,000
Reservation Fee	30,000	30,000
Net Equity/DP	570,000	970,000
MRI 1-3 Months	3,467	4,000
Monthly DP 1-10 Months	57,000	97,000
1-12 Months	47,500	80,833
1-15 Months	38,000	64,667
1-18 Months	31,667	53,889
Monthly Investment
MA 25 Years	21,600	21,600
MA 30 Years	20,900	20,900
NDI	54,000	54,000
Financing	In-House
TCP	2,600,000	3,000,000
Estimated Loan	2,080,000	2,400,000
Equity/Downpayment	520,000	600,000
Reservation Fee	30,000	30,000
Net Equity/DP	490,000	570,000
MRI 1-3 Months	4,333	5,000
Monthly DP 1-18 Months	27,222	31,667
Monthly Investment
MA 5 Years	52,818	60,944
MA 7 Years	44,945	41,859
MA 10 Years	41,586	47,984
MA 15 Years	38,076	43,934

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