St. Joseph Village 10

Sampaguita

Type	Core		Complete 2BR
Floor Area (sqm)	21	21	21	21
Lot Area (sqm)	40 (Reg)	60 (End)	40 (Reg)	60 (End)
Financing	PAGIBIG
TCP	475,000	635,000	565,000	725,000
Estimated Loan	435,000	580,000	470,000	575,000
Equity/Downpayment	40,000	55,000	95,000	150,000
Reservation Fee	5,000	5,000	5,000	5,000
Net Equity/DP	35,000	50,000	90,000	145,000
MRI 1-3 Months	633	847	753	967
Monthly DP 1-6 Months	5,833	8,333	15,000	23,333
1-10 Months			9,000	14,500
1-12 Months
1-18 Months
Monthly Investment
MA 25 Years	3,800	5,000	4,000	5,000
MA 30 Years	3,600	4,800	3,800	4,800
NDI	9,500	12,500	9,700	12,500
Financing	In-House
TCP	475,000	635,000	565,000	725,000
Estimated Loan	332,500	444,500	395,500	507,500
Equity/Downpayment	142,500	190,500	169,500	217,500
Reservation Fee	5,000	5,000	5,000	5,000
Net Equity/DP	137,500	185,500	164,500	212,500
MRI 1-3 Months	792	1,058	942	1,208
Monthly DP 1 -10 Months	13,750	18,550	16,450	21,250
1-12 Months		15,458	13,708	17,708
1-15 Months				14,167
1-18 Months
Monthly Investment
MA 5 Years	8,443	11,287	10,043	12,887
MA 7 Years	7,185	9,605	8,546	10,966
MA 10 Years	6,648	8,887	7,907	10,147
MA 15 Years	6,087	8,137	7,240	9,290

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