St. Joseph Village 7

Rosal

Type	Core
Floor Area (sqm)	21
Lot Area (sqm)	40 (Reg)	60 (End)
Financing	PAGIBIG
TCP	400,000	515,000
Estimated Loan	375,000	475,000
Equity/Downpayment	25,000	40,000
Reservation Fee	5,000	5,000
Net Equity/DP	20,000	35,000
MRI 1-3 Months	533	687
Monthly DP 1-6 Months	3,333	5,833
Monthly Investment
MA 25 Years	3,100	3,800
MA 30 Years	2,900	3,600
NDI	7,800	9,500
Financing	In-House
TCP	400,000	515,000
Estimated Loan	280,000	360,500
Equity/Downpayment	120,000	154,500
Reservation Fee	5,000	5,000
Net Equity/DP	115,000	149,500
MRI 1-3 Months	667	858
Monthly DP 1-6 Months	19,167	24,917
1-10 Months	11,500	14,950
1-12 Months
1-15 Months
1-18 Months
Monthly Investment
MA 5 Years	7,110	9,154
MA 7 Years	6,050	7,790
MA 10 Years	5,598	7,208
MA 15 Years	5,126	6,599

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