St. Joseph Village 8

Althena

Type	Core	Complete
Floor Area (sqm)	94.50
Lot Area (sqm)	120 (SD)
Financing	PAGIBIG
TCP	2,150,000	2,450,000
Estimated Loan	1,990,000	2,000,000
Equity/Downpayment	160,000	450,000
Reservation Fee	20,000	20,000
Net Equity/DP	140,000	430,000
MRI 1-3 Months	2,867	3,267
Monthly DP 1-6 Months	23,333	71,667
1-10 Months	14,000	43,000
1-12 Months		35,833
1-15 Months		28,667
1-18 Months		23,889
Monthly Investment
MA 25 Years	21,000	21,200
MA 30 Years	20,400	20,500
NDI	52,500	52,800
Financing	In-House
TCP	2,150,000	2,450,000
Estimated Loan	1,505,000	1,715,000
Equity/Downpayment	645,000	735,000
Reservation Fee	20,000	20,000
Net Equity/DP	625,000	715,000
MRI 1-3 Months	3,583	4,083
Monthly DP 1-15 Months	41,667	47,667
1-18 Months	34,722	39,722
Monthly Investment
MA 5 Years	38,217	43,550
MA 7 Years	32,520	37,058
MA 10 Years	30,090	34,288
MA 15 Years	27,551	31,395

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