St. Joseph Village 8

Aria

Type	Core	Complete
Floor Area (sqm)	37.70
Lot Area (sqm)	80 (SA)
Financing	PAGIBIG
TCP	1,080,000	1,280,000
Estimated Loan	970,000	1,095,000
Equity/Downpayment	110,000	185,000
Reservation Fee	10,000	10,000
Net Equity/DP	100,000	175,000
MRI 1-3 Months	1,440	1,707
Monthly DP 1-6 Months	16,667	29,167
1-10 Months	10,000	17,500
Monthly Investment
MA 25 Years	10,200	11,500
MA 30 Years	9,900	11,200
NDI	25,500	28,800
Financing	In-House
TCP	1,080,000	1,280,000
Estimated Loan	756,000	896,000
Equity/Downpayment	324,000	384,000
Reservation Fee	10,000	10,000
Net Equity/DP	314,000	374,000
MRI 1-3 Months	1,800	2,133
Monthly DP 1-15 Months	20,933	24,933
1-18 Months	17,444	20,778
Monthly Investment
MA 5 Years	19,197	22,752
MA 7 Years	16,336	19,361
MA 10 Years	15,115	17,914
MA 15 Years	13,839	16,402

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