East Residences Ortigas

Amethyst (Part 1)

Level	Ground Floor	Second Floor	Third Floor
Floor Area (sqm)	30
Selling Price	1,100,500	1,044,500	990,500
Reservation Fee	10,000
Financing	PAGIBIG
Downpayment	77,500	73,500	69,500
6 Months DP Amortization	11,250	10,584	9,917
Estimated Loan Amount	1,023,000	971,000	921,000
MA First 2 Years	10,633	10,101	9,589
MA 3rd-29th Year	10,150	9,635	9,138
MA 30th Year	9,358	8,883	8,425
Net Income (for 30 years)	26,737	25,380	24,071
MRI/FI Monthly**	792	752	713
MRI for last year amortization*	7,591	7,205	6,834
Realty Taxes for 2 Years*	4,000	4,000	4,000
Financing	In-House/Bank (30% Downpayment)
Downpayment	330,500	313,500	297,500
6 Months DP Amortization	53,417	50,584	47,917
Estimated Loan Amount	770,000	731,000	693,000
MA 5 Years (20%)	20,401	19,368	18,361
MA 7 Years (20%)	17,099	16,233	15,389
MA 10 Years (20%)	14,881	14,127	13,393
Realty Taxes Annually*	2,000	2,000	2,000
Financing	In-House/Bank (20% Downpayment)
Downpayment	220,500	209,500	198,500
6 Months DP Amortization	32,294	30,687	29,072
Estimated Loan Amount	880,000	835,000	792,000
MA 5 Years (20%)	23,315	22,123	20,984
MA 7 Years (20%)	19,542	18,543	17,588
MA 10 Years (20%)	17,007	16,137	15,306
Realty Taxes Annually*	2,000	2,000	2,000

Notes/Disclaimer:
1. This is a Sample Computation, subject to change without prior notice.
2. Jerusaland reserves the right to correct any typographical error in the preparation of this sample computation.
3. Computation as of June 10, 2008.
*Estimated loan monthly amortization.
**Estimated amount subject for final release to be paid in 2 years or less.