East Residences Ortigas

Amethyst(Part 2)

Level	Fourth Floor	Fifth Floor
Floor Area (sqm)	30
Selling Price	936,500	890,500
Reservation Fee	10,000
Financing	PAGIBIG
Downpayment	66,500	62,500
6 Months DP Amortization	9,417	8,750
Estimated Loan Amount	870,000	828,000
MA First 2 Years	9,068	8,639
MA 3rd-29th Year	8,632	8,216
MA 30th Year	7,959	7,575
Net Income (for 30 years)	22,740	21,643
MRI/FI Monthly**	673	641
MRI for last year amortization*	6,455	6,144
Realty Taxes for 2 Years*	4,000	4,000
Financing	In-House/Bank (30% Downpayment)
Downpayment	281,500	267,500
6 Months DP Amortization	45,250	42,917
Estimated Loan Amount	655,000	623,000
MA 5 Years (20%)	17,354	16,506
MA 7 Years (20%)	14,546	13,835
MA 10 Years (20%)	12,659	12,040
Realty Taxes Annually*	2,000	2,000
Financing	In-House/Bank (20% Downpayment)
Downpayment	187,500	178,500
6 Months DP Amortization	27,460	26,143
Estimated Loan Amount	749,000	712,000
MA 5 Years (20%)	19,844	18,864
MA 7 Years (20%)	16,633	15,811
MA 10 Years (20%)	14,475	13,760
Realty Taxes Annually*	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.