East Residences Ortigas

Commercial/End Units (Part 1)

Level	Commercial	Ground Floor	Second Floor
Floor Area (sqm)	30
Selling Price	1,200,500	1,115,500	1,084,500
Reservation Fee	10,000	15,000	15,000
Financing	PAGIBIG
Downpayment	177,500	92,500	113,500
6 Months DP Amortization	26,250	12,917	16,417
Estimated Loan Amount	1,023,000	1,023,000	971,000
MA First 2 Years	10,633	10,633	10,101
MA 3rd-29th Year	10,150	10,150	9,635
MA 30th Year	9,358	9,358	8,883
Net Income (for 30 years)	26,737	26,737	25,380
MRI/FI Monthly**	792	792	752
MRI for last year amortization*	7,591	7,591	7,205
Realty Taxes for 2 Years*	4,000	4,000	4,000
Financing	In-House/Bank (30% Downpayment)
Downpayment	360,500	335,500	325,500
6 Months DP Amortization	56,750	53,417	51,750
Estimated Loan Amount	840,000	780,000	795,000
MA 5 Years (20%)	22,255	20,666	20,109
MA 7 Years (20%)	18,654	17,321	16,855
MA 10 Years (20%)	16,234	15,074	14,669
Financing	In-House/Bank (20% Downpayment)
Downpayment	240,500	223,500	217,500
6 Months DP Amortization	36,750	34,750	33,750
Estimated Loan Amount	960,000	892,000	867,000
MA 5 Years (20%)	25,435	23,633	22,971
MA 7 Years (20%)	21,318	19,808	19,253
MA 10 Years (20%)	18,553	17,239	16,756

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.