East Residences Ortigas

Commercial/End Units (Part 2)

Level	Third Floor	Fourth Floor	Fifth Floor
Floor Area (sqm)	30
Selling Price	1,030,500	976,500	930,500
Reservation Fee	15,000	15,000	15,000
Financing	PAGIBIG
Downpayment	109,500	106,500	102,500
6 Months DP Amortization	15,750	15,250	14,584
Estimated Loan Amount	921,000	870,000	828,000
MA First 2 Years	9,589	9,068	8,639
MA 3rd-29th Year	9,138	8,632	8,216
MA 30th Year	8,425	7,959	7,575
Net Income (for 30 years)	24,071	22,740	21,643
MRI/FI Monthly**	713	673	641
MRI for last year amortization*	6,834	6,455	6,144
Realty Taxes for 2 Years*	4,000	4,000	4,000
Financing	In-House/Bank (30% Downpayment)
Downpayment	308,500	283,500	279,500
6 Months DP Amortization	49,084	46,417	44,084
Estimated Loan Amount	721,000	683,000	651,000
MA 5 Years (20%)	19,103	18,096	17,248
MA 7 Years (20%)	16,011	15,167	14,457
MA 10 Years (20%)	13,934	13,200	12,581
Financing	In-House/Bank (20% Downpayment)
Downpayment	206,500	195,500	186,500
6 Months DP Amortization	31,917	30,084	28,584
Estimated Loan Amount	824,000	781,000	744,00
MA 5 Years (20%)	21,831	20,692	19,712
MA 7 Years (20%)	18,298	17,344	16,522
MA 10 Years (20%)	15,925	15,094	14,379

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.