Best of Inventories As of Febuary 2009 Developer
PrOject Name
Location
Model House
L.A. sq.m
F.A sq.m
CASH OUT T.C.P.
SCHEDULE OF PAYMENT
Reservation
Townhouse 45 Angela 60 Ortigas Royale Ortigas Ex.Cainta 1 Bedroom Villa San Juan Elisa 50 Taytay Francesca 57 Isabela 66 SUMMERFIELD Pasig Alexandra 85 Pasig Cristina 60 Somerset Place Pasig Audrey 3 Regular 52.6 Beatrice 3-Reg.60 Corrine end unit 93 Cerritos East Carmela 88 Pasig Marvela 110 MargaritaTH 50 ReanaTH 50 Sofia- Regular 50
59 69.2 26 52 78 91 115.5 96.5 62.3 69.1 90 64 52 46 40 79.2
### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
30% 30% 10% 30% 30% 30% 30% 30% 20% 20% 20% 20% 20% 20% 20%
EXCLUSIVE/ LEAD PROJECTS PASIG/ CAINTA/ TAYTAY ### 20,000.00 6 ### 20,000.00 6 ### 20,000.00 6 ### 20,000.00 18 ### 20,000.00 18 ### 20,000.00 18 ### 40,000.00 12 ### 40,000.00 12 ### 30,000.00 6 ### 40,000.00 6 ### 50,000.00 6 ### 50,000.00 12 ### 50,000.00 12 ### 20,000.00 12 ### 20,000.00 12
Duraville
Queenstown Heights Antipolo
Duraville Duraville
Meadowood Royale Antipolo Antipolo BritannyAntipolo 1
Duraville
Antipolo Britany 2 Antipolo
Homeowners
Birmingham Homes Antipolo
135 114.5 72.1 65.1 77.5 70.4 75.5 54.8 61.7 62 74 50
Homeowners CrownAsia CrownAsia CrownAsia CrownAsia CrownAsia CrownAsia EVM Realty
Panorama Hills Antipolo Woodbwerry Antipolo Woodbery Expancion Antipolo Cottonwoods Antipolo Mille Luce Antipolo Mai Alta Antipolo Mia Vita Antipolo Victoria Ville Homes Antipolo
Beatrice-corner165 Elizabeth-Regular 83 Ysabel-Reg 81 Athens-Reg 50.4 Madrid-Reg 70 Barcelona End 86 Florence-End 99 Viena- Reg 52 Viena - End 78 Southampton 120 Northampton 120 Townhouse 50 Lot only 140 Jade 88 Carmela 102 Amber 180 Sapphire 121 Woodrow Hills 92 Amethyst 115 Monique 100
63 64 120 95 42 50 50
### ### ### ### ### ### ### ### ### ### ### ### 518,000.00 ### ### ### ### ### ### ###
20% 20% 20% 10% 10% 10% 10% 10% 10% 10% 10% 10% 30% 20% 10% 20% 20% 20% 20% 20%
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
Queen-B Natalie pamela Marvela Regular unit End Unit Corner
### ### 94.00 52.00 95.40 ### 97.60 46 60 42 62 46.5 49 69 63 75
### ### ### ### ### ### ### 705,755.00 ### 767,040.00 ### ### ### ### ### ###
20% 20% 20% 20% 10% 10% 10% 20% 20% 20% 20% 20% 20% 20% 20% 10%
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
Shaughnessy RRA Estate Kyle Realty
Shaughnessy Duraville
Camella
Summerfield Villas Taytay Rizal
Pacific Residences Camella Home & Communities Taguig
Colina Camella Home & Communities Laguba Mary Cris Complex Duraville Cavite
Borland Development Silver Star Realty
Masaito
Pamela Homes Subd. Cavite Pontevedra Cavite
Bellazona
Prestina Camella Home & Communities
Cavite
Cavite
59 132 132 109 72 171 91 81 Isabella 77 Allessandra 76 Diana 100 Daniella 97 Mirranda Cmplete 122 Cassandra 102 Althea 101 Shophouse 65
Antipolo 70,000.00 6 50,000.00 6 40,000.00 6 30,000.00 6 30,000.00 6 40,000.00 6 40,000.00 6 30,000.00 6 50,000.00 6 50,000.00 6 50,000.00 6 30,000.00 6 10,000.00 6 50,000.00 12 20,000.00 12 50,000.00 12 50,000.00 12 50,000.00 12 ` 12 20,000.00 6 CAVITE PROJECT 30,000.00 12 30,000.00 12 30,000.00 12 15,000.00 12 20,000.00 6 40,000.00 6 40,000.00 6 5,000.00 15 10,000.00 12 10,000.00 12 10,000.00 12 10,000.00 12 20,000.00 12 20,000.00 12 20,000.00 12 30,000.00 12
BANK PAG-IBIG 10 yrs. 5 yrs. 10 yrs. EQUITY 20/30 yrs. ESTIMATED MONTHLY PAYMENT
In-House Financing
Monthly DP
BALANCE
5 yrs.
75,000 113,150 20,583 24,669 34,139 40,539 113,375 84,875 88,833 106,167 159,833 88,833 99,633 49,200 44,000
70% 70% 90% 70% 70% 70% 70% 70% 80% 80% 80% 80% 80% 80% 80%
### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
26,659.50 40,220.30 28,224.79 25,129.00 34,449.00 40,703.00 80,600.00 60,339.34 64,138.79 64,702.45 97,409.19
154,833 80,267 94,667 25,583 32,500 38,300 38,333 27,800 39,250 33,833 37,833 21,000 25,900 37,517 19,198 84,233 60,583 28,150 34,583 60,533
80% 80% 80% 90% 90% 90% 90% 90% 90% 90% 90% 90% 70% 80% 90% 80% 80% 80% 80% 80%
### ### ### ### ### ### ### ### ### ### ### ### 362,600.00 ### ### ### ### ### ### ###
94,361.98 48,917.90 57,693.00 35,081.00 44,565.00 52,518.00 52,564.00 38,120.00 53,821.00 49,420.00 55,263.00 30,674.00 14,011.00
97,092 111,791 101,888 30,460 26,967 48,417 35,833 9,410 16,812 12,784 25,835 19,401 36,700 41,000 39,233 20,231
80% 80% 80% 80% 90% 90% 90% 80% 80% 80% 80% 80% 80% 80% 80% 90%
### ### ### ### ### ### ### 564,604.00 806,952.00 613,632.00 ### 931,260.00 ### ### ### ###
### ### 20,027.58 18,769.00 25,731.00 30,402.00
-
-
### ### 41,202.11 ### 49,241.55 ### 74,132.88 ### ### ### 5,074.00 ###
### ### ### ### ### ### ### ### ###
71,813.81 ### 37,228.77 ### 43,907.00 26,698.00 33,916.00 39,969.00 40,003.00 29,011.00 40,960.00 ### ### ###
### ###
###
###
26,076.00 ###
###
86,990.00 ### ### ### 91,283.00 ### 24,604.00 36,977.91 28,141.89 66,391.11 50,526.69 49,136.28 37,394.33
### ### ###
38,490.00 ### ### ###
-
### -
### ### ### ### 630,000 ###
90,755 ###
20,843.64 15,981.08
16,169.64 12,390.08 ### ### ### ### ###
48,582.00
31,335.00
### ### ### ###
### ### ###
Marvela 52 Lara 44 Tagaytay Meridian 102 Tagaytay Meredian Silang Cavite Lot only Duplex A 99 Duplex B 119 Single Attached124 Birmingham Plains Northampton 148 Homeowners Development Cavite Westville Homes Cavite Jasmine 36 Forte Realty & Development Covina Villas Freya 110 Masaito Cavite Siena Villas Florentina 55 Camella Home & Communities Cavite Pristina Shophouse 75 Camella Home & Communities Cavite Marvela 81 Lara 85 Terrassa Lara 77 Camella Home & Communities Cavite Marvela 119 Carmela 112 Drina 155 Florida 158 Cerritos Drina 115 Camella Home & Communities Cavite San Marino NorthCavite Ext. SMN 63 -Grandiosa TanzaCavite Clodine 67 -Mary Cris Executive Homes Belgium2- Reg 84 Duraville Cavite France 2-Regular 72 Austria- Regular 71 Denmark-Regular 50 Wellington Place Cavite Clarice2 Regular 42 Duraville Belgium2- Reg 84 Sofia- Regular 50 Montefarro Village Adria Model 50 Profriends Cavite Adria Pag Ibig 50 The one lancaster lane The Villas 43 Profriends Cavite The Alcova Ridgecrst Profriends Bacoor Cavite Madison Model80 The Windsor Mansion 120 Profriends Imus Cavite New Castle The Chesapeak Village 80 Profriends Imus Cavite Iris North East PrimaCavite Avila 50 Profriends Ville De Palm Elan Townhouse 50 Profriends Cavite California West Hills Profriends Imus Cavite Hollywood South Square Village House & Lot 32 Robinsons Homes Development Cavite Vineyard Robinson Lot only 120 Robinsons Homes Development Chester Place SA 100 Stateland Cavite Sunny Crest Village TH 55 Stateland Cavite Crystal Place Single Attached100 Stateland Cavite Alta Tierra Cypress 50 Carissa Cavite Jasmine Comp 50 Camia 48 Hamilton HeightsCavite Amilla 130 Duraville Lerida Model 130 Green Gate Homemark Green Square Green Point
81 85 101.5 8.1 ### 74 45 109 63 65 52 44 44 52 94 111 120 81 28 31 74.5 95.4 65.6 85.75 64.9 74.55 79.2 44 44 28 110 110 92 57 57
### ### 683,000.00 ### ### ### ### 853,223.00 ### ### ### ### ### ### ### ### ### ### ### 549,000.00 510,000.00 ### ### ### ### ### ### ### 680,000.00 761,600.00 560,000.00 ### ### ### 944,680.00 755,000.00
10% 10% 20% 20% 20% 20% 30% 20% 20% 20% 10% 10% 10% 10% 10% 10% 10% 10% 20% 15% 85% 10% 10% 10% 10% 10% 10% 10% 20%
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### 82,350.00 ### ### ### ### ### ### ### ### ###
30,000.00 30,000.00 15,000.00 25,000.00 25,000.00 25,000.00
12 12 12 12 12 12
17,123 15,441 11,383 45,608 43,090 57,031
10,000.00 20,000.00 20,000.00 30,000.00 30,000.00 30,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 10,000.00 10,000.00 20,000.00 20,000.00 20,000.00 20,000.00 15,000.00 15,000.00 20,000.00 10,000.00 10,000.00 5,000.00 30,000.00 30,000.00 20,000.00 10,000.00 10,000.00
16
10,665
12 12 12 12
29,382 20,231 17,123 15,441
12 10 10 6 6 6 6 6 6 6 12 9 6 12 12 12 12 12
56,855 8,235 43,350 22,333 26,967 19,750 24,917 17,417 19,967 22,800 11,333 0 0 46,500 42,213 38,873 15,745 12,583
20% 20% 20% 20% 20%
### ### ### ### ###
46 45.5 43 48.6 42 24.5 92 105
374,100.00 423,720.00 ### 964,192.00 ### 754,000.00 738,000.00 485,000.00 ### ###
15% 30% 20% 20% 20%
56,115.00 ### ### ### ###
18 12 12 9 9 8 8 8
3,118 10,593 28,217 21,426 35,048
20% ### 20% ###
5,000.00 10,000.00 20,000.00 20,000.00 20,000.00 10,000.00 10,000.00 10,000.00 50,000.00 50,000.00
BULACAN PROJECT 10,000.00 18 10,000.00 12 10,000.00 12
Prime Asia
Primavera Heights Bulacan
Monterey Melrose Solano
75 75 75
32 42 54
948,600.00 ### ###
20% ### 20% ### 20% ###
Bright Homes Masaito/CitiHomes
Northgate @ Sarmiento Bulacan
homeOwners
Northgate Clasica Bulacan
Masaito/CitiHomes
Northgate Park Exec. Bulacan
Carrey Abbey Pamela Priscilla Jenny-IU
80 40 39 70 32
58 42 45 66.5 18
### 687,195.00 ### ### 285,000.00
10,000.00 10,000.00 10,000.00 10,000.00 10% 28,500.00 10,000.00
90% 90% 80% 80% 80% 80% 70% 80%
### ### 546,400.00 ### ### ### ### 682,578.40
80% 90% 90% 90% 90% 90% 90% 90% 90% 80% 85% 85% 90% 90% 90% 90% 90% 90% 90% 80% LA LA 80% 80% 80% 80% 80%
### ### ### ### ### ### ### ### ### ### 466,650.00 433,500.00 ### ### ### ### 940,500.00 ### ### 544,000.00
10,844.00 10,076.00 30,624.47 36,977.91 27,082.09 34,166.86 23,882.52 27,379.19 31,264.39 14,717.00
7,807.00 7,254.00 23,306.63 28,141.89 20,610.72 26,002.55 18,175.70 20,836.83 23,793.64 10,876.00
### ### ### 755,744.00 604,000.00
20,000.00 48,754.56 44,488.53 38,678.61 19,564.00 16,340.00
3,559.00 38,380.80 35,022.48 38,448.76 14,459.00 12,075.00
85% 70% 80%
317,985.00 296,604.00 ### ###
80% LA LA LA 80%
41,130.00 37,082.00
5,785.75 51,207.81 17,745.00
26,528.00 23,917.00 ### ### ###
### ### ###
### ###
###
3,709.15
### ### ### ### ### ### ###
### ### ### ### ### ### ### ###
### 55,000 ### 51,000 ###
139,600 ###
### ### ###
### 3,950.00 24,866.00 24,383.00 42,000 ### 28,000 ### 28,000 ###
###
70,329.00
758,880.00 874,800.00 ###
17,658.00 20,355.00 24,376.00
75,020.55 ###
0
6 6 6 6 6
10,540 18,225 21,825
80% 80% 80%
4,750
LA LA LA LA 90%
### ### ###
###
331,215 ### 138,735 ### 344,446 ### 687,264 ###
256,500.00
6,939.00
5,128.00
49.2 64 50
### ### ###
MARGARITA 85 Criselada 70 Ursula Premiere 127 TH-Inner 38 TH-End 57 TH-Corner 80 Duplex w/o garage 57
46 28 58 44 44 44 52.3
### 715,000.00 ### 576,000.00 651,740.00 719,200.00 778,350.00
Single Attached67 Inner Unit 36 Inner Unit 36 End Unit 54 End Unit 54 Corner Unit 49 Corner Unit 49 49 CORNER UNIT 54 END UNIT 36 INNER UNIT Nottingham 74 Sheringham 74
51.5 46.8 46.8 46.8 46.8 46.8 46.8 46.8 46.8 46.8 50 56
955,000.00 591,032.00 591,032.00 650,870.00 650,870.00 713,728.00 713,728.00
### ###
15,000.00 10,000.00 18 10,000.00 18 10,000.00 18 10,000.00 15 SAN MATEO RIZAL 40% ### 10,000.00 12 5,000.00 15 30% ### 10,000.00 18 10,000.00 20 30% ### 10,000.00 18 10,000.00 20 30% ### 10,000.00 20 30% ### 10,000.00 18 30% ### 10,000.00 18 30% ### 18 5,000.00 20% ### 20,000.00 18 20% ### 20,000.00 18
Duplex 100 Single Attached100 Eastforbes Mansion 61 Cainta Rizal Bernice Eunice EU 63 Cassandra 67 Agatha 137 Cheateau De Regina Single Attached100 Fortune Marikina Greenheights Subd. 80 Coceepcion 1 Townhouse Suburbia East Ph3 Reg, Unit 100 Parang Marikina Enhanced 100 120
60 60 85 85 85 136 82 112 80 80
### ### ### ### ### ### ### ### ### ###
30% 30% 30% 30% 30% 30% 30% 50% 20% 20%
Felicidad HomeOwners
Felicidad Village Montalban Birmingham Meadows Montalban
HomeOwners
Birmingham Place Cainta Rizal
Rowhouse 40 Hse & Lot 144 2 Storey TH 50 Gloucester Cor130 Southampton 130 Townhouse 57 Lessandra 40
18 134 50 90 62 64 46
300,000.00 ### ### ### ### ### 773,000.00
Bristlecome 300 Lot Only 180 Juliana premium 240 Sophia 156 Jeannelle SD 120 Katrina DX 80
190
Profriends Carissa
Lancaster Place Bulacan Tiera del Sueno Trails Bulacan
CARMELA BELITA
84 80 80
20% ### 20% ###
10,000.00 20,000.00 20,000.00
6 12 12
26,333 23,700
15,000.00
12
19,833
LA 80% 80%
463,652 ###
### ###
32,789.00 29,495.00
23,596.00 ### 21,225.00 ###
### ###
80% 80% 80% LA LA LA LA
952,000.00 572,000.00 ###
14,255.00 ### 10,678.00 22,793.00 ###
###
14,838.00 31,674.00
573,000.00
10,706 13,508 12,318 10,462 15,100 16,367
60% LA 70% LA 70% LA 70% 70% 70% 70% 80% 80%
60,000 62,500 46,233 46,608 47,358 80,038 71,000 112,500 54,129 55,062
70% 70% 70% 70% 70% 70% 70% 50% 80% 80%
### ### ### ### ### ### ### ### ### ###
180,000 70,000 46,967 37,167 54,655
LA 70% 70% 90% 90% 80%
page3 Green Leaf
Bulacan
New Apec
Marilao Grand Villas Bulacan
Marigold New Apec
Greenbrier Village San Mateo Villa San Mateo Ph5 San Mateo
New Apec
PORTOBELLO HOMESSan Mateo
HomeOwners
Birmingham Alberto San Mateo
Trend Realty
Mariville
Gent Corp.
Gentville Residences Marikina
B&E Realty
BANFF Domicille Realty EEI Realty
810,500.00 739,100.00 627,700.00
20% 20% 20% 30%
### ### ### ###
9,600
31,833 9,851 10,848
### ### 54,000 ### 81,740 ### 109,200 ### 118,350 ###
14,548.47
### 86,032 ###
413,722.40
11,466.00
455,609.00
12,647.00
499,609.60 567,350.00 517,370.00 439,390.00 ### ###
13,888.00
140,870 ### 203,728 ### 15,996.43
4,424.46
14,587.25
4,224.87
12,388.60
29,408.76 31,875.72
3,709.16
21,733.13 23,556.22 ###
### ###
San Mateo
### ### ### ### ### ### ### ### ### ###
MARIKINA PROJECT 25,000.00 12 25,000.00 12 30,000.00 18 30,000.00 18 30,000.00 18 50,000.00 18 50,000.00 12 50,000.00 12 50,000.00 12 50,000.00 12
### ### 49,308.96 49,708.90 50,508.80 85,361.91
36,248.04 36,542.05 37,130.07 62,751.32
### ### ### ### ###
### ### ### ### ###
34,281.00 66,684.63 67,834.46
### ###
### ###
26,509.00 68,604.00 54,298.00 35,482.00
### ### 50,698.00 ### 40,119.00 ### 26,221.00
### ### ### ### ###
### 921,600.00 ###
31,651.00
26,458.00
###
35,078.00
27,782.00
RIZAL PROJECT
La Hacienda 2 Camella Homes & Communities
Rizal
Moldex
Metrogate Tagaytay Tagaytay
Forte Realty
Tagaytay Greenville Tagaytay
Sunnyvale 1 Batangas Hacienda San Benito Milrose Development Corp. Batangas Acerhomes Landworks
St. Agustin
### ### ### ### ### ###
30% ### 20% ### 30% ### 20%
100 229
369,000.00 ###
20% 20%
Margareth 119 Pamela-LO 116 Expanded,Beatrice 129 Nicole 80 St.Joseph Residences Rodriguez Rizalcom,inner lot 60
### ### ### ### 360,000.00
30% 30% 30% 24%
Eastwood Residences Montalban Monte Brisa Montalban
Lot Only Farm Lots
### ### ### ### 36 ### 72 ### 71 ###
30% 30% 10% 10% 20% 20%
50,000.00 30,000.00 50,000.00 50,000.00 30,000.00
12 6 6 6 6 6
TAGAYTAY PROJECT 100,000.00 10,000.00
20,000.00 30,000.00 ### 20,000.00 BATANGAS 73,800.00 10,000.00 ### 25,000.00 MONTALBAN ### 15,000.00 ### 25,000.00 ### 20,000.00 86,400.00 20,000.00 CALOOCAN
70% 80%
30,000
### 980,000.00 ### ### ### -
12 12 12
41,716 28,145
70% LA 80%
6 6
12,300 34,426
80% 80%
295,200.00 826,232.00
8,493.04 20,980.88
6,721.76 14,887.48
18 18 18 3
22,574 41,720 25,284 28,800
70% 70% 70% 76%
948,126.73 ### ### 273,600.00
23,644.44 43,697.02 26,482.22
18,286.75 33,795.53 20,481.50
### ### ### ### 819,830 ###
528,067 ###
Valiant Realty K-Bon
Queensville Calooocan North Kaloocan Calooocan
Duplex Townhouse
Globe Asiatique
Crystal East Valley Binangonan St.Monique Valais Binangonan
47 Monique Classique 132 Victorian Single132
GrandHomes
The Ridge at Canyonwoods Batangas
GrandHomes Camella Prestige AS Dynamic
Filinvest Filinvest
Federal Land
Federal Land
Phinma DMCI
DMCI DMCI DMCI DMCI
DMCI
DMCI DMCI DMCI DMCI DMCI
Skywealth Land
77 30
B-2E Building B B-3A B-4B C-1F Building C Canyon Cove South wing-1 st flr Batangas Trevi Tower 1 Bedroom Makati Hampton GardenPasig Studio Unit Rear Corner Bali Oasis 2BR 39.96 Studio Unit One Oasis Ortigas Ave. Studio Unit 1 Bdrm 2 bdrm Marquinton(Toledo Tower) 1 bdrm Marikina 2 bdrm 3 bdrm Marquinton(Cordova Tower) 1 bdrm Marikina 2 bdrm 3 bdrm Fountain Breeze Paranaque Inner Unit 30 Paranaque Middle Unit - East 30 Raya Garden Merville 2BR - Inner Unit48 Merville 2BR - Inner Unit48 Merville 3BR - End Unit 66 East Raya 2BR - Inner Unit69.5 Magnolia Place Q.C. 2BR - Inner Unit71 Q.C. 2BR - Inner Unit72.5 Ohanna Place Las Pinas 2BR - Inner Unit70.5 Cypress Tower C-5 2BR - Inner Unit46 2BR - Inner Unit56 2BR - Inner Unit55 Tivoli Garden Guadalupe 2BR - Inner Unit71.5 2BR - Inner Unit51.5 2BR - Inner Unit50.5 Rosewood PointeTaguig 2BR - Inner Unit57 Royal Palm Taguig Dansalan GardenMandaluyong1BR - End Unit 43.86 1BR - Inner Unit41 Ilumina Tower Sta.Mesa Manila Circulo Verde C5 Road 2BR-Bi Level 80 C5 Road 1BR 43 Sofia Tower Roces Q.C. 1BR 33 1BR-Bi Level 40 2BR 46.5 2BR-Bi Level 47.5 El Pueblo
Windland Tower E.Rodriguez QC
63 20
### 370,000.00
69 108
392,198.00 ### ###
80 105 80 60 88 20.40 19.25 36.50 39.75 22.05 22.02 32.66 45.04 28.10 46.30 71.00 22.10 45.00 58.00 30 30 71.5 58 88 49.5 42 49.5 42 42 48 48 48 48.5 41.5 48
### ### ### 780,000.00 ### ### 914,000.00 ### ### ### ### ### ### ### ### ### ### ### ### ### ### 990,000.00 ### ### ### ### ### ### ### ### ### ### ### ### ### ###
43.86 ### 41 ### 80 33 40 46.5 47.5
### ### ### ### ### ### ### 877,500.00 910,000.00 ###
30% ### 20,000.00 70,000.00 5,000.00 BINANGONAN 15% 58,829.70 10,000.00 20% ### 10,000.00 20% ### 10,000.00 CONDOMINIUM
6 12
64,505 5,416.67
70%
12 12 24
4,902 41,667 31,683
85% 80% 80%
333,368.30 ### ###
20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 16% 16% 16% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20% 20%
20,000.00 20,000.00 20,000.00 20,000.00 50,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 20,000.00 15,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00
6 6 6 6 6 6 12 12 12 3 24 12 12 12 24 24 24 24 24 24 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
176,000 234,500 181,333 26,000 205,333 61,989 15,233 31,850 33,533 155,580 11,888 22,460 33,060 46,092 13,419 29,846 41,685 9,203 18,064 34,396 95,280 66,000 173,053 174,933 256,700 198,867 186,867 210,333 177,800 163,267 184,400 185,200 216,067 197,267 192,200 194,867
80% 80% 80% 80% 80% 80% 80% 80% 80% 80% 80% 80% 80% 80% 80% 80% 80% 50% 50% 50% 80% 80% 80% 80% 80% 80% 80% 80% 80% 80% 80% 80% 80% 80% 80% 80%
### ### ### 624,000.00 ### ### 731,200.00 ### ### ### ### ### ### ### ### ### ### 690,238.99 ### ### ### 792,000.00 ### ### ### ### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ###
26,604.06 18,428.45 48,319.78 48,844.71 71,675.52 55,527.35 52,176.72 58,729.06 49,645.14 45,587.16 51,487.98 51,711.36 60,329.92 55,080.60 53,665.89 54,410.48
21,343.44 14,784.45 38,765.14 39,186.27 57,502.57 44,547.50 41,859.42 47,116.11 39,828.42 36,572.86 41,306.87 41,486.07 48,400.42 44,189.09 43,054.12 43,651.47
20,000.00 20,000.00
3 3
177,000 163,400
80% 80%
### ###
49,421.76 45,624.38
39,649.22 36,602.72
20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00
3 3 3 3 3 3 3 3 3 3
397,333 226,467 93,520 114,750 131,883 132,667 86,667 58,500 60,667 106,167
80% 80% 80% 80% 80% 80% 80% 80% 80% 80%
### ### ### ### ### ### ### 702,000.00 728,000.00 ###
110,943.02 63,233.80 26,112.56 32,040.38 36,824.33 37,043.05 24,198.98 16,334.31 16,939.29 29,643.75
89,005.40 50,730.09 20,949.12 25,704.79 29,542.77 29,718.25 19,413.93 13,104.40 13,589.75 23,782.06
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### -
903,070.00 300,000.00
8,876.09
47,579.00 72,359.00
18,567.37 38,821.25 40,873.25 43,440.89 26,946.00 29,439.00 46,049.00 58,546.00
1,800.00
32,266.00 49,071.00
### ### ### 74,224.58 ###
### ### ### ### ### 8,196.37 ### ###
### ### ###
34,850.99 17,892.00 19,547.00 30,577.00 38,874.00 ### ### ### ### ### ###
### ### ### ### ### ###
DURAVILLE ALL PROJECT
Britanny I(1) Antipolo Location Model LA FA
Antipolo Athens-Reg 50.4 65.1
Antipolo Madrid-Reg 70 77.5
Antipolo Barcelona End 86 70.4
Brittany II(2) Antipolo Antipolo Florence-End 99 75.5
Viena- Reg Viena - End 52 sq.m 78 sq.m LA 54.8 sq.m 61.7 sq.m FA CASH OUT 1,668,000.00 2,355,000.00 TCP 10% 10% % 166,800.00 235,500.00 = 30,000.00 50,000.00 Res. Fee SCHEDULE OF PAYMENT
Model
Clarice2 Reg Belgium2- RegSofia- Reg 42 sq.m 84 sq.m 50 sq.m 64.9 sq.m 74.55 sq.m 79.2 sq.m CASH OUT 1,045,000.00 1,198,000.00 1,368,000.00 10% 10% 10% 104,500.00 119,800.00 136,800.00 15,000.00 15,000.00 20,000.00 SCHEDULE OF PAYMENT
6 months 31,666
Monthly DP 6 months
Monthly DP 6 months
2,070,000.00
90%
Model
10 yrs.
Location
Pasig
Pasig
Pasig
Location
Model
Audrey 3 Reg.
Beatrice 3-Reg.
Corrine end unit
Model
LA
52.2 sq.m
60 sq.m
93 sq.m
FA
62.3 sq.m
69.1 sq.m
90 sq.m
% = Res. Fee Monthly DP
90% 5 yrs.
1,535,000.00 10% 153,500.00 30,000.00
2,300,000.00 10% 230,000.00 40,000.00
% = Res. Fee Monthly DP
5 yrs. 10 yrs. 5 yrs. 10 yrs.
TCP % = Res. Fee
6 months
6 months
Location
Cavite
Model
Regular unit 72 sq.m 95.4 sq.m
CASH OUT 2,665,000.00 3,185,000.00 4,795,000.00 20% 20% 20% 533,000.00 637,000.00 959,000.00 30,000.00 40,000.00 50,000.00 SCHEDULE OF PAYMENT
Beatrice-cor Elizabeth-Reg 165 sq.m 83 sq.m LA 135 sq.m 114.5 sq.m FA CASH OUT 4,645,000.00 2,408,000.00 TCP 10% 10% % 929,000.00 481,600.00 = 70,000.00 50,000.00 Res. Fee SCHEDULE OF PAYMENT
6 months
Monthly DP 6 months
Monthly DP 6 months
52,564.00 40,003.00
5 yrs. 10 yrs.
6 months
99,500.00 BALANCE 2,132,000.00 2,548,000.00 IN-HOUSE FINANCING 64,138.79 64,702.45 41,202.11 49,241.55 BANK FINANCING 29,974.95 34,381.44 24,905.81 28,561.75
22,800 30,916 BALANCE 1,501,200.00 2,119,500.00 IN-HOUSE FINANCING 38,120.00 53,821.00 29,011.00 40,960.00
FA
Cavite
10 yrs.
83,833.33 80%
6 months
LA
Cavite
17,466.67 19,466.67 BALANCE 940,500.00 320,000.00 1,231,200.00 IN-HOUSE FINANCING 23,882.52 27,379.19 31,264.39 18,175.70 20,836.83 23,793.64
Somerset Place Pasig
TCP
Antipolo
Mary Cris Executive Homes Ph. 5 Cavite
Cavite
CASH OUT 1,950,000.00 2,298,000.00 10% 10% 195,000.00 229,800.00 30,000.00 40,000.00 SCHEDULE OF PAYMENT 6 months 6 months 6 months 20,583.00 27,500 31,633 BALANCE 1,381,500.00 1,755,000.00 2,068,200.00 IN-HOUSE FINANCING 35,081.00 44,565.00 52,518.00 26,698.00 33,916.00 39,969.00
TCP
Antipolo
Wellington Place Cavite Location
Location
6 months
151,500.00 3,836,000.00
80%
97,409.19 74,132.88
5 yrs.
53,932.41 44,811.76
10 yrs.
Antipolo
6 months
143,167 71,933 BALANCE 3,716,500.00 1,926,400.00 IN-HOUSE FINANCING 43,874.11 25,993.88 36,447.62 21,593.94
Cavite
Cavite
Cavite
Model
Belgium2- Reg
France 2-Reg
Austria- Reg
LA
84 74.5
FA TCP % = Res. Fee
90% 5 yrs.
Mary Cris Complex Cavite
LA FA TCP % = Res. Fee
5 yrs. 10 yrs.
Cavite
End Unit Corner 171 sq.m 90.5 sq.m 103.5 sq.m 97.6 sq.m CASH OUT 1,618,000.00 2,905,000.00 2,150,000.00 10% 10% 10% 161,800.00 290,500.00 215,000.00 20,000.00 40,000.00 40,000.00 SCHEDULE OF PAYMENT 23,633.33
90%
Cavite
6 months
6 months
41,750.00 29,166.67 BALANCE 1,456,200.00 2,614,500.00 1,935,000.00 IN-HOUSE FINANCING 36,977.91 66,391.11 49,136.28 28,141.89 50,526.69 37,394.33
72 95.4 CASH OUT
1,340,000.00 10% 1,340,000.00 20,000.00
1,618,000.00 10% 161,800.00 20,000.00
71 65.6 1,185,000.00 10% 118,500.00 20,000.00
SCHEDULE OF PAYMENT Monthly DP 6 months
6 months
6 months
19000.00
23633.33 BALANCE
16416.67
14,916.67
Queenstown Heights Antipolo Antipolo
Location
90%
1,206,000.00
5 yrs.
IN-HOUSE FINANCING 30,624.47 36,977.91 27,082.09 23,306.63 28,141.89 20,610.72
10 yrs.
1,456,200.00
Meadowood Royale Antipolo Ysabel- Reg. Model 81 sq.m LA 72.1 sq.m FA CASH OUT 2,840,000.00 TCP 20% 586,000.00 40,000.00 Res. Fee SCHEDULE OF PAYMENT Monthly DP 6 months 88,000.00 BALANCE 2,272,000.00 80% IN-HOUSE FINANCING 57,693.00 5 yrs. 43,907.00 10 yrs. Location
1,066,500.00
Hamilton Heights Cavite Location Model
Cavite Amilla
Cavite Lerida Model
130 130 92 105 CASH OUT 4,397,045.00 4,741,675.00 TCP 20% 20% % 879,409.00 948,335.00 = 50,000.00 50,000.00 Res. Fee SCHEDULE OF PAYMENT LA
FA
Monthly DP
80% 5 yrs. 10 yrs. 5 yrs. 10 yrs.
BALANCE 2,091,600.00 IN-HOUSE FINANCING 70,329.00 75,020.55 BANK FINANCING 29,974.95 34,381.44 24,905.81 28,561.75
New Apec Development Corp.
Location Model LA FA TCP % = Res. Fee
Marilao Grand Villas Bulacan Bulacan Bulacan Bulacan TH-End TH-Cor. Duplex w/o garage 57 80 57 44 44 52.3 CASH OUT 576,000.00 651,740.00 719,200.00 778,350.00 30% 30% 30% 30% 169,800.00 10,000.00 10,000.00 10,000.00 10,000.00 SCHEDULE OF PAYMENT Bulacan TH-Inner 38 44
Monthly DP 18 months
9,433 LA
18 months
18 months
18 months
Vill San Mat Location
San Mateo
Model
Inner Unit 36sq.m 46.80
LA FA
CASH O TCP % = Res. Fee
4,541
54,000
81,740
109,200
3,226.00
Pag-Ibig 20/30 yrs. 3,775.00 4,075.00
5,000.00
SCHEDULE OF Monthly DP
6,066 7,890 BALANCE 485,000.00 560,000.00 600,000.00 850,000.00 Equity
591,032.00 30%
15 5,735
BALAN LA 70%
500,000.00
In-House Fi
118,350
5 yrs.
Equi 4,424.00
86,032
Pag-Ibig 20 3,326.00 PORTOBELLO HOMES
BOSTON HEIGHTS SAMPLE COMPUTATION AS OF FEBRUARY 10, 2009
Guitnang Bayan I, San Mateo Rizal SAMPLE COMPUTATION
TOWNHOUSE INNER
PAG-IBIG FINANCING CORNER UNIT
END UNIT
INNER UNIT
TCP
860,500.00
789,100.00
677,700.00
DISC
50,000.00
50,000.00
50,000.00
NEW TCP
810,500.00
739,100.00
627,700.00
LOANABLE
650,000.00
620,000.00
550,000.00
10,000.00
10,000.00
5,000.00
150,500.00
109,100.00
72,700.00
8,361.11
6,061.11
4,038.89
1st-29th yr
4,887.41
4,675.52
4,109.91
30th year
4,424.46
4,224.87
3,709.16
TCP
860,500.00
789,100.00
677,700.00
DISC
50,000.00
50,000.00
50,000.00
NEW TCP
810,500.00
739,100.00
627,700.00
30%DP
243,150.00
221,730.00
188,310.00
RES. FEE
10,000.00
10,000.00
5,000.00
Mo DP @18 mos
12,952.80
11,762.78
10,183.89
567,350.00
517,370.00
439,390.00
15,996.43
14,587.25
12,388.60
RES. FEE TOTAL EQUITY MO EQUITY @18mos MONTHLY AMORT.
LOT AREA FLOOR AREA TCP LESS DISCOUNT NEW TCP RESERVATION FEE LOANABLE NEP MTP
IN-HOUSE FINANCING
70% BALANCE 5 years M.A.
ESTIMATED PAG-IBIG AMORTIZATION
1st- 29th YR. 30th YR.
BOSTON HEIGHTS SAMPLE COMPUTATION AS OF FEBRUARY 10, 2009
BOSTON HEIGHTS SAMPLE COMPUTATION AS OF FEBRUARY 10, 2009
TOWNHOUSE END
TOWNHOUSE CORNER
LOT AREA FLOOR AREA TCP LESS DISCOUNT NEW TCP RESERVATION FEE LOANABLE NEP MTP
54 sqm. 44sqm.
LOT AREA FLOOR AREA 824,764.00 30,000.00 794,764.00 10,000.00 675,000.00 109,764.00 4,989.27
ESTIMATED PAGIBIG AMORTIZATION 1ST-29TH YR 30TH YR
TCP LESS DISCOUNT NEW TCP RESERVATION FEE LOANABLE NEP MTP
ESTIMATED PAGIBIG AMORTIZATION 5,067.14 4,590.79
1ST-29TH YR 30TH YR
Vill San Mateo Ph. 5 San Mateo
San Mateo
San Mateo
Inner Unit 36 sq.m 46.80
End Unit End Unit 54.00 54.00 46.80 46.80 CASH OUT 591,032.00 650,870.00 650,870.00 30% 30% 30% 174,309.00 192,261.00 10,000.00 10,000.00 10,000.00 SCHEDULE OF PAYMENT 18 20 18 9,683 7,043 10,681 BALANCE 406,722.00 500,000.00 448,609.00 In-House Financing 11,466.00 12,647.00 Equity 140,870
San Mateo
Corner Unit 49.00 46.80
Corner Unit 49.00 46.80
713,728.00 713,728.00 30% 30% 211,118.00 10,000.00 10,000.00 20 10,186
20 11,728
500,000.00
492,609.00 13,888.00
203,728
Pag-Ibig 20/30 yrs. 3,326.00
3,326.00
36 sqm. 44 sqm.
22
San Mateo
694,440 30,000.00 664,440.00 5,000.00 570,000.00 89,440.00 4,065.00
G-IBIG AMORTIZATION
4,289.45 3,875.49
60 sqm. 44sqm. 898,752.00 30,000.00 868,752.00 10,000.00 740,000.00 118,752.00 5,397.82
GIBIG AMORTIZATION 5,573.08 5,073.33
HomeOwners Development Corp.
Birmingham Meadows Montalban
Birmingham Place Cainta Location
Cainta Rizal
Model LA FA TCP % = Res. Fee Monthly DP
Cainta Rizal
Cainta Rizal
Location
Gloucester Cor Southampton 130 130 90 62 CASH OUT 2,818,000.00 2,230,000.00 10% 10% 281,800.00 223,000.00 50,000.00 50,000.00 SCHEDULE OF PAYMENT
Townhouse 57 64
Model
6 months
6 months
6 months
38,633
28,833 BALANCE 2,536,200.00 2,007,000.00 IN-HOUSE FINANCING 68,604.00 54,298.00 50,698.00 40,119.00 BANK FINANCING 55,777.00 28,217.00 35,657.00 23,445.00
90% 5 yrs. 10 yrs. 5 yrs. 10 yrs.
Montalban Hse & Lot 144 134
LA FA
Montalban 2 Storey TH 50 50
1,639,660.00 20% 327,932.00 30,000.00
3,600,000.00 1,400,000.00 30% 30% 1,080,000.00 420,000.00 50,000.00 30,000.00
TCP % = Res. Fee Monthly DP
49,655
6 months 171,666
6 months 65,000
1,311,728.00
70% 2,520,000.00
980,000.00
35,482.00 26,221.00
5 yrs. 10 yrs.
26,509.00
15,223.00
5 yrs. 10 yrs.
35,430.00 29,438.00
13,778.00 11,448.00
Northgate Clasica Bulacan
Model
Nottingham 74 50
Sheringham 74 56
Model
Pamela 39 45
Priscilla 70 66.5
1,473,000.00 20% 294,600.00 20,000.00
TCP
LA FA
CASH OUT
Res. Fee
CASH OUT
18 months 15,100
18 months 16,367
10 yrs.
29,408.76 21,733.13
31,875.72 23,556.22
Bank Financing 5yrs. 10 yrs.
12,700.56
1,687,264.00
Monthly DP
6 months
6 months
28,833
90% 5 yrs.
29,500 BALANCE 1,827,000.00 2,043,000.00 IN-HOUSE FINANCING 49,420.00 55,263.00
6 months
16,000 1,134,000.00 30,674.00
5 yrs.
Model LA
Res. Fee
Fa
Cash Out 518,000.00 30% % 155,400.00 = 10,000.00 Res. Fee Down Payment 6 months Monthly Dp 24,233 Balance 70% 362,600.00 In-House Financing 14,011.00 5 yrs. TCP
10yrs.
BANK FINANCING 25,686.00 28,723.00
15,943.00
10 yrs.
Birmingham Plains Cavite North Hampton Model 148 LA 74 Fa Cash Out 2,704,400.00 TCP 30% % 811,320.00 = Loaction
Equity 1,015,000 1,135,000 Pag-Ibig Financing 14,562.00 16,283.00
630,000 9,038.00
Res. Fee
10,000.00
10,000.00
DOWN PAYMENT Monthly DP
LA
Panorama Hills Antipolo Lot only 140
Down Payment 6 months
6 months 55,741 627,000.00
6 months 112,877 1,000,000.00
Equity 344,446
687,264
Pag-Ibig Financing 4,471.00
16,567.76 13,765.95
Res. Fee
Loaction
Monthly Dp
Balance 1,178,400.00
In-House Financing 5 yrs.
1,016,446.00
=
Balance 80% 1,087,200.00
=
Antipolo
%
DOWN PAYMENT Monthly DP
%
Bank Financing
Bulacan
=
TCP
Antipolo
10 yrs.
Location
%
FA
In-House Financing
San Mateo
1,359,000.00 20% 271,800.00 20,000.00
Southampton Northampton Townhouse 120 120 50 62 74 50 CASH OUT 2,030,000.00 2,270,000.00 1,260,000.00 10% 10% 10% 203,000.00 227,000.00 126,000.00 50,000.00 50,000.00 30,000.00 SCHEDULE OF PAYMENT
LA
Balance
San Mateo
TCP
Model
DOWN PAYMENT
Location
FA
Antipolo
CASH OUT
Birmingham Alberto
LA
Birmingham Homes Antipolo Location
9,147.00
5 yrs.
In-House Financing 51,207.81 Bank Financing 41,633.77 26,615.83
Casimiro Dev. / Forte Realty Corp. Westville Homes Cavite Loaction Jasmine Model 36 sq.m LA 45 sq.m Fa Cash Out 853,223.00 TCP 20% % 170,644.60 = 10,000.00 Res. Fee Down Payment 16 months Monthly Dp 10,665.00 Balance 682,578.40 80% In-House Financing 17,745.00 5 yrs. Bank Financing 5 yrs. 14,059.07
Tagaytay Greenville Loaction Model LA Fa TCP % = Res. Fee Monthly Dp
70%
5 yrs. 10 yrs.
5 yrs.
Tagaytay Sophia 156.00 36.00
Tagaytay Jeannelle SD 120.00 72.00 Cash Out 1,668,632.00 2,327,067.00 30% 500,590.00 20,000.00 30,000.00 Down Payment 12 months 12 months 40,049 49,938 Balance 1,168,042.00 1,699,000.00 In-House Financing 31,651.00 26,458.00 Pag-Ibig Financing
Tagaytay Katrina DX 80.00 71.00 1,688,712.00 20% 337,742.00 20,000.00 12 months 26,445 1,349,369.00 35,078.00 27,782.00
East Forbes Mansions East Forbes Mansion
East Forbes Mansion
Sumulong Highway, Cainta Rizal
Sumulong Highway, Cainta Rizal
Model Lot area Floor area TCP 30% DP Res.fee 18 mos DP 70% Balance
Bernice Eunice Cassandra Agatha Model Bernice 61sq.m 63sq.m 67sq.m 137sq.m Lot area 61sq.m 85sq.m 85sq.m 85sq.m 136.50sq.m Floor area 85sq.m 2,774,000.00 2,796,500.00 2,841,500.00 4,802,250.00 TCP 2,774,000.00 832,200.00 838,950.00 852,450.00 1,440,675.00 30% DP 832,200.00 30,000.00 30,000.00 30,000.00 50,000.00 Res.fee 30,000.00 44,566.66 44,941.66 45,691.66 77,259.72 18 mos DP 44,566.66 1,941,800.00 1,957,550.00 1,989,050.00 3,361,575.00 70% Balance 1,941,800.00 IN-House Financing IN-House Financing 5yrs(18%) 49,308.96 49,708.90 50,508.80 85,361.91 5yrs(18%) 49,308.96 10yrs(19%) 36,248.04 36,542.05 37,130.07 62,751.32 10yrs(19%) 36,248.04 15yrs(21%) 35,546.82 35,835.14 36,411.78 61,537.39 15yrs(21%) 35,546.82 BANK Financing BANK Financing 5yrs(10%) 41,257.50 41,592.14 42,261.42 71,423.51 5yrs(10%) 41,257.50 10yrs(11.25%) 27,023.81 27,243.00 27,681.39 46,782.66 10yrs(11.25%) 27,023.81 15yrs(11.25%) 22,376.23 22,557.72 22,920.71 38,736.94 15yrs(11.25%) 22,376.23
Model Lot area Floor area TCP 30% DP Res.fee 18 mos DP 70% Balance
East Forbes Mansion
East Forbes Mansion
Sumulong Highway, Cainta Rizal
Sumulong Highway, Cainta Rizal
Bernice Eunice Cassandra Agatha Model Bernice 61sq.m 63sq.m 67sq.m 137sq.m Lot area 61sq.m 85sq.m 85sq.m 85sq.m 136.50sq.m Floor area 85sq.m 2,774,000.00 2,796,500.00 2,841,500.00 4,802,250.00 TCP 2,774,000.00 832,200.00 838,950.00 852,450.00 1,440,675.00 30% DP 832,200.00 30,000.00 30,000.00 30,000.00 50,000.00 Res.fee 30,000.00 44,566.66 44,941.66 45,691.66 77,259.72 18 mos DP 44,566.66 1,941,800.00 1,957,550.00 1,989,050.00 3,361,575.00 70% Balance 1,941,800.00 IN-House Financing IN-House Financing 5yrs(18%) 49,308.96 49,708.90 50,508.80 85,361.91 5yrs(18%) 49,308.96 10yrs(19%) 36,248.04 36,542.05 37,130.07 62,751.32 10yrs(19%) 36,248.04 15yrs(21%) 35,546.82 35,835.14 36,411.78 61,537.39 15yrs(21%) 35,546.82 BANK Financing BANK Financing 5yrs(10%) 41,257.50 41,592.14 42,261.42 71,423.51 5yrs(10%) 41,257.50 10yrs(11.25%) 27,023.81 27,243.00 27,681.39 46,782.66 10yrs(11.25%) 27,023.81 15yrs(11.25%) 22,376.23 22,557.72 22,920.71 38,736.94 15yrs(11.25%) 22,376.23
East Forbes Mansion Sumulong Highway, Cainta Rizal
Eunice Cassandra Agatha 63sq.m 67sq.m 137sq.m 85sq.m 85sq.m 136.50sq.m 2,796,500.00 2,841,500.00 4,802,250.00 838,950.00 852,450.00 1,440,675.00 30,000.00 30,000.00 50,000.00 44,941.66 45,691.66 77,259.72 1,957,550.00 1,989,050.00 3,361,575.00 IN-House Financing 49,708.90 50,508.80 85,361.91 36,542.05 37,130.07 62,751.32 35,835.14 36,411.78 61,537.39 BANK Financing 41,592.14 42,261.42 71,423.51 27,243.00 27,681.39 46,782.66 22,557.72 22,920.71 38,736.94
East Forbes Mansion Sumulong Highway, Cainta Rizal
Eunice Cassandra Agatha 63sq.m 67sq.m 137sq.m 85sq.m 85sq.m 136.50sq.m 2,796,500.00 2,841,500.00 4,802,250.00 838,950.00 852,450.00 1,440,675.00 30,000.00 30,000.00 50,000.00 44,941.66 45,691.66 77,259.72 1,957,550.00 1,989,050.00 3,361,575.00 IN-House Financing 49,708.90 50,508.80 85,361.91 36,542.05 37,130.07 62,751.32 35,835.14 36,411.78 61,537.39 BANK Financing 41,592.14 42,261.42 71,423.51 27,243.00 27,681.39 46,782.66 22,557.72 22,920.71 38,736.94
Greenbrier Subdivision Greenbrier Subdivision Loaction
San Mateo
Single Attached 67 51.5 FA Cash Out 955,000.00 TCP 40% % 382,000.00 = 10,000.00 Res. Fee Down Payment Monthly Dp 12 31,833 Balance 60% 573,000.00 In-House Financing 14,548.47 5 yrs. Pag-Ibig Financing 20/30 yrs. 8,427.56 Model LA
PrOject Name
DevelOper
Location
Model House
L.A. sq.m
Montefarro Village
Lancaster Place
Location
Cavite
Cavite
Location
Model
Adria Model 50 44
Adria Pag Ibig 50 44
Model
LA FA
Bulacan
84 49.2 Cash Out 1,647,662.00
LA Fa
CASH OUT 680,000.00
TCP
20%
%
761,600.00 166,600.00
=
TCP % =
10,000.00
Res. Fee
10,000.00
Res. Fee
DOWN PAYMENT Monthly DP
12 13,050
9 15,511 LA - 612,000.00
6 75,608 Balance
LA
In-House Financing 14,717.00
10,000.00 Down Payment
Monthly Dp
Balance 80% 544,000.00
5 yrs.
F.A sq.m
Equity 10,876.00
10 yrs.
5 yrs.
463,652
Pag-Ibig Financing 20/30 yrs. 10,830.00
Bank Financing 5yrs. 10 yrs.
Equity The Chesapeak Village
139,600
Pag-Ibig Financing
Location
4,071.00
Cavite
Iris 80 92 Fa Cash Out 1,527,000.00 TCP 20% % 305,400.00 = 20,000.00 Res. Fee Down Payment 12 Monthly Dp 29,509 Balance 1,221,600.00 LA In-House Financing 33,048.00 5yrs. 24,423.00 10 yrs. Pag-Ibig Financing 20/30 yrs. Model LA
CASH OUT
SCHEDULE OF PAYMENT
T.C.P.
Reservation One Lancaster Land
The Alcova Ridgecrest
Cavite
Location
Location
The Villas 43 28 Cash Out 560,000.00 30%
Model LA Fa TCP %
6 3,333 Balance
LA
In-House Financing 20,000.00 5yrs. 3,559.00 10 yrs. Pag-Ibig Financing 20/30 yrs.
Madison Model 80 110 Fa Cash Out 1,700,000.00 TCP 20% % 340,000.00 = 30,000.00 Res. Fee Down Payment 12 Monthly Dp 32,208 Balance 1,360,000.00 LA In-House Financing LA
5,000.00 Down Payment
Monthly Dp
5yrs. 10 yrs.
Pag-Ibig Financing 20/30 yrs.
North East Prima Location
Cavite
Avila 50 LA 57 Fa Cash Out 944,680.00 TCP 20% % 188,936.00 = 10,000.00 Res. Fee Down Payment 12 Monthly Dp 17,623 Balance 80% 723,200.00 In-House Financing 19,564.00 5yrs. 14,459.00 10 yrs. Pag-Ibig Financing 20/30 yrs. Model
Cavite
Model
= Res. Fee
Monthly DP
Ville De Palm Location
Cavite
Elan Townhouse 50 57 Fa Cash Out 755,000.00 TCP 20% % 151,000.00 = 10,000.00 Res. Fee Down Payment 12 Monthly Dp 14,581 Balance 80% 604,000.00 In-House Financing 16,340.00 5yrs. 12,075.00 10 yrs. Pag-Ibig Financing 20/30 yrs. Model LA
BALANCE
In-House Financing
BALANCE
5 yrs.
Windsor Mansion Location
Cavite
New Castle #REF! 110 Fa Cash Out 2,500,000.00 TCP 20% % 5,000.00 = 30,000.00 Res. Fee Down Payment 12 Monthly Dp 48,541 Balance 2,000,000.00 LA In-House Financing 54,106.00 5yrs. 39,986.00 10 yrs. Pag-Ibig Financing 20/30 yrs. Model LA
10 yrs.
BANK 5 yrs. 10 yrs.
EQUITY
PAG-IBIG 20/30 yrs.
Date Client Name Project Preferred Unit Model Lot Area (sqm) Floor Area (sqm)
Total Selling Price Downpayment
20%
Reservation Fee Net Downpayment Months to Pay
-
Monthly Downpayment
Balance 80% Bank Financing 25 years 20 years 15 years 10 years 5 years In-House Financing 15 years 10 years 5 years PAGIBIG Financing 30 years 20 years 10 years
#DIV/0!
-
-
Interest % Factor
Interest %
11 11 11 11 9.5
0.01 0.01 0.01 0.01 0.02
21 18 18
0.02 0.03
10.5 10.5 10.5
0.01 0.01 0.01
7 7 7
Factor
0.01 0.01 0.01
Project: SAN CLEMENS Townhomes Location Marikina Model A Lot Area (sq.m.) 120 Floor Area (sq.m.) 162 Sample Computation Total Contract Price 4,500,000.00 Down Payment 10% 450,000.00 Res. Fee 50,000.00 Down Payment Net DP 400,000.00 Months to Pay 12 Monthly Dp 33,333.33 Balance 80% 3,600,000.00 In-House Financing 5 yrs. @ 12.5% 101,240.73 Bank Financing 10 yrs. @ 12.5% 52,695.43 15 yrs. @ 12.5% 44,370.79 20 yrs. @ 12.5% 40,901.08
HUMAN SHELTER REALTY CROP. Inventory as of MAY 2008 Tel No, 9410701,9336380,4095765 NAME OF PROJECT
LOCATION
MODEL
L.A
F.A
CONTRACT
HOUSE
sqm
sqm
PRICE
CASH OUT
SCHEDULE OF PAYMENT Reservation
BALANCE
mothly DP
IN-HOUSE 5 YSR
10 YRS
BANK 10 YRS
EQUITY
15 YRS
PAG-IBIG 20-30 YRS
EXCLUSIVE PROJECTS Greenbrier Village
Guiniyang SMR
Single Attached
67
51.5
935,000
40%
374,000
10,000
12
Rowhouse
33
21.5
405,000
50%
202,500
10,000
6
30,333
60%
561,000
50%
197,500
14,243.79
8,427.56
Ortigas Royale
Ortigas Ex.Cainta
1 Bedroom
26
1,235,000
30%
370,500
20,000
24
Villa San Juan
Taytay
Alessandra
50
118
2,796,000
30%
838,800
20,000
18
70%
1,957,200
45,541
34,061
Francesca
57
78
1,827,000
30%
528,100
20,000
18
70%
1,559,754
36,293
27,108
Isabela
52
91
2,231,630
30%
699,489
20,000
18
A
75
32
945,500
20%
179,100
10,000
12
14,925
80%
756,400
17,600
10,419.00 9,078
B
75
42
1,093,500
20%
208,700
10,000
12
17,392
80%
874,800
20,355
12,050.00 10,499
C
75
54
1,309,500
20%
251,900
10,000
12
20,902
80%
1,047,600
24,376
E
44
82.61 2,890,000
30%
867,000
30,000
12
69,750
70%
2,023,000
47,072
Primavera Heights
Grand Monaco
Bulacan
Townhouse
864,500
4,990
14,431.00 12,573 31,410.39
22,677
Rent to Own 30% DP payable in 2 yrs Villa Corsica
Cainta
Quadroplex
76.4
150
3,861,573
30%
1,158,472
Somerset Place
Mangahan Pasig
Audrey 3 Regular
52.6
62.3
2,300,000
20%
460,000
Beatrice 3-Reg.
60
69.1
2,730,000
20%
546,000
Sofia-Reg
50.1
79.2
1,568,000
10%
Beatrice -Reg.
70.2
97
2,015,000
10%
30,000
10 % DP
11mos
8% 13thmos 70% bank or iN-hose
360,738
21,312,590
21,312.98 2,735,166
24
47,020
70%
2,703,101
30,000
6
71,666
80%
1,840,000
40,000
6
84,333
80%
2,184,000
55,459
42,207
156,800
20,000
6
22,800
90%
1,411,200
35,835
27,272
201,500
30,000
6
28,583
90%
1,813,500
48,050
35,046
PASIG CITY
Queenstown Heights
San Luis
25,346.00 21,494
Meadowood Royale
Mayamot
Ysabel-Reg
81
72.1
2,840,000
20%
568,000
40,000
6
88,000
80%
2,272,000
57,693
43,907
Antipolo Britanny 1
San Isidro
Athens-Reg
50.4
65.1
1,535,000
10%
153,500
30,000
6
20,583
90%
1,381,500
35,081
26,698
Madrid-Reg
70
77.5
1,950,000
10%
195,000
30,000
6
27,500
90%
1,755,000
44,565
33,916
Barcelona End
86
70.4
2,298,000
10%
229,800
40,000
6
31,633
90%
2,068,200
52,518
39,969
Florence-End
99
75.5
2,300,000
10%
230,000
40,000
6
31,666
90%
2,070,000
52,564
40,003
Viena- Reg
52
54.8
1,668,000
10%
166,800
30,000
6
22,800
90%
1,501,200
38,120
29,011
Viena - End
78
61.7
2,355,000
10%
235,500
50,000
6
30,916
90%
2,119,500
53,821
40,960
Rowhouse-Reg
50
27.5
275,800
10%
27,780.00
5,000
6
3,793
90%
248,040
6,298
4,793
Lot only
100
250,000
10%
25,000.00
5,000
6
3,330
90%
225,000
5,713
4,348
Belgium2- Reg
84
74.5
119,800
10%
1,198,000
15,000
6
17,466
90%
1,078,200
27,379
20,836
Reg, Unit
100
120
4,069,500
20%
813,900
50,000
12
63,658
80%
3,255,600
83,355
42,573.00 34,488
Enhanced
100
120
4,153,500
20%
830,700
50,000
12
65,058
80%
3,322,800
85,282
43,452.00 35,200
Premium
100
140
4,809,500
20%
961,900
50,000
12
75,991
80%
3,847,600
98,752
Single Attached
54
22
713,000
20%
142,600
5,000
12
11,466
80%
570,400
14,484
10,278
Double Attached
36
22
593,000
15%
5,000
12
7,333
LA
500,000
Bernice
68
85
2,848,125
30%
854,438
30,000
10
82,443
70%
1,993,688
50,619
39,853
Eunice EU
65
85
2,780,625
30%
834,188
30,000
10
80,418
70%
1,946,438
49,420
38,909
Agatha SD
137
137
4,739,125
30%
1,437,937
50,000
10
138,793
70%
3,317,388
85,188.00
67,020
Inner Unit
36
46.8
591,032
5,000
15
5,735
LA
500,000
Inner Unit
36
46.8
591,032
30%
174,309
10,000
18
9,683
70%
406,722
End Unit
54
46.8
650,870
10,000
20
7,043
LA
500,000
Antipolo Britany 2 Cristina Village MCCP-8 Wellington
San Isidro Plaridel Gen Trias
Suburbia East Ph3
Happy Homes
Imus Cavite
0 Eastforbes Mansion
Villa San Mateo Ph5
Cainta Rizal
Guitnang Bayan
50,315.00 40,760 93,000
3,889
86,032
3,326
140,870
3,326
11,466
Marilao Grand Villas
Marilao
End Unit
54
46.8
650,870
Corner Unit
49
46.8
713,728
Corner Unit
49
46.8
713,728
TH-Inner
38
44
TH-End
57
44
TH-Corner
80
Duplex w/o garage 57
30%
10,000
18
10,681
70%
448,609
10,000
20
10,186
LA
500,000
10,000
20
11,728
70%
492,609
544,000
5,000
15
3,600
LA
651,740
10,000
18
4,541
LA
44
719,200
10,000
18
6,066
52.3
778,350
10,000
15
7,890
30%
192,261 211,118
12,647 203,728
3,326
485,000
54,000
3,226
560,000
81,740
3,775
LA
600,000
109,200
4,075
LA
850,000
118,350
4,424
13,888
RCBC BANK
PAG-IBIG FINANCING
10%DP-12mos /20yrs 11%
15%DP
DP-12mos
30yrs10.5%
Margarita-IU
48
46
1,002,502
10%
100,250
10,000
12
100,502
7,542
9,310
150,502
11,709
8,251
Margarita-EU
88
46
1,343,929
10%
143,392
10,000
12
134,929
10,411
12,479
201,929
15,995
11,060
Margarita-CL
74
46
1,268,200
10%
126,820
10,000
12
127,200
9,767
11,777
191,200
15,101
10,438
Gen.Trias.cavite
Drina
117
81
2,057,190
10%
206,190
St.Joseph Residences
RodrIguez Rizal
com,inner lot
60
360,000
24%
86,400
20,000
3
Greengate Homes
Malagasang
Townhouse
36
Baypoint
Cawit Cavite
Gabriele
160
2,268,000
30%
680,400
30,000
10
34,251
24,840
Birmingham Meadows
Rodriguez,Rizal
Hse & Lot
144
134
3,600,000
30%
1,080,000
50,000
6
171,666
70%
2,520,000
2 Storey TH
50
50
1,400,000
30%
420,000
30,000
6
65,000
70%
980,000
26,509
Birmingham Alberto
Gitnang Bayan
Nottingham
74
50
1,280,800
20%
256,160
50,000
6
34,360
80%
1,024,640
27,716
20,482
Shringham
74
56
1,388,800
20%
277,760
50,000
6
37,960
80%
1,111,040
30,053
Gloucester Cor
130
90
2,818,000
10%
281,800
50,000
6
38,633
90%
2,536,200
Southampton
130
62
2,230,000
10%
223,000
50,000
6
28,833
90%
Townhouse
57
64
1,639,660
20%
327,932
30,000
6
49,655
Southampton
120
62
2,030,000
10%
203,000
50,000
6
Northampton
120
74
2,270,000
10%
227,000
50,000
Townhouse
50
50
1,260,000
10%
126,000
518,000
30%
Lessandra
Tierra del Fuego
Bacoor Cavite
Tierranevada
Birmingham Place
Birmingahm Homes
Cainta Rizal
Antipolo
42
540,000
76%
273,600
5,000
3,891 1,378,566
13,061 35,430
29438
13,778
11,448
14,405
11,969
22,209
15,620
12,979
68,604
50,698
55,777
35,657
1,409,000
20,215
2,007,000
54,298
40,119
28,217
23,445
1,115,000
15,997
80%
1,311,728
35,482
26,221
18,442
15,223
819,830
11,762
28,833
90%
1,827,000
49,420
25,686
1,015,000
14,562
6
29,500
90%
2,043,000
55,263
28,723
1,135,000
16,283
30,000
6
16,000
90%
1,134,000
30,674
15,943
630,000
9,038
155,400
10,000
6
24,233
70%
362,600
14,011
201,590
10,000
12
15,965
80%
806,360
20,476
10,000
12
11,641
85%
844,000
149,700
8,698
6,556
80%
276,024
7,009
Panorama Hills
Cupang,Antipolo
Lot only
140
Evergreen
Binan
Dallas
80
30
1,007,950
20%
Reno SA Comp
80
30
934,700
15%
Lot only
50
345,030
20%
69,006
Richtone Ville
28,800
10,000 9 OTHER PROJECT
14,529
47
42
800,000
20%
160,000
80%
640,000
17,314
Makina Greenheights
Phase 2 Ipil St.
Cherylyn
122
95
3,611,150
20%
722,230
70%
2,527,805
381,115
Greenheights Subd.
Moroco St.
Townhouse
80
112
2,700,000
50%
1,350,000
50,000
12
10,833
50%
1,350,000
34,281
Parang Marikina
Blk 12 Lot 23
Townhouse
43.5
87
1,800,000
50%
900,000
50,000
12
70,833
50%
900,000
22,584
Tierra Monte
SMR
CRI F
70
28
631,000
20%
127,000
10,000
10
11,700
80%
504,000
11,728
Victoria Homes
Dulong Bayan
Rowhouse
40
22
455,000
8
LA
325,000
130,000
Felicidad Village
Rodriguez,Rizal
Rowhouse
40
18
300,000
12
LA
270,000
30,000
Woodbwerry
Antipolo
Jade
88
63
2,251,000
20%
450,200
50,000
12
33,350
80%
1,800,800
Woodbery Expancion
Antipolo
Carmela
102
64
2,303,807
10%
2,303,807
20,000
12
17,567
90%
2,073,000
Cottonwoods
Antipolo
Amber
180
120
5,054,000
20%
1,010,800
50,000
12
80,066
80%
4,043,200
Mille Luce
Antipolo
Sapphire
121
95
3,635,000
20%
727,000
50,000
12
56,416
80%
2,908,000
Mai Alta
Antipolo
Woodrow Hills
92
42
1,689,000
20%
337,800
50,000
12
23,983
80%
1,351,200
Mia Vita
Antipolo
Amethyst
115
50
2,075,000
20%
415,000
50,000
12
30,416
80%
1,660,000
8,443
28,556
23,562
Villa Consolation
Antipolo
Rowhouse
36
56.7
680,000
10%
68,000
20,000
3
16,000
90%
396,000
10,491
7,917
Victoria Ville Homes
Antipolo
Monique
100
50
1,816,000
20%
363,200
20,000
6
57,200
80%
1,452,800
38,490
26,076
Margareth Bare
97
1,882,800
30%
564,840
30,000
12
44,650
70%
1,317,960
Townhouse
45
59
1,500,000
30%
450,000
20,000
6
71,667
70%
1,050,000
26,660
10,949
angela
60
69.2
2,263,000
30%
678,900
20,000
6
109,817
70%
1,584,100
40,220
15,832
San Jose Heights Summerfield Villas
Taytay Rizal
2,798 20,847
17,482
28,799
CAVITE PROJECT Pamela Homes Subd.
Dasma Cavite
Reg, Inside
81
46
705,755
5,000
15
6,383
LA
615,000
90,755
5806
San Marino North Ext.
Dasma Cavite
SMN
63
28
549,000
15%
82,350
10,000
10
7,300
85%
466,000
10,844
7,807
55,000
3,287
Grandiosa Tanza
Tanza Cavite
Clodine
67
31
510,000
85%
77,000
10,000
10
6,700
85%
433,000
10,076
7,254
51,000
3,054
MCCP-8 Welngtone plce
Gen Trias
Belgium2- Reg
84
74.5
1,198,000
10%
119,800
15,000
6
17,466
90%
1,078,200
27,379
20,836
Camille
117
65.1
1,786,000
10%
178,600
20,000
12
13,217
90%
1,607,400
40,817
28,963
Adria Model
50
44
680,000
20%
166,600
10,000
12
13,050
80%
544,000
14,717
10,876
Adria Pag Ibig
50
44
761,600
10,000
9
15,511
LA
612,000
139,600
4,071
5,000
6
3,333
LA
535,000
20,000
3,559 4,580
2,721
Bellasona Montefarro Village
Bucandala,Imus
The one lancaster lane
Alapan,Cavite
The Villas
43
28
560,000
Greensview
Gen Trias
RH-Bare Type
39
22
413,580
LA
409,000
The Alcova Ridgecrst
Molino Bacoor
Madison Model
80
110
1,700,000
20%
340,000
30,000
12
32,208
LA
1,360,000
36,792
27,190
The Windsor Mansion
Imus Cavite
New Castle
120
110
2,500,000
20%
5,000
30,000
12
48,541
LA
2,000,000
54,106
39,986
The Chesapeak Village
Imus Cavite
Iris
80
92
1,527,000
20%
305,400
20,000
12
29,509
LA
1,221,600
33,048
24,423
North East Prima
Mambog.Bacoor
Avila
50
57
944,680
20%
188,936
10,000
12
17,623
80%
723,200
19,564
14,459
The Ville Palma
Gen Trias
Elan Townhouse
50
57
755,000
20%
151,000
10,000
12
14,581
80%
604,000
16,340
12,075
Brentwood Subd.
Gen Trias
Single Attached
100
60
1,174,000
20%
234,800
10,000
12
23,135
80%
939,200
25,208
18,777
South Square Village
Gen Trias
House & Lot
32
374,100
15%
56,115
5,000
18
2,894
85%
317,985
Manchester Midlands
Tanza Cavite
House & Lot
32
148,793
5,000
18
7,988
Vineyard Robinson
30%
2,240
157,721
Lot only
120
423,720
30%
127,116
10,000
12
9,759
70%
296,604
IvoryVrest Village
Dasma Cavite
TH-Bare
55
42
727,700
20%
145,540
20,000
9
18,896
80%
582,160
Chester Place
Dasma Cavite
SA
100
46
1,693,024
20%
338,605
20,000
12
26,227
80%
1,354,419
24,866
Sunny Crest Village
Dasma Cavite
TH
55
45.5
964,192
20%
192,838
20,000
9
19,887
Crystal Place
Imus Cavite
Single Attached
100
43
1,577,166
20%
315,433
20,000
9
33,925
80%
1,261,733
24,383
Riviera Villas
Silang Cavite
Musella Fairview
119
156
5,808,183
30%
1,742,455
100,000
70%
4,065,728
Alta Tierra
GMA Cavite
Cypress
50
48.6
754,000
10,000
8
4,000
LA
712,000
42,000
4,737
Jasmine Comp
50
42
738,000
10,000
8
2,250
LA
710,000
28,000
4,724
Camia
48
24.5
485,000
10,000
8
2,250
LA
457,000
28,000
3,040
Lily (bare inner)
40
22.5
310,000
3,000
7
1,000
LA
300,000
10,000
1,798
3
3,333
LA
396,000 39,000
3,966
Hillsview Royale
Naic,Cavite
3,950 7,793
QUEZON CITY Smile Citihomes
Novaliches
5th flr condo
30
416,000
Cheateau De Regina
Marikina
Single Attached
100
82
2,840,000
10,000
Verona
Teresa
Criselda Basis
65
28
635,000
15%
96,000
10
8,600
85%
539,750
12,542
9,029
La Hacienda 1
Terresa
Belita
86
50
1,350,000
20%
270,000
12
21,250
80%
1,080,000
25,130
18,092
Jordan Estate
Noveleta
Jasmin Duplex
54
142
797,257
12
3,105
LA
750,000
640,000
50,000
10,000
2,200,000
29,686
24,661
15,495
12,962
11,752
47,257
4,990
Crystal East Valley
Binangonan
St,Monique Valais
Binangonan
Tagaytay Greenville
Villa Mendez
Amadeo road
Tagaytay City
392,198
15%
58,830
10,000
12
4,069
85%
333,368
Monique Classique 132
47 69
2,500,000
20%
500,000
10,000
12
41,667
80%
2,000,000
47,579
32,266
Victorian Single
132
108
3,802,000
20%
760,400
10,000
24
31,683
80%
3,041,600
72,359
49,071
Victorian Duplex
66
74
2,123,000
20%
424,600
10,000
24
17,692
80%
1,698,400
40,404
37,401
Sophia
156
36
1,668,632
30%
500,590
20,000
12
40,049
70%
1,168,042
31,651
26,458
Jeannelle SD
120
72
2,327,067
30,000
12
49,938
LA
1,699,000
Katrina DX
80
71
1,688,712
20%
337,742
20,000
12
26,445
80%
1,349,369
35,078
27,782
Birch
200
105
5,800,000
30%
1,740,000
100,000
70%
4,060,000
95,524
Larch
300
155
7,100,000
30%
2,130,000
100,000
70%
4,970,000
116,935
Redwood
300
195
8,000,000
30%
2,400,000
100,000
70%
5,600,000
190
7,900,000
30%
2,370,000
100,000
70%
5,530,000
2,658,400
40%
1,063,360
30,000
36
28,705
60%
1,595,000
528,067
49,939
Bristlecome
300
Wellingtone Courtyard
Tagaytay
Res,Condo
53.2
Northgate @ Sarmiento
SJD
Carrey
80
58
1,456,215
10,000
6
53,536
LA
1,125,000
331,215
10,291
SJD
Abbey
40
42
687,195
10,000
6
21,456
LA
600,000
138,735
3,992
SJD
Pamela
39
45
1,016,446
10,000
6
55,741
LA
627,000
344,446
4,471
Priscilla
70
66.5
1,687,264
10,000
6
112,877
LA
1,000,000
687,264
9,147
Jenny-IU
32
18
285,000
10%
28,500
10,000
6
3,803
90%
256,500
6,939
5,128
Elvira
77
44
1,302,326
10%
140,000
10,000
6
21,667
90%
1,260,000
32,685
24,350
84
49.2
1,647,662
10,000
6
75,608
LA
1,184,000
463,652
10,830
100
58.5
1,688,519
10,000
12
27,308
80%
1,350,815
35,040
29,782
Northgate Clasica Northgate Park Exec.
SJD
Residencia De Muzon Lancaster Place Golden Hills
Sta Maria
Diana
20%
337,704