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

Sign up to vote on this title
UsefulNot useful