Available Open Units Page 1 of 35

as of 09/08/2023 ; 02:45:49

Available Open for Sale Units

Tuesday, January 17, 2023 Color's Legend : Sold Open for Sale Hold

SOMERSET PLACE
Barangay Manggahan, Pasig City

Duraville Realty & Development Corporation ( DRDC ) Developer

HFC COMPUTATION
DOWNPAYMENT BALANCE
Reservation
House Model Block Lot Lot Area Floor Area Total Contract TOTAL PACKAGE
Processing Fee Fee
Price PRICE 15% Total Down Reservation DP Monthly Equity in
85% Balance
Payment Fee Term Down Payment

Audrey - End 17 09 91.30 82.90 6,818,181.82 681,818.18 7,500,000.00 50,000.00 1,125,000.00 50,000.00 6 179,166.67 6,375,000.00

Summary of Open Units

SOMERSET PLACE

No. Of
House Model Total Amount
Units

Audrey - End 1 7,500,000.00

Total 1 7,500,000.00

Duraville Realty Development Corporation Page 1 of 35

c/o Ms. Angel - Inventory Officer
Available Open Units Page 2 of 35
as of 09/08/2023 ; 02:45:49

BALANCE
Monthly Amortization
5 Years 12% 10 Years 14% 15 Years 16%
interest rate interest rate interest rate

141,808.37 98,982.33 93,629.69

Duraville Realty Development Corporation Page 2 of 35

c/o Ms. Angel - Inventory Officer
Available Open for Sale Units
Tuesday, January 17, 2023
HAMILTON HOMES
Barangay Bucandala, Imus, Cavite
Durawood Construction and Lumber Supply, Inc. ( DCLSI ) Developer

Floor
House Model Phase Block Lot Lot Area
Area

Julia - Regular 05 22 35 52.00 83.10

1
 Color's Legend : Sold Open for Sale Hold

( DCLSI ) Developer
TOTAL PACKAGE PRICE STANDARD HDMF
DOWNPAYMENT

Total Contract Processing Total Package Reservation Fee

Price Fee Price Total Down Term
Payment in DP

2,350,000.00 235,000.00 2,585,000.00 20,000.00 1,271,000.00 3

2,585,000.00
 TANDARD HDMF FINANCING COMPUTATION
WNPAYMENT BALANCE DOWNPAYMENT

Monthly 30 Years 6.38% Interest Rate

Equity in Estimated 15% Total
Loan Balance
Down Monthly Estimated Down Payment
Payment Amortization for Monthly
5 Years
417,000.00 1,314,000.00 8,708.76 29,029.21 387,750.00
 HFC COMPUTATION

DOWNPAYMENT BALANCE

Monthly Amortization
Monthly Equity
Reservation DP
in Down 85% Balance
Fee Term 5 Years 12% 10 Years 14%
Payment
interest rate interest rate

20,000.00 6 61,291.67 2,197,250.00 48,876.62 34,115.91

 STANDARD BANK FINANCING COMPUTATION
DOWNPAYMENT BALANCE (STERLING BANK)

Fixed for 1 YEAR

Amortization Monthly 7%
20% Total Term Equity in
80% Balance
15 Years 16% Downpayment in DP Down
interest rate 0.00898828
Payment

32,271.03 517,000.00 6 82,833.33 2,068,000.00 18,587.77

PUTATION
ERLING BANK)
Unit
Gross Monthly
Income
Construction
Percentage

GMI

61,959.23 100.00%
Available Open for Sale Units
Tuesday, January 17, 2023
WELLINGTON TANZA RESIDENCES
Gov. Remulla Drive Barangay Tres Cruses Tanza, Ca
Duraville Realty and Development Corporation ( DRDC ) Developer

Floor
House Model Phase Block Lot Lot Area
Area

Sandra w/loft - Regular 02 13 19 36.00 29.90

Sandra w/loft - Regular 02 15 21 36.00 29.90

Sandra w/loft - Regular 02 16 11 36.00 29.90

Sandra w/loft - Regular 02 16 15 36.00 29.90

Sandra w/loft - Regular 02 23 33 36.00 29.90

Sandra w/loft - Regular 02 24 18 36.00 29.90

Sandra w/loft - Regular 02 24 21 36.00 29.90

Sandra w/loft - Regular 02 25 13 36.00 29.90

Sandra w/loft - Regular 02 28 14 36.00 29.90

Sandra w/loft - Corner 03 42 24 48.50 29.90

Sandra w/loft - Regular 03 46 28 36.00 29.90

Sandra w/loft - Corner 03 46 29 48.50 29.90

Sandra w/loft - Regular 04 49 89 38.00 29.90

 Erica - Regular 04 56 02 (08) 49.60 31.50

Aliya - Corner 04 57 57 (24-A) 41.91 20.00

15

Summary of Wellington Tanza Residences

Total Unsold
HOUSE MODEL No. Of Sold Not Open Not for
Units Open
for Sale Sale
Sandra w/ loft - Reg 1,014 998 1 4 11
Sandra w/ loft - End 15 15 0 0 0
Sandra w/ loft - Cor 124 119 1 4 0
Sub - Total Sandra 1,153 1,132 2 8 11
Lisa - Regular 514 512 0 2 0
Lisa - End 24 24 0 0 0
Lisa - Corner 42 39 1 2 0
Lisa - Special Corner 2 2 0 0 0
Sub - Total Lisa 582 577 1 4 0
Erica - Regular 260 260 0 0 0
Erica - End 8 8 0 0 0
Erica - Corner 20 20 0 0 0
Sub - Total Erica 288 288 0 0 0
Aliya - Reg 265 265 0 0 0
Aliya - End 3 3 0 0 0
Aliya - Cor 31 30 0 0 1
Sub - Total Aliya 299 298 0 0 1
Alicia - Regular 11 11 0 0 0
Alicia - End 0 0 0 0 0
Alicia - Corner 0 0 0 0 0
Sub - Total Alicia 11 11 0 0 0
Lot only 0 0 0 0 0
Total 2,333 2,306 3 12 12
15
 Color's Legend : Sold Open for Sale Hold

S
Cruses Tanza, Cavite
DRDC ) Developer
TOTAL PACKAGE PRICE STANDARD HDMF
DOWNPAYMENT

Total Contract Processing Total Package Reservation Fee

Price Fee Price Total Down Term
Payment in DP

1,013,600.00 100,000.00 1,113,600.00 10,000.00 312,600.00 3

1,013,600.00 100,000.00 1,113,600.00 10,000.00 312,600.00 3

1,013,600.00 100,000.00 1,113,600.00 10,000.00 312,600.00 3

1,013,600.00 100,000.00 1,113,600.00 10,000.00 312,600.00 3

1,013,600.00 100,000.00 1,113,600.00 10,000.00 312,600.00 3

1,013,600.00 100,000.00 1,113,600.00 10,000.00 312,600.00 3

1,013,600.00 100,000.00 1,113,600.00 10,000.00 312,600.00 3

1,013,600.00 100,000.00 1,113,600.00 10,000.00 312,600.00 3

1,013,600.00 100,000.00 1,113,600.00 10,000.00 312,600.00 3

1,275,300.00 100,000.00 1,375,300.00 15,000.00 483,300.00 3

1,013,600.00 100,000.00 1,113,600.00 10,000.00 312,600.00 3

1,275,300.00 100,000.00 1,375,300.00 15,000.00 483,300.00 3

1,028,400.00 100,000.00 1,128,400.00 10,000.00 317,400.00 3

 1,254,700.00 100,000.00 1,354,700.00 10,000.00 Not appli

1,318,181.82 131,818.18 1,450,000.00 10,000.00 Not appli

17,819,700.00

sidences
Unsold
Total TPP
Amount Open
12,264,400.00 1,014
0.00 15
0.00 124
12,264,400 1,153
0.00 514
0.00 24
0.00 42
0.00 2
0.00 582
0.00 260
0.00 8
0.00 20
0 288
0.00 265
0.00 3
#REF! 31
#REF! 299
0.00 11
0.00 0
0.00 0
0.00 11
0.00 0
#REF! 2,333
17,819,700.00
 TANDARD HDMF FINANCING COMPUTATION
WNPAYMENT BALANCE DOWNPAYMENT

Monthly 30 Years 6.38% Interest Rate

Equity in Estimated 15% Total
Loan Balance
Down Monthly Estimated Down Payment
Payment Amortization for Monthly
5 Years
100,866.67 801,000.00 5,311.31 17,704.37 167,040.00

100,866.67 801,000.00 5,311.31 17,704.37 167,040.00

100,866.67 801,000.00 5,311.31 17,704.37 167,040.00

100,866.67 801,000.00 5,311.31 17,704.37 167,040.00

100,866.67 801,000.00 5,311.31 17,704.37 167,040.00

100,866.67 801,000.00 5,311.31 17,704.37 167,040.00

100,866.67 801,000.00 5,311.31 17,704.37 167,040.00

100,866.67 801,000.00 5,311.31 17,704.37 167,040.00

100,866.67 801,000.00 5,311.31 17,704.37 167,040.00

156,100.00 892,000.00 5,906.31 19,687.71 206,295.00

100,866.67 801,000.00 5,311.31 17,704.37 167,040.00

156,100.00 892,000.00 5,906.31 19,687.71 206,295.00

102,466.67 811,000.00 5,376.10 17,920.34 169,260.00

Not applicable for HDMF Financing 203,205.00

Not applicable for HDMF Financing 217,500.00

 HFC COMPUTATION

DOWNPAYMENT BALANCE

Monthly Amortization
Monthly Equity
Reservation DP
in Down 85% Balance
Fee Term 5 Years 12% 10 Years 14%
Payment
interest rate interest rate

10,000.00 6 26,173.33 946,560.00 21,055.71 14,696.90

10,000.00 6 26,173.33 946,560.00 21,055.71 14,696.90

10,000.00 6 26,173.33 946,560.00 21,055.71 14,696.90

10,000.00 6 26,173.33 946,560.00 21,055.71 14,696.90

10,000.00 6 26,173.33 946,560.00 21,055.71 14,696.90

10,000.00 6 26,173.33 946,560.00 21,055.71 14,696.90

10,000.00 6 26,173.33 946,560.00 21,055.71 14,696.90

10,000.00 6 26,173.33 946,560.00 21,055.71 14,696.90

10,000.00 6 26,173.33 946,560.00 21,055.71 14,696.90

15,000.00 6 31,882.50 1,169,005.00 26,003.87 18,150.72

10,000.00 6 26,173.33 946,560.00 21,055.71 14,696.90

15,000.00 6 31,882.50 1,169,005.00 26,003.87 18,150.72

10,000.00 6 26,543.33 959,140.00 21,335.54 14,892.22

10,000.00 6 32,200.83 1,151,495.00 25,614.37 17,878.85

10,000.00 6 34,583.33 1,232,500.00 27,416.28 19,136.58

 STANDARD BANK FINANCING COMPUTATION
DOWNPAYMENT BALANCE (STERLING BANK)

Fixed for 1 YEAR

Amortization Monthly 7%
20% Total Term Equity in
80% Balance
15 Years 16% Downpayment in DP Down
interest rate 0.00898828
Payment

13,902.14 222,720.00 6 35,453.33 890,880.00 8,007.48

13,902.14 222,720.00 6 35,453.33 890,880.00 8,007.48

13,902.14 222,720.00 6 35,453.33 890,880.00 8,007.48

13,902.14 222,720.00 6 35,453.33 890,880.00 8,007.48

13,902.14 222,720.00 6 35,453.33 890,880.00 8,007.48

13,902.14 222,720.00 6 35,453.33 890,880.00 8,007.48

13,902.14 222,720.00 6 35,453.33 890,880.00 8,007.48

13,902.14 222,720.00 6 35,453.33 890,880.00 8,007.48

13,902.14 222,720.00 6 35,453.33 890,880.00 8,007.48

17,169.19 275,060.00 6 43,343.33 1,100,240.00 9,889.27

13,902.14 222,720.00 6 35,453.33 890,880.00 8,007.48

17,169.19 275,060.00 6 43,343.33 1,100,240.00 9,889.27

14,086.90 225,680.00 6 35,946.67 902,720.00 8,113.90

16,912.02 270,940.00 6 43,490.00 1,083,760.00 9,741.14

18,101.74 290,000.00 6 46,666.67 1,160,000.00 10,426.41

PUTATION
ERLING BANK)
Unit
Gross Monthly
Income
Construction
Percentage

GMI

26,691.60 100.00%

26,691.60 100.00%

26,691.60 100.00%

26,691.60 100.00%

26,691.60 100.00%

26,691.60 100.00%

26,691.60 100.00%

26,691.60 100.00%

26,691.60 100.00%

32,964.23 100.00%

26,691.60 100.00%

32,964.23 100.00%

27,046.34 100.00%
32,470.47 100.00%

34,754.69 100.00%
Available Open Units Page 21 of 35
as of 09/08/2023 ; 02:45:49
ELLISTON PLACE
Barangay Pasong Camachille 2, General Trias, Cavite
Duraville Realty and Development Corporation ( DRDC ) Developer
TOTAL PACKAGE PRICE HFC COMPUTATION BANK FINANCING COMPUTATION

DOWNPAYMENT BALANCE DOWNPAYMENT Estimated Monthly Amortization

Total
Floor
House Model Phase Block Lot Lot Area Improved
Area Total Package Monthly Amortization 5 YEARS 8% 10 YEARS 8%
Area Total Contract Price Processing fee 80% BALANCE
Package 15% Total Down DP Monthly Equity in 20% Total Down Term Monthly Equity in
Reservation Fee 85% Balance Reservation Fee
Payment Term Down Payment 5 Years 12% interest 10 Years 14% interest 15 Years 16% interest Payment in DP Down Payment Monthly Required Monthly Monthly
rate rate rate Amortization Income Amortization

Duraville Realty Development Corporation Page 21 of 35

c/o Ms. Reshel - Inventory Officer
 Available Open Units Page 22 of 35
as of 09/08/2023 ; 02:45:49

TION

Monthly Amortization in BANK FINANCING with interest rate 8%

Unit
Construction
10 YEARS 8% 15 YEARS 8% 20 YEARS 8%
Percentage

Required Monthly Monthly Required Monthly Monthly Required Monthly

Income Amortization Income Amortization Income

Duraville Realty Development Corporation Page 22 of 35

c/o Ms. Reshel - Inventory Officer
Available Open for Sale Units (Foreclosed
Tuesday, January 17, 2023

ELLISTON PLACE
Barangay Pasong Camachille 2, General Trias, Cavi
Hamilton Financing Corporation (HFC)

Total
Floor
House Model Phase Block Lot Lot Area Improved
Area
Area

Mia - Regular 7B 07 05 48.00 54.35 79.60

Mia - Regular 7B 14 07 48.00 54.35 79.60

Mia - Regular 7B 19 15 48.00 54.35 79.60

Mia - Regular 7B 19 39 48.00 54.35 79.60

Mia - Corner 7B 20 01 72.00 61.00 92.10

Mia - Regular 7B 20 20 48.00 54.35 79.60

Mia - Regular 7B 21 09 48.00 54.35 79.60

Mia - Regular 7B 21 13 48.00 54.35 79.60

Mia - Regular 7B 22 12 48.00 54.35 79.60

Mia - Regular 7B 26 45 48.00 54.35 79.60

10

WELLINGTON PLACE PHASE 6 - 9

Pasong Camachile 2, General Trias, Cavite
Hamilton Financing Corporation (HFC)

Total
Floor
House Model Phase Block Lot Lot Area Improved
Area
Area
Andrea w/loft -
06 11 20C 40.00 33.00 79.60
Regular
1

NOTE: 1.To pay 10% of SP (Included Transfer of Title, Loan Charges & Other M
2.To pay Water Application Fee if any
3.To pay Electric Application Fee if any
s (Foreclosed Units)
Open for
Sold Hold
Sale

neral Trias, Cavite

HFC COMPUTATION

MISCELLANEOUS FEE
Selling Price Loanable
Monthly
10% Term Amount
Breakdown

2,880,000.00 288,000.00 6 48,000.00 2,880,000.00

2,880,000.00 288,000.00 6 48,000.00 2,880,000.00

2,880,000.00 288,000.00 6 48,000.00 2,880,000.00

2,880,000.00 288,000.00 6 48,000.00 2,880,000.00

4,510,000.00 451,000.00 6 75,166.67 4,510,000.00

2,880,000.00 288,000.00 6 48,000.00 2,880,000.00

2,880,000.00 288,000.00 6 48,000.00 2,880,000.00

2,880,000.00 288,000.00 6 48,000.00 2,880,000.00

2,880,000.00 288,000.00 6 48,000.00 2,880,000.00

2,880,000.00 288,000.00 6 48,000.00 2,880,000.00

30,430,000.00

Cavite
HFC COMPUTATION

MISCELLANEOUS FEE
Selling Price Loanable
Monthly
10% Term Amount
Breakdown
 780,000.00 78,000.00 6 13,000.00 780,000.00

780,000.00

le, Loan Charges & Other Miscellaneous Fee)

COMPUTATION
Unit
Monthly Amortization Construction
Percentage
5 Years 12% interest 10 Years 14% interest 15 Years 16% interest
rate rate rate

64,064.02 44,716.72 42,298.59 100.00%

64,064.02 44,716.72 42,298.59 100.00%

64,064.02 44,716.72 42,298.59 100.00%

64,064.02 44,716.72 42,298.59 100.00%

100,322.47 70,025.15 66,238.42 100.00%

64,064.02 44,716.72 42,298.59 100.00%

64,064.02 44,716.72 42,298.59 100.00%

64,064.02 44,716.72 42,298.59 100.00%

64,064.02 44,716.72 42,298.59 100.00%

64,064.02 44,716.72 42,298.59 100.00%

COMPUTATION
Unit
Monthly Amortization Construction
Percentage
5 Years 12% interest 10 Years 14% interest 15 Years 16% interest
rate rate rate
17,350.67 12,110.78 11,455.87 100.00%
Available Open Units Page 29 of 35
as of 09/08/2023 ; 02:45:49
HAMILTON EXECUTIVE RESIDENCES
Barangay Malagasang II-E, Imus, Cavite
Durawood Construction and Lumber Supply, Inc. ( DCLSI ) Developer
TOTAL PACKAGE PRICE HFC COMPUTATION BANK FINANCING COMPUTATION

DOWNPAYMENT BALANCE DOWNPAYMENT Estimated Monthly Amortization in Bank Finan

Total
Floor
House Model Phase Block Lot Lot Area Improved Total Package Monthly Amortization 5 YEARS 8% 10 YEARS 8%
Area Total Contract Price Processing Fee
Area Price 15% Total Down DP Monthly Equity in 20% Total Down Term Monthly Equity in
Reservation Fee 85% Balance Reservation Fee 80% Balance
Payment Term Down Payment 5 Years 12% interest 10 Years 14% interest 15 Years 16% interest Payment in DP Down Payment Monthly Required Monthly Monthly
rate rate rate Amortization Income Amortization

Amanda - Regular
01 05 40 54.00 63.25 94.75 4,254,545.45 425,454.55 4,680,000.00 702,000.00 20,000.00 24 28,416.67 3,978,000.00 88,488.42 61,764.97 58,424.93 936,000.00 20,000.00 24 38,166.67 3,744,000.00 75,914.82 253,049.40 45,425.05
(Morning Sun)
Amanda - Regular
01 05 43 54.00 63.25 94.75 4,254,545.45 425,454.55 4,680,000.00 702,000.00 20,000.00 24 28,416.67 3,978,000.00 88,488.42 61,764.97 58,424.93 936,000.00 20,000.00 24 38,166.67 3,744,000.00 75,914.82 253,049.40 45,425.05
(Morning Sun)
Amanda - Corner
01 05 47 93.00 67.00 133.75 6,663,181.82 666,318.18 7,329,500.00 1,099,425.00 30,000.00 24 44,559.38 6,230,075.00 138,584.59 96,732.13 91,501.17 1,465,900.00 30,000.00 24 59,829.17 5,863,600.00 118,892.67 396,308.89 71,141.65
(Morning Sun)

Amanda - Regular 02 09 04 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 02 09 05 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 02 09 06 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 02 09 07 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 02 09 08 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 02 09 09 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 02 09 10 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 02 09 11 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - End 02 09 13 72.00 67.00 112.75 5,412,000.00 541,200.00 5,953,200.00 892,980.00 30,000.00 24 35,957.50 5,060,220.00 112,561.81 78,568.21 74,319.50 1,190,640.00 30,000.00 24 48,360.00 4,762,560.00 96,567.54 321,891.81 57,782.99

Amanda - Regular 02 09 14 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 02 09 15 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 02 09 16 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 02 09 17 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 02 09 18 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 02 09 19 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 02 09 20 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 02 09 21 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 02 09 22 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - End 02 09 23 72.00 67.00 112.75 5,412,000.00 541,200.00 5,953,200.00 892,980.00 30,000.00 24 35,957.50 5,060,220.00 112,561.81 78,568.21 74,319.50 1,190,640.00 30,000.00 24 48,360.00 4,762,560.00 96,567.54 321,891.81 57,782.99

Amanda - End 02 09 36 72.00 67.00 112.75 5,412,000.00 541,200.00 5,953,200.00 892,980.00 30,000.00 24 35,957.50 5,060,220.00 112,561.81 78,568.21 74,319.50 1,190,640.00 30,000.00 24 48,360.00 4,762,560.00 96,567.54 321,891.81 57,782.99

Amanda - Regular 02 09 41 54.00 63.25 94.75 4,163,636.36 416,363.64 4,580,000.00 687,000.00 20,000.00 24 27,791.67 3,893,000.00 86,597.64 60,445.21 57,176.53 916,000.00 20,000.00 24 37,333.33 3,664,000.00 74,292.71 247,642.36 44,454.43

Amanda - End 02 12 25 80.00 67.00 120.75 5,796,000.00 579,600.00 6,375,600.00 956,340.00 30,000.00 24 38,597.50 5,419,260.00 120,548.46 84,142.90 79,592.73 1,275,120.00 30,000.00 24 51,880.00 5,100,480.00 103,419.34 344,731.15 61,882.90

Amanda - Regular 03 17 19 54.00 63.25 94.75 4,163,636.36 416,363.64 4,580,000.00 687,000.00 20,000.00 24 27,791.67 3,893,000.00 86,597.64 60,445.21 57,176.53 916,000.00 20,000.00 24 37,333.33 3,664,000.00 74,292.71 247,642.36 44,454.43

Amanda - Corner 03 17 20 118.00 67.00 158.75 7,795,909.09 779,590.91 8,575,500.00 1,286,325.00 30,000.00 24 52,346.88 7,289,175.00 162,143.69 113,176.40 107,056.19 1,715,100.00 30,000.00 24 70,212.50 6,860,400.00 139,104.18 463,680.58 83,235.58

Amanda - Corner 03 17 21 121.00 67.00 161.75 7,940,454.55 794,045.45 8,734,500.00 1,310,175.00 30,000.00 24 53,340.63 7,424,325.00 165,150.03 115,274.82 109,041.14 1,746,900.00 30,000.00 24 71,537.50 6,987,600.00 141,683.33 472,277.78 84,778.87

Amanda - Corner 03 18 20 82.00 67.60 122.75 6,025,909.09 602,590.91 6,628,500.00 994,275.00 30,000.00 24 40,178.13 5,634,225.00 125,330.24 87,480.58 82,749.92 1,325,700.00 30,000.00 24 53,987.50 5,302,800.00 107,521.66 358,405.55 64,337.60

Amanda - Corner 03 18 21 99.00 70.60 139.75 6,860,454.55 686,045.45 7,546,500.00 1,131,975.00 30,000.00 24 45,915.63 6,414,525.00 142,687.58 99,596.02 94,210.19 1,509,300.00 30,000.00 24 61,637.50 6,037,200.00 122,412.65 408,042.16 73,247.90

Amanda - Regular 03 18 22 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 18 23 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 18 24 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 18 25 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 18 26 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 18 27 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 18 28 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 18 29 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 18 30 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - End 03 18 31 72.00 67.00 112.75 5,412,000.00 541,200.00 5,953,200.00 892,980.00 30,000.00 24 35,957.50 5,060,220.00 112,561.81 78,568.21 74,319.50 1,190,640.00 30,000.00 24 48,360.00 4,762,560.00 96,567.54 321,891.81 57,782.99

Amanda - End 03 18 32 72.00 67.00 112.75 5,412,000.00 541,200.00 5,953,200.00 892,980.00 30,000.00 24 35,957.50 5,060,220.00 112,561.81 78,568.21 74,319.50 1,190,640.00 30,000.00 24 48,360.00 4,762,560.00 96,567.54 321,891.81 57,782.99

Amanda - Regular 03 18 33 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 18 34 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 18 35 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Duraville Realty Development Corporation Page 29 of 35

c/o Ms. Reshel - Inventory Officer
Available Open Units Page 30 of 35
as of 09/08/2023 ; 02:45:49
Amanda - Regular 03 18 36 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 18 37 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 18 38 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 19 02 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 19 03 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 19 04 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 19 05 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 19 06 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 19 07 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 19 08 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 19 09 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 19 10 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 19 11 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - End 03 19 12 72.00 67.00 112.75 5,412,000.00 541,200.00 5,953,200.00 892,980.00 30,000.00 24 35,957.50 5,060,220.00 112,561.81 78,568.21 74,319.50 1,190,640.00 30,000.00 24 48,360.00 4,762,560.00 96,567.54 321,891.81 57,782.99

Amanda - Regular 03 19 13 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 19 14 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 19 15 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 19 16 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 19 17 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 19 18 54.00 63.25 94.75 4,527,272.73 452,727.27 4,980,000.00 747,000.00 20,000.00 24 30,291.67 4,233,000.00 94,160.76 65,724.27 62,170.11 996,000.00 20,000.00 24 40,666.67 3,984,000.00 80,781.15 269,270.52 48,336.91

Amanda - Regular 03 20 04 54.00 63.25 94.75 4,163,636.36 416,363.64 4,580,000.00 687,000.00 20,000.00 24 27,791.67 3,893,000.00 86,597.64 60,445.21 57,176.53 916,000.00 20,000.00 24 37,333.33 3,664,000.00 74,292.71 247,642.36 44,454.43

Amanda - Regular 03 20 11 54.00 63.25 94.75 4,163,636.36 416,363.64 4,580,000.00 687,000.00 20,000.00 24 27,791.67 3,893,000.00 86,597.64 60,445.21 57,176.53 916,000.00 20,000.00 24 37,333.33 3,664,000.00 74,292.71 247,642.36 44,454.43

Amanda - End 03 20 37 72.00 67.00 112.75 5,412,000.00 541,200.00 5,953,200.00 892,980.00 30,000.00 24 35,957.50 5,060,220.00 112,561.81 78,568.21 74,319.50 1,190,640.00 30,000.00 24 48,360.00 4,762,560.00 96,567.54 321,891.81 57,782.99

Amanda - End 03 21 06 100.00 67.00 140.75 6,756,000.00 675,600.00 7,431,600.00 1,114,740.00 30,000.00 24 45,197.50 6,316,860.00 140,515.08 98,079.61 92,775.79 1,486,320.00 30,000.00 24 60,680.00 5,945,280.00 120,548.84 401,829.47 72,132.65

Amanda - Regular 04 24 05 54.00 63.25 94.75 4,163,636.36 416,363.64 4,580,000.00 687,000.00 20,000.00 24 27,791.67 3,893,000.00 86,597.64 60,445.21 57,176.53 916,000.00 20,000.00 24 37,333.33 3,664,000.00 74,292.71 247,642.36 44,454.43

Amanda - Corner 04 24 15 101.00 67.00 141.75 6,958,636.36 695,863.64 7,654,500.00 1,148,175.00 30,000.00 24 46,590.63 6,506,325.00 144,729.62 101,021.37 95,558.46 1,530,900.00 30,000.00 24 62,537.50 6,123,600.00 124,164.53 413,881.76 74,296.17

Amanda - Corner 04 24 16 84.00 63.30 124.75 6,124,090.91 612,409.09 6,736,500.00 1,010,475.00 30,000.00 24 40,853.13 5,726,025.00 127,372.28 88,905.93 84,098.19 1,347,300.00 30,000.00 24 54,887.50 5,389,200.00 109,273.54 364,245.15 65,385.87

Amanda - Regular 04 24 22 54.00 63.25 94.75 4,163,636.36 416,363.64 4,580,000.00 687,000.00 20,000.00 24 27,791.67 3,893,000.00 86,597.64 60,445.21 57,176.53 916,000.00 20,000.00 24 37,333.33 3,664,000.00 74,292.71 247,642.36 44,454.43

Amanda - Corner 04 25 12 87.00 67.00 127.75 6,271,363.64 627,136.36 6,898,500.00 1,034,775.00 30,000.00 24 41,865.63 5,863,725.00 130,435.34 91,043.95 86,120.59 1,379,700.00 30,000.00 24 56,237.50 5,518,800.00 111,901.36 373,004.55 66,958.27

Amanda - Corner 04 25 13 97.00 66.45 137.75 6,762,272.73 676,227.27 7,438,500.00 1,115,775.00 30,000.00 24 45,240.63 6,322,725.00 140,645.54 98,170.67 92,861.93 1,487,700.00 30,000.00 24 60,737.50 5,950,800.00 120,660.77 402,202.56 72,199.62

Amanda - Regular 04 25 18 54.00 63.25 94.75 4,163,636.36 416,363.64 4,580,000.00 687,000.00 20,000.00 24 27,791.67 3,893,000.00 86,597.64 60,445.21 57,176.53 916,000.00 20,000.00 24 37,333.33 3,664,000.00 74,292.71 247,642.36 44,454.43

Amanda - Regular 04 25 24 54.00 63.25 94.75 4,163,636.36 416,363.64 4,580,000.00 687,000.00 20,000.00 24 27,791.67 3,893,000.00 86,597.64 60,445.21 57,176.53 916,000.00 20,000.00 24 37,333.33 3,664,000.00 74,292.71 247,642.36 44,454.43

Amanda - Corner 04 25 25 98.00 66.90 138.75 6,811,363.64 681,136.36 7,492,500.00 1,123,875.00 30,000.00 24 45,578.13 6,368,625.00 141,666.56 98,883.35 93,536.06 1,498,500.00 30,000.00 24 61,187.50 5,994,000.00 121,536.71 405,122.36 72,723.76

Amanda - Regular 04 29 06 54.00 63.25 94.75 4,163,636.36 416,363.64 4,580,000.00 687,000.00 20,000.00 24 27,791.67 3,893,000.00 86,597.64 60,445.21 57,176.53 916,000.00 20,000.00 24 37,333.33 3,664,000.00 74,292.71 247,642.36 44,454.43

Amanda - Regular 04 29 09 54.00 63.25 94.75 4,163,636.36 416,363.64 4,580,000.00 687,000.00 20,000.00 24 27,791.67 3,893,000.00 86,597.64 60,445.21 57,176.53 916,000.00 20,000.00 24 37,333.33 3,664,000.00 74,292.71 247,642.36 44,454.43

Amanda - Corner 04 29 15 106.00 67.00 146.75 7,204,090.91 720,409.09 7,924,500.00 1,188,675.00 30,000.00 24 48,278.13 6,735,825.00 149,834.72 104,584.73 98,929.13 1,584,900.00 30,000.00 24 64,787.50 6,339,600.00 128,544.23 428,480.76 76,916.84

Amanda - Corner 04 29 16 92.00 63.30 132.75 6,516,818.18 651,681.82 7,168,500.00 1,075,275.00 30,000.00 24 43,553.13 6,093,225.00 135,540.44 94,607.31 89,491.26 1,433,700.00 30,000.00 24 58,487.50 5,734,800.00 116,281.07 387,603.55 69,578.95

Amanda - Corner 04 29 31 95.00 66.90 135.75 6,664,090.91 666,409.09 7,330,500.00 1,099,575.00 30,000.00 24 44,565.63 6,230,925.00 138,603.50 96,745.33 91,513.66 1,466,100.00 30,000.00 24 59,837.50 5,864,400.00 118,908.89 396,362.96 71,151.35

Duraville Realty Development Corporation Page 30 of 35

c/o Ms. Reshel - Inventory Officer
 Available Open Units Page 31 of 35
as of 09/08/2023 ; 02:45:49

TION

y Amortization in Bank Financing @ 8% Interest Rate

Unit
10 YEARS 8% 15 YEARS 8% 20 YEARS 8% Construction
Percentage
Required Monthly Monthly Required Monthly Monthly Required Monthly
Income Amortization Income Amortization Income

151,416.84 35,779.61 119,265.38 31,316.32 104,387.72 0.00%

151,416.84 35,779.61 119,265.38 31,316.32 104,387.72 0.00%

237,138.83 56,035.62 186,785.39 49,045.50 163,485.00 0.00%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 0.00%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 0.00%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 0.00%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 0.00%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 0.00%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 0.00%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 0.00%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 0.00%

192,609.98 45,513.50 151,711.68 39,835.96 132,786.53 0.00%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 0.00%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 0.00%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 0.00%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 0.00%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 0.00%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 0.00%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 0.00%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 0.00%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 0.00%

192,609.98 45,513.50 151,711.68 39,835.96 132,786.53 0.00%

192,609.98 45,513.50 151,711.68 39,835.96 132,786.53 84.74%

148,181.44 35,015.09 116,716.97 30,647.16 102,157.21 84.74%

206,276.32 48,742.84 162,476.14 42,662.46 142,208.19 52.74%

148,181.44 35,015.09 116,716.97 30,647.16 102,157.21 76.41%

277,451.94 65,561.56 218,538.52 57,383.13 191,277.11 76.41%

282,596.23 66,777.15 222,590.48 58,447.09 194,823.62 12.73%

214,458.66 50,676.32 168,921.06 44,354.74 147,849.15 11.07%

244,159.65 57,694.63 192,315.43 50,497.56 168,325.20 8.62%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 8.62%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 8.62%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 8.62%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 8.62%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 8.62%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 8.62%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 8.62%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 6.73%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 6.73%

192,609.98 45,513.50 151,711.68 39,835.96 132,786.53 6.73%

192,609.98 45,513.50 151,711.68 39,835.96 132,786.53 6.73%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 6.73%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 6.73%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 6.73%

Duraville Realty Development Corporation Page 31 of 35

c/o Ms. Reshel - Inventory Officer
Available Open Units Page 32 of 35
as of 09/08/2023 ; 02:45:49
161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 6.73%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 6.73%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 6.73%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 8.70%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 8.70%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 8.70%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 8.70%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 8.70%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 8.70%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 8.70%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 8.70%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 8.70%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 8.70%

192,609.98 45,513.50 151,711.68 39,835.96 132,786.53 10.46%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 10.46%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 10.46%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 10.46%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 10.46%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 10.46%

161,123.05 38,073.18 126,910.60 33,323.77 111,079.24 10.46%

148,181.44 35,015.09 116,716.97 30,647.16 102,157.21 0.00%

148,181.44 35,015.09 116,716.97 30,647.16 102,157.21 0.00%

192,609.98 45,513.50 151,711.68 39,835.96 132,786.53 0.00%

240,442.17 56,816.19 189,387.31 49,728.70 165,762.35 0.00%

148,181.44 35,015.09 116,716.97 30,647.16 102,157.21 0.00%

247,653.89 58,520.31 195,067.70 51,220.24 170,734.15 0.00%

217,952.89 51,502.00 171,673.34 45,077.43 150,258.09 0.00%

148,181.44 35,015.09 116,716.97 30,647.16 102,157.21 0.00%

223,194.24 52,740.53 175,801.76 46,161.45 153,871.52 0.00%

240,665.42 56,868.94 189,563.15 49,774.88 165,916.25 0.00%

148,181.44 35,015.09 116,716.97 30,647.16 102,157.21 0.00%

148,181.44 35,015.09 116,716.97 30,647.16 102,157.21 0.00%

242,412.53 57,281.79 190,939.29 50,136.22 167,120.73 0.00%

148,181.44 35,015.09 116,716.97 30,647.16 102,157.21 0.00%

148,181.44 35,015.09 116,716.97 30,647.16 102,157.21 0.00%

256,389.47 60,584.52 201,948.40 53,026.95 176,756.52 0.00%

231,929.83 54,804.74 182,682.45 47,968.17 159,893.88 0.00%

237,171.18 56,043.26 186,810.87 49,052.19 163,507.30 0.00%

Duraville Realty Development Corporation Page 32 of 35

c/o Ms. Reshel - Inventory Officer
Available Open Units Page 33 of 35
as of 09/08/2023 ; 02:45:49
NEUVILLE TOWNHOMES
Barangay Sanja Mayor, Tanza, Cavite
Nueville Land Development Corporation (NLDC) Developer
TOTAL PACKAGE PRICE HFC COMPUTATION BANK FINANCING COMPUTATION

DOWNPAYMENT BALANCE DOWNPAYMENT Estimated Monthly Amor

Total
Floor
House Model Phase Block Lot Lot Area Improved Total Package Monthly Amortization 5 YEARS 8%
Area Total Contract Price 12% VAT Processing Fee
Area Price 15% Total Down DP Monthly Equity in 20% Total Down Term Monthly Equity in
Reservation Fee 85% Balance Reservation Fee 80% Balance
Payment Term Down Payment 5 Years 12% interest 10 Years 14% interest 15 Years 16% interest Payment in DP Down Payment Monthly Required Monthly
rate rate rate Amortization Income

Astrid - End 01 10 10 78.00 73.80 126.60 4,165,000.00 499,800.00 416,500.00 5,081,300.00 762,195.00 30,000.00 24 30,508.13 4,319,105.00 96,076.12 67,061.19 63,434.74 1,016,260.00 30,000.00 24 41,094.17 4,065,040.00 82,424.35 274,747.85

Astrid - Corner 01 10 17 98.00 73.80 146.60 4,765,000.00 571,800.00 476,500.00 5,813,300.00 871,995.00 30,000.00 24 35,083.13 4,941,305.00 109,916.61 76,721.86 72,573.00 1,162,660.00 30,000.00 24 47,194.17 4,650,640.00 94,298.21 314,327.37

Astrid - Corner 01 10 18 106.00 73.80 154.60 5,065,000.00 607,800.00 506,500.00 6,179,300.00 926,895.00 30,000.00 24 37,370.63 5,252,405.00 116,836.86 81,552.20 77,142.12 1,235,860.00 30,000.00 24 50,244.17 4,943,440.00 100,235.14 334,117.13

Astrid - End 01 10 25 78.00 73.80 126.60 4,165,000.00 499,800.00 416,500.00 5,081,300.00 762,195.00 30,000.00 24 30,508.13 4,319,105.00 96,076.12 67,061.19 63,434.74 1,016,260.00 30,000.00 24 41,094.17 4,065,040.00 82,424.35 274,747.85

Astrid - End 01 11 08 78.00 73.80 126.60 4,165,000.00 499,800.00 416,500.00 5,081,300.00 762,195.00 30,000.00 24 30,508.13 4,319,105.00 96,076.12 67,061.19 63,434.74 1,016,260.00 30,000.00 24 41,094.17 4,065,040.00 82,424.35 274,747.85

Astrid - Corner 01 11 17 90.00 73.80 138.60 4,525,000.00 543,000.00 452,500.00 5,520,500.00 828,075.00 30,000.00 24 33,253.13 4,692,425.00 104,380.41 72,857.59 68,917.69 1,104,100.00 30,000.00 24 44,754.17 4,416,400.00 89,548.67 298,495.56

Astrid - Corner 01 11 18 105.00 73.80 153.60 4,975,000.00 597,000.00 497,500.00 6,069,500.00 910,425.00 30,000.00 24 36,684.38 5,159,075.00 114,760.79 80,103.10 75,771.39 1,213,900.00 30,000.00 24 49,329.17 4,855,600.00 98,454.06 328,180.20

Astrid - End 01 11 24 78.00 73.80 126.60 4,165,000.00 499,800.00 416,500.00 5,081,300.00 762,195.00 30,000.00 24 30,508.13 4,319,105.00 96,076.12 67,061.19 63,434.74 1,016,260.00 30,000.00 24 41,094.17 4,065,040.00 82,424.35 274,747.85

Astrid - Corner 01 12 01 107.00 73.80 155.60 5,035,000.00 604,200.00 503,500.00 6,142,700.00 921,405.00 30,000.00 24 37,141.88 5,221,295.00 116,144.84 81,069.17 76,685.21 1,228,540.00 30,000.00 24 49,939.17 4,914,160.00 99,641.45 332,138.15

Astrid - End 01 12 08 78.00 73.80 126.60 4,165,000.00 499,800.00 416,500.00 5,081,300.00 762,195.00 30,000.00 24 30,508.13 4,319,105.00 96,076.12 67,061.19 63,434.74 1,016,260.00 30,000.00 24 41,094.17 4,065,040.00 82,424.35 274,747.85

Astrid - Corner 01 12 17 103.00 73.80 151.60 4,915,000.00 589,800.00 491,500.00 5,996,300.00 899,445.00 30,000.00 24 36,226.88 5,096,855.00 113,376.74 79,137.03 74,857.56 1,199,260.00 30,000.00 24 48,719.17 4,797,040.00 97,266.67 324,222.25

Astrid - End 01 12 25 78.00 73.80 126.60 4,165,000.00 499,800.00 416,500.00 5,081,300.00 762,195.00 30,000.00 24 30,508.13 4,319,105.00 96,076.12 67,061.19 63,434.74 1,016,260.00 30,000.00 24 41,094.17 4,065,040.00 82,424.35 274,747.85

Astrid - Corner 01 13 01 90.00 73.80 138.60 4,525,000.00 543,000.00 452,500.00 5,520,500.00 828,075.00 30,000.00 24 33,253.13 4,692,425.00 104,380.41 72,857.59 68,917.69 1,104,100.00 30,000.00 24 44,754.17 4,416,400.00 89,548.67 298,495.56

Astrid - Regular 01 13 04 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - Regular 01 13 05 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - Regular 01 13 06 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - Regular 01 13 07 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - Regular 01 13 08 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - Regular 01 13 09 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - Regular 01 13 10 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - Regular 01 13 11 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - End 01 13 12 78.00 73.80 126.60 4,165,000.00 499,800.00 416,500.00 5,081,300.00 762,195.00 30,000.00 24 30,508.13 4,319,105.00 96,076.12 67,061.19 63,434.74 1,016,260.00 30,000.00 24 41,094.17 4,065,040.00 82,424.35 274,747.85

Astrid - End 01 13 13 78.00 73.80 126.60 4,165,000.00 499,800.00 416,500.00 5,081,300.00 762,195.00 30,000.00 24 30,508.13 4,319,105.00 96,076.12 67,061.19 63,434.74 1,016,260.00 30,000.00 24 41,094.17 4,065,040.00 82,424.35 274,747.85

Astrid - Regular 01 13 14 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - Regular 01 13 15 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - Regular 01 13 16 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - Regular 01 13 17 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - Regular 01 13 18 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - Corner 01 13 21 116.00 73.80 164.60 5,305,000.00 636,600.00 530,500.00 6,472,100.00 970,815.00 30,000.00 24 39,200.63 5,501,285.00 122,373.06 85,416.47 80,797.43 1,294,420.00 30,000.00 24 52,684.17 5,177,680.00 104,984.68 349,948.94

Astrid - Corner 01 13 22 135.00 73.80 183.60 5,875,000.00 705,000.00 587,500.00 7,167,500.00 1,075,125.00 30,000.00 24 43,546.88 6,092,375.00 135,521.53 94,594.11 89,478.77 1,433,500.00 30,000.00 24 58,479.17 5,734,000.00 116,264.84 387,549.48

Astrid - Regular 01 13 26 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - Regular 01 13 27 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - Regular 01 13 28 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - Regular 01 13 29 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - End 01 13 31 78.00 73.80 126.60 4,165,000.00 499,800.00 416,500.00 5,081,300.00 762,195.00 30,000.00 24 30,508.13 4,319,105.00 96,076.12 67,061.19 63,434.74 1,016,260.00 30,000.00 24 41,094.17 4,065,040.00 82,424.35 274,747.85

Astrid - Regular 01 13 33 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - Regular 01 13 34 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - Regular 01 13 35 52.00 60.40 90.00 2,800,000.00 280,000.00 3,080,000.00 462,000.00 20,000.00 24 18,416.67 2,618,000.00 58,235.97 40,648.74 38,450.59 616,000.00 20,000.00 24 24,833.33 2,464,000.00 49,961.04 166,536.79

Astrid - Corner 01 13 41 88.00 73.80 136.60 4,465,000.00 535,800.00 446,500.00 5,447,300.00 817,095.00 30,000.00 24 32,795.63 4,630,205.00 102,996.36 71,891.53 68,003.87 1,089,460.00 30,000.00 24 44,144.17 4,357,840.00 88,361.28 294,537.61

Astrid - End 01 14 01 107.00 73.80 155.60 4,935,000.00 592,200.00 493,500.00 6,020,700.00 903,105.00 30,000.00 24 36,379.38 5,117,595.00 113,838.09 79,459.06 75,162.17 1,204,140.00 30,000.00 24 48,922.50 4,816,560.00 97,662.47 325,541.57

Duraville Realty Development Corporation Page 33 of 35

c/o Ms. Reshel - Inventory Officer
 Available Open Units Page 34 of 35
as of 09/08/2023 ; 02:45:49

ANCING COMPUTATION

Estimated Monthly Amortization in Bank Financing @ 8% Interest Rate

Unit
10 YEARS 8% 15 YEARS 8% 20 YEARS 8% Construction
Percentage
Monthly Required Monthly Monthly Required Monthly Monthly Required Monthly
Amortization Income Amortization Income Amortization Income

49,320.15 164,400.51 38,847.64 129,492.13 34,001.62 113,338.74 0.00%

56,425.10 188,083.65 44,443.94 148,146.46 38,899.82 129,666.05 0.00%

59,977.57 199,925.23 47,242.09 157,473.62 41,348.91 137,829.71 0.00%

49,320.15 164,400.51 38,847.64 129,492.13 34,001.62 113,338.74 0.00%

49,320.15 164,400.51 38,847.64 129,492.13 34,001.62 113,338.74 0.00%

53,583.12 178,610.40 42,205.42 140,684.73 36,940.54 123,135.13 0.00%

58,911.83 196,372.76 46,402.64 154,675.48 40,614.18 135,380.61 0.00%

49,320.15 164,400.51 38,847.64 129,492.13 34,001.62 113,338.74 0.00%

59,622.32 198,741.07 46,962.27 156,540.91 41,104.00 137,013.34 0.00%

49,320.15 164,400.51 38,847.64 129,492.13 34,001.62 113,338.74 0.00%

58,201.33 194,004.44 45,843.01 152,810.04 40,124.36 133,747.88 0.00%

49,320.15 164,400.51 38,847.64 129,492.13 34,001.62 113,338.74 0.00%

53,583.12 178,610.40 42,205.42 140,684.73 36,940.54 123,135.13 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

49,320.15 164,400.51 38,847.64 129,492.13 34,001.62 113,338.74 0.00%

49,320.15 164,400.51 38,847.64 129,492.13 34,001.62 113,338.74 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

62,819.55 209,398.49 49,480.61 164,935.36 43,308.19 144,360.63 0.00%

69,569.24 231,897.48 54,797.09 182,656.97 47,961.47 159,871.58 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

49,320.15 164,400.51 38,847.64 129,492.13 34,001.62 113,338.74 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

29,895.12 99,650.40 23,547.27 78,490.89 20,609.88 68,699.61 0.00%

52,872.62 176,242.08 41,645.79 138,819.30 36,450.72 121,502.40 0.00%

58,438.16 194,793.88 46,029.56 153,431.85 40,287.64 134,292.13 0.00%

Duraville Realty Development Corporation Page 34 of 35

c/o Ms. Reshel - Inventory Officer
Available Open Units Page 35 of 35
as of 09/08/2023 ; 02:45:49

Summary of Lancris Residences

Unsold
Total No.
Tower Unit Description Sold Not Open Not for
Of Units Open Total TPP Amount Open
for Sale Sale

Diamond Tower Unit 2-Bedroom Corner Unit 26 26 0 0 0 0.00

Diamond Tower Unit 2-Bedroom Unit 93 93 0 0 1 3,424,091.00
Diamond Tower Unit Special 3-Bedroom Unit 7 6 0 1 1 7,325,334.10
Diamond Tower Unit Studio Unit 49 49 0 0 0 0.00
Diamond Unit Total 175 174 0 1 2 10,749,425.10
Diamond Tower Parking Parking Lot 42 42 0 0 1 1,082,400.00
Diamond Parking Total 42 42 0 0 1 1,082,400.00
Diamond Tower Sub - Total 217 216 0 1 3 11,831,825.10
Garnet Tower Unit 2-Bedroom "A" 72 72 0 0 3 12,919,907.00
Garnet Tower Unit 2-Bedroom "B" w/ Yard 9 9 0 0 1 5,031,463.10
Garnet Tower Unit 3-Bedroom "A" - End 19 19 0 0 3 20,810,705.52
Garnet Tower Unit 3-Bedroom "B" w/ Yard 1 1 0 0 0 0.00
Garnet Tower Unit 3-Bedroom "C" w/ Yard 2 2 0 0 0 0.00
Garnet Tower Unit 3-Bedroom "D" - Corner 23 23 0 0 2 14,192,178.53
Garnet Tower Unit 3-Bedroom "E" 6 6 0 0 0 0.00
Garnet Tower Unit 3-Bedroom "F" 4 4 0 0 0 0.00
Garnet Tower Unit Special Pent house Unit 2 2 0 0 0 0.00
Garnet Unit Total 138 138 0 0 9 52,954,254.14
Garnet Tower Parking Parking Lot 57 57 0 0 1 1,082,400.00
Garnet Parking Total 57 57 0 0 1 1,082,400.00
Garnet Tower Sub - Total 195 195 0 0 10 54,036,654.14
Sapphire Tower Unit 2-Bedroom Corner Unit 24 24 0 0 0 0.00
Sapphire Tower Unit 2-Bedroom Unit 98 96 0 2 3 13,340,886.33
Sapphire Tower Unit 2-Bedroom End Unit 10 10 0 0 0 0.00
Sapphire Tower Unit Studio Unit "A" 24 24 0 0 0 0.00
Sapphire Tower Unit Studio Unit "B" 12 12 0 0 0 0.00
Sapphire Unit Total 168 166 0 2 3 13,340,886.33
Sapphire Tower Parking Parking Lot 51 51 0 0 3 3,247,200.00
Sapphire Parking Total 51 51 0 0 3 3,247,200.00
Sapphire Tower Sub - Total 219 217 0 2 6 16,588,086.33
Emerald Tower Unit 2 Bedroom B - Corner 1 1 0 0 0 0.00
Emerald Tower Unit 2 Bedroom B - Regular 3 3 0 0 3 14,954,491.46
Emerald Tower Unit 2 Bedroom w/ Yard 4 4 0 0 0 0.00
Emerald Tower Unit 2 Bedroom A - Corner 17 16 0 1 7 41,739,354.89
Emerald Tower Unit 2 Bedroom A - Regular 71 71 0 0 30 145,211,663.26
Emerald Tower Unit Studio - Regular 6 6 0 0 0 0.00
Emerald Unit Total 102 101 0 1 40 201,905,509.61
Emerald Tower Parking Parking Lot 27 27 0 0 15 16,236,000.00
Emerald Parking Total 27 27 0 0 15 16,236,000.00
Emerald Tower Sub - Total 129 128 0 1 55 218,141,509.61
Leisure Hall - Parking Parking Lot 43 19 24 0 7 7,576,800.00
Clubhouse Parking Parking Lot 19 6 13 0 1 1,082,400.00
Grand Total of All Tower 822 781 37 4 82 309,257,275.18
82 309,257,275.18

Duraville Realty Development Corporation

c/o Ms. Reshel - Inventory Officer Page 35 of 35