An analysis by region of the Company’s land bank as at 31
December 2010 .
Jiangsu
12.3%
Proportion to total land bank (%)
4,602,964
Total GFA (sq.m.)
|
Hunan
0.7%
Proportion to total land bank (%)
271,600
Total GFA (sq.m.)
|
Shanghai
3.0%
Proportion to total land bank (%)
1,108,376
Total GFA (sq.m.)
|
Xinjiang
1.6%
Proportion to total land bank (%)
607,538
Total GFA (sq.m.)
|
Hebei
1.3%
Proportion to total land bank (%)
503,924
Total GFA (sq.m.)
|
Liaoning
0.5%
Proportion to total land bank (%)
184,650
Total GFA (sq.m.)
|
Hangzhou
16.3%
Proportion to total land bank (%)
6,083,125
Total GFA (sq.m.)
|
Zhejiang
(excluding Hangzhou)
37.2%
Proportion to total land bank (%)
13,944,937
Total GFA (sq.m.)
|
Henan
1.1%
Proportion to total land bank (%)
399,030
Total GFA (sq.m.)
|
|
Beijing
1.9%
Proportion to total land bank (%)
725,614
Total GFA (sq.m.)
|
Anhui
2.2%
Proportion to total land bank (%)
819,876
Total GFA (sq.m.)
|
Shandong
16.8%
Proportion to total land bank (%)
6,277,494
Total GFA (sq.m.)
|
Tianjin
0.6%
Proportion to total land bank (%)
210,000
Total GFA (sq.m.)
|
|
Hainan
4.5%
Proportion to total land bank (%)
1,675,992
Total GFA (sq.m.)
|
|
|
|
|
|
No. of Projects |
Site Area(sq.m.) |
Total GFA(sq.m.) |
% of total |
Zhejiang (excluding Hangzhou) |
36 |
7,547,722 |
13,944,937 |
37.2% |
Shandong |
6 |
2,572,473 |
6,277,494 |
16.8% |
Hangzhou |
31 |
2,732,319 |
6,083,125 |
16.3% |
Jiangsu |
11 |
2,041,999 |
4,602,964 |
12.3% |
Hainan |
1 |
1,991,706 |
1,675,992 |
4.5% |
Shanghai |
7 |
669,696 |
1,108,376 |
3.0% |
Beijing |
4 |
374,217 |
725,614 |
1.9% |
Other provincial cities |
8 |
2,398,968 |
2,996,618 |
8.0% |
Total |
104 |
20,329,100 |
37,415,120 |
100.0% |
Hangzhou
|
Projects |
Type |
Equity Interest |
Site Area(sq.m.) |
Total GFA(sq.m.) |
| 1 |
Hangzhou Sincere Garden Zhijingyuan & Zhengxinyuan |
High-rise apartment |
100.0% |
89534 |
283108 |
| 2 |
Hangzhou Sincere Garden Mingliyuan |
High-rise apartment |
49.0% |
62972 |
196574 |
| 3 |
Hangzhou Sincere Garden Shouchunyuan |
High-rise apartment |
50.0% |
61461 |
190496 |
| 4 |
Hangzhou Jiangcun Lot B-19 |
High-rise apartment |
40.0% |
50013 |
105027 |
| 5 |
Hangzhou Idyllic Garden Liuyunyuan |
High-rise apartment |
100.0% |
34914 |
78181 |
| 6 |
Hangzhou Idyllic Garden Tingquanyuan |
High-rise apartment, French low-rise apartment |
8.0% |
29200 |
72281 |
| 7 |
Hangzhou Tianyuan Lot 81 |
High-rise apartment, French low-rise apartment |
50.0% |
24060 |
58176 |
| 8 |
Hangzhou Tianyuan Lot 24 |
High-rise apartment, Villa |
33.0% |
116208 |
223000 |
| 9 |
Hangzhou Blue Patio |
Integrated community |
85.0% |
264472 |
354077 |
| 10 |
Hangzhou Jade Garden |
High-rise apartment |
100.0% |
78386 |
317575 |
| 11 |
Hangzhou Wangjiang Project |
Office |
56.0% |
11000 |
51796 |
| 12 |
Hangzhou West Lake Ave Project |
Villa |
56.0% |
10558 |
26903 |
| 13 |
Hangzhou Sapphire Mansion |
Urban Complex |
100.0% |
84255 |
405148 |
| 14 |
Hangzhou Yunqi Rose Garden |
Villa |
51.0% |
176756 |
80742 |
| 15 |
Hangzhou Taohuayuan South |
Villa |
64.0% |
462438 |
205486 |
| 16 |
Hangzhou Taohuayuan Jinlanyuan |
Villa |
32.6% |
14871 |
7975 |
| 17 |
Hangzhou Lilac Apartment |
High-rise apartment |
50.0% |
51175 |
109010 |
| 18 |
Hangzhou Lijiang Apartment |
High-rise apartment |
100.0% |
39818 |
151760 |
| 19 |
Hangzhou Bright Moon in Jiangnan |
High-rise apartment |
55.0% |
102411 |
336343 |
| 20 |
Hangzhou Qingchun Plaza Project |
Office, Serviced apartment, Hotel, Shopping mall |
30.0% |
27908 |
276339 |
| 21 |
Hangzhou Begonia Apartment |
High-rise apartment |
42.0% |
33196 |
94461 |
| 22 |
Hangzhou Orchid Residence |
High-rise apartment |
42.5% |
44502 |
212217 |
| 23 |
Hangzhou Hope Town |
Integrated community |
45.0% |
551543 |
1188067 |
| 24 |
Hangzhou Xingqiao Purple Osmanthus Apartment |
Low-rise apartment, High-rise apartment |
35.0% |
40227 |
88638 |
| 25 |
Hangzhou Hangqifa Project |
High-rise apartment |
50.0% |
104442 |
461607 |
| 26 |
Hangzhou Xinhua Paper Industry Project |
High-rise apartment |
35.0% |
37360 |
130000 |
| 27 |
Hangzhou Shenhua Rd. Project |
High-rise apartment |
25.0% |
34289 |
105813 |
| 28 |
Hangzhou Orchid Apartment |
High-rise apartment |
50.0% |
18124 |
58534 |
| 29 |
Hangzhou Aesthetic Garden |
High-rise apartment, Office |
9.0% |
27503 |
73906 |
| 30 |
Hangzhou Majestic Mansion |
High-rise apartment |
8.0% |
22867 |
50784 |
| 31 |
Hangzhou Orchid Mansion |
High-rise apartment |
8.0% |
25856 |
89101 |
|
Total |
|
|
2732319 |
6,083,125 |
Completion schedule of projects in Hangzhou:
| 2011 |
|
Projects |
Equity Interest |
Total GFA (sq.m.) |
Saleable GFA (sq.m.) |
Area Sold as at the end of 2010 (sq.m.) |
Historical Average Selling Price (RMB/sq.m.) |
Current Selling Price (RMB/sq.m.) |
Hangzhou Blue Patio Phase 4 (partial) |
85.0% |
25562 |
16273 |
15661 |
8438 |
9009 |
Hangzhou Blue Patio Phase 6 (partial) |
85.0% |
33728 |
23487 |
23219 |
10675 |
11395 |
Hangzhou Sapphire Mansion Phase 1 |
100.0% |
63284 |
49537 |
49537 |
29066 |
Sold out |
Hangzhou Taohuayuan South Phase 7 |
64.0% |
13942 |
8836 |
8094 |
23084 |
23100 |
Hangzhou Taohuayuan South Phase 8 |
64.0% |
20371 |
13828 |
13828 |
36553 |
Sold out |
Hangzhou Taohuayuan South Phase 9 (partial) |
64.0% |
10638 |
6908 |
6908 |
39085 |
Sold out |
Hangzhou Taohuayuan Jinlanyuan |
32.6% |
7975 |
5006 |
5006 |
30519 |
Sold out |
Hangzhou Lilac Apartment |
50.0% |
109010 |
78444 |
69842 |
17570 |
23770 |
Hangzhou Begonia Apartment |
42.0% |
94461 |
71260 |
68668 |
16869 |
20567 |
Hangzhou Hope Town Phase 5 (partial) |
45.0% |
166699 |
115784 |
100069 |
16012 |
19273 |
Hangzhou Xingqiao Purple Osmanthus Apartment Phase 2 |
35.0% |
7632 |
5622 |
5531 |
9788 |
9788 |
Hangzhou Jinlan Apartment |
50.0% |
58534 |
44338 |
40825 |
24992 |
25300 |
| Total |
|
611836 |
439323 |
407188 |
|
|
2012 |
|
Projects |
Equity Interest |
Total GFA (sq.m.) |
Saleable GFA (sq.m.) |
Area Sold as at the end of 2010 (sq.m.) |
Historical Average Selling Price (RMB/sq.m.) |
Current Selling Price (RMB/sq.m.) |
Hangzhou Sincere Garden Zhijingyuan |
100.0% |
142,175 |
94,085 |
91,315 |
29,109 |
30,000 |
Hangzhou Blue Patio Phase 4 (partial) |
85.0% |
33,171 |
24,533 |
11,759 |
13,781 |
13,781 |
Hangzhou Sapphire Mansion Phase 2 |
100.0% |
48,630 |
34,916 |
34,916 |
Residential: 29,066
Retail:
36,623 |
Sold out |
Hangzhou Sapphire Mansion Phase 3 |
100.0% |
175,373 |
121,605 |
85,429 |
50,977 |
60,960 |
Hangzhou Yunqi Rose Garden Phase 5 |
51.0% |
6,521 |
– |
To be launched |
– |
– |
Hangzhou Taohuayuan South Phase 9 (partial) |
64.0% |
42,310 |
27,373 |
6,280 |
45,202 |
48,475 |
Hangzhou Taohuayuan South Phase 10 |
64.0% |
30,589 |
19,320 |
To be launched |
– |
– |
Hangzhou Lijiang Apartment Phase 2 |
100.0% |
151,760 |
112,247 |
79,342 |
25,117 |
33,086 |
Hangzhou Hope Town Phase 6 |
45.0% |
46,445 |
29,622 |
2,810 |
25,280 |
26,000 |
Hangzhou Hope Town Phase 7 (partial) |
45.0% |
181,241 |
124,736 |
8,007 |
23,520 |
23,748 |
Hangzhou Xingqiao Purple Osmanthus Apartment Phase 3 |
35.0% |
67,346 |
45,950 |
24,184 |
9,843 |
10,511 |
Hangzhou Xingqiao Purple Osmanthus Apartment Phase 4 |
35.0% |
13,660 |
12,527 |
To be launched |
– |
– |
Hangzhou Aesthetic Garden Phase 1 |
9.0% |
66,897 |
46,567 |
21,237 |
46,527 |
53,064 |
Hangzhou Aesthetic Garden Phase 2 |
9.0% |
7,009 |
4,719 |
To be launched |
– |
– |
Hangzhou Orchid Mansion Phase 1 |
8.0% |
89,101 |
52,147 |
41,375 |
31,368 |
33,455 |
Total |
|
1,102,228 |
750,347 |
406,654 |
|
|
| |
|
Beyond 2012 |
|
4,369,061 |
2,886,384 |
239,876 |
|
|
Zhejiang Province
|
Cities |
No. of Projects |
Site Area(sq.m.) |
Total GFA (sq.m.) |
1 |
Fuyang |
1 |
153,336 |
419,924 |
2 |
Zhoushan |
6 |
2,213,680 |
3,519,556 |
3 |
Ningbo |
3 |
246,418 |
1,322,153 |
4 |
Shaoxing |
3 |
418,644 |
993,928 |
5 |
Chun’an |
2 |
229,306 |
318,238 |
6 |
Deqing |
1 |
194,677 |
270,509 |
7 |
Haining |
1 |
202,697 |
563,862 |
8 |
Wenzhou |
2 |
257,549 |
979,584 |
9 |
Huzhou |
1 |
289,319 |
365,369 |
10 |
Taizhou |
5 |
718,306 |
2,084,120 |
11 |
Lishui |
1 |
189,195 |
577,199 |
12 |
Changxing |
1 |
75,151 |
246,750 |
13 |
Lin’an |
4 |
1,708,475 |
766,248 |
14 |
Xinchang |
1 |
55,273 |
20,132 |
15 |
Xiangshan |
1 |
54,838 |
100,942 |
16 |
Zhuji |
1 |
356,295 |
995,956 |
17 |
Cixi |
2 |
184,564 |
400,467 |
Total |
|
36 |
7,547,723 |
13,944,937 |
Note: The above figures exclude Hangzhou.
Projects |
Type |
Equity Interest |
Site Area(sq.m.) |
Total GFA (sq.m.) |
Lin’an Jinyuyuan |
High-rise apartment |
65.0% |
40,304 |
170,502 |
Lin’an Qingshan Lake Hongfengyuan |
Low-rise apartment, Villa |
65.0% |
195,548 |
110,588 |
Lin’an Qingshan Lake Rose Garden |
Villa |
50.0% |
1,334,423 |
346,958 |
Lin’an Cuihu Mansion |
Villa |
15.0% |
138,200 |
138,200 |
Thousand-Island Lake Resort Condo |
Urban complex |
80.0% |
75,185 |
118,744 |
Thousand-Island Lake Rose Garden |
Villa, High-rise apartment |
51.0% |
154,121 |
199,494 |
Ningbo Crown Garden |
High-rise apartment |
60.0% |
92,169 |
342,371 |
Ningbo R&D Park |
Office |
60.0% |
40,439 |
109,500 |
Ningbo Eastern New City Project |
High-rise apartment |
45.1% |
113,810 |
870,282 |
Xinchang Rose Garden |
Villa |
80.0% |
55,273 |
20,132 |
Zhoushan Yulan Garden |
High-rise apartment |
100.0% |
62,843 |
195,539 |
Zhoushan Lily Apartment |
Serviced apartment |
100.0% |
22,623 |
82,431 |
Zhoushan Changzhidao Project* |
Integrated community |
96.9% |
1,541,204 |
2,436,308 |
Zhoushan Daishan Sky Blue Apartment |
High-rise apartment |
60.0% |
142,800 |
309,059 |
Zhoushan Zhujiajian Dongsha Resort Estate** |
Villa, High-rise apartment, Hotel |
90.0% |
214,929 |
236,180 |
Zhoushan Ocean University Project |
Low-rise apartment |
100.0% |
229,281 |
260,039 |
Cixi Grace Garden |
High-rise apartment |
60.0% |
62,576 |
172,573 |
Cixi Rose Garden |
Villa, High-rise apartment, Low-rise apartment |
49.0% |
121,988 |
227,894 |
Projects |
Type |
Equity Interest |
Site Area(sq.m.) |
Total GFA (sq.m.) |
Shaoxing Lily Garden |
High-rise apartment |
51.0% |
111,154 |
346,752 |
Shaoxing Yulan Garden |
High-rise apartment |
35.0% |
124,113 |
544,976 |
Shaoxing Jade Garden |
Villa |
51.0% |
183,377 |
102,200 |
Taizhou Rose Garden |
High-rise apartment, Villa |
60.0% |
294,177 |
467,063 |
Taizhou Yulan Plaza |
Urban complex |
49.0% |
140,669 |
740,132 |
Taizhou Yulan Plaza Qionghuayuan |
High-rise apartment |
40.0% |
32,101 |
122,095 |
Taizhou Xueyuan Rd. Project |
High-rise apartment |
49.0% |
107,184 |
365,821 |
Taizhou Stadium South Project |
Villa, High-rise apartment |
45.0% |
144,175 |
389,009 |
Changxing Plaza |
High-rise apartment |
51.0% |
75,151 |
246,750 |
Zhuji Greentown Plaza |
Urban complex |
60.0% |
356,295 |
995,956 |
Wenzhau Longwan Project |
Villa, High-rise apartment |
40.0% |
126,650 |
323,300 |
Wenzhou Lucheng Plaza |
Urban complex |
60.0% |
130,899 |
656,284 |
Xiangshan Lily Apartment |
High-rise apartment |
50.0% |
54,838 |
100,942 |
Huzhou Majestic Mansion |
High-rise apartment, Villa |
70.0% |
289,319 |
365,369 |
Deqing Yingxi Arcadia |
High-rise apartment, Villa |
100.0% |
194,677 |
270,509 |
Fuyang Harmony Garden |
High-rise apartment, Villa |
40.0% |
153,336 |
419,924 |
Haining Lily New Town |
Integrated community |
50.0% |
202,697 |
563,862 |
Lishui Beautiful Spring River |
High-rise apartment, Villa |
37.5% |
189,195 |
577,199 |
Total |
|
|
7,547,723 |
13,944,937 |
*The interest in Ruifeng Lot of Zhoushan Changzhidao Project (with a site area of 463,060 sq.m.) is 59.8%;
**The interests in the residential properties (with a site area of 117,200 sq.m.) and the hotel and serviced apartment (with a total site area of 97,729 sq.m.) of Zhoushan Zhujiajian Dongsha Resort Estate are 90% and 100%, respectively.
Completion schedule of projects in Zhejiang (excluding Hangzhou):
2011 |
|
Projects |
Equity Interest |
Total GFA (sq.m.) |
Saleable Area(sq.m.) |
Area Sold as at the end of 2010 (sq.m.) |
Historical Average Selling Price (RMB/sq.m.) |
Current Selling Price (RMB/sq.m.) |
Thousand-Island Lake Resort Condo Phase 4 |
80.0% |
24,640 |
15,832 |
11,196 |
26,965 |
33,761 |
Thousand-Island Lake Rose Garden Phase 1 |
51.0% |
139,655 |
96,889 |
89,646 |
8,836 |
12,270 |
Xinchang Rose Garden Phase 3 |
80.0% |
20,132 |
19,909 |
6,260 |
15,045 |
14,571 |
Zhuji Greentown Plaza Phase 1 |
60.0% |
30,995 |
23,583 |
21,543 |
11,691 |
39,991 |
Wenzhou Lucheng Plaza Phase 1 |
60.0% |
143,297 |
116,662 |
114,476 |
42,960 |
Sold out |
Wenzhou Lucheng Plaza Phase 2 |
60.0% |
141,272 |
105,011 |
102,104 |
With river-view:45,165 Without river-view:32,000 |
50,000 |
Xiangshan Lily Apartment Phase 2 |
50.0% |
100,942 |
72,516 |
48,452 |
14,129 |
16,494 |
Huzhou Majestic Mansion Phase 1 |
70.0% |
102,311 |
57,605 |
25,392 |
18,811 |
18,039 |
Haining Lily New Town High-rise Phase 3 (partial) |
50.0% |
60,263 |
45,990 |
42,432 |
5,779 |
9,223 |
Shaoxing Yulan Garden Phase 1 |
35.0% |
236,676 |
198,767 |
185,764 |
12,856 |
14,674 |
Shaoxing Jade Garden Phase 1 |
51.0% |
23,712 |
14,528 |
14,528 |
42,749 |
Sold out |
Cixi Rose Garden Phase 1 |
49.0% |
93,646 |
62,519 |
50,433 |
18,252 |
21,004 |
Taizhou Yulan Plaza Phase 1 |
49.0% |
154,434 |
115,413 |
91,603 |
18,904 |
24,808 |
Total |
|
1,271,975 |
945,224 |
803,831 |
|
|
2012 |
|
Projects |
Equity Interest |
Total GFA (sq.m.) |
Saleable Area(sq.m.) |
Area Sold as at the end of 2010 (sq.m.) |
Historical Average Selling Price (RMB/sq.m.) |
Current Selling Price (RMB/sq.m.) |
Lin’an Jinyuyuan Phase 1 |
65.0% |
71,304 |
57,701 |
40,859 |
13,815 |
14,987 |
Lin’an Qingshan Lake Rose Garden Phase 2 |
50.0% |
49,239 |
41,452 |
16,921 |
22,788 |
25,172 |
Thousand-Island Lake Resort Condo Phase 5 |
80.0% |
94,104 |
73,155 |
23,664 |
17,199 |
21,474 |
Thousand-Island Lake Rose Garden Phase 2 |
51.0% |
59,839 |
31,547 |
2,125 |
25,783 |
23,460 |
Ningbo Crown Garden Phase 2 |
60.0% |
187,308 |
128,433 |
125,128 |
Residential:
15,977 Retail:21,103 |
Retail:25,516 |
Zhoushan Yulan Garden |
100.0% |
195,539 |
145,003 |
138,673 |
14,236 |
17,478 |
Zhoushan Lily Apartment |
100.0% |
82,431 |
64,870 |
64,129 |
13,173 |
12,919 |
Zhoushan Changzhidao Project Phase 1 |
96.9% |
149,669 |
95,468 |
45,759 |
11,492 |
11,970 |
Zhoushan Changzhidao Project Phase 2 |
96.9% |
21,613 |
13,500 |
To be launched |
– |
– |
Zhoushan Daishan Sky Blue Apartment Phase 1 |
60.0% |
71,601 |
57,303 |
31,147 |
6,705 |
7,332 |
Taizhou Rose Garden Phase 1 |
60.0% |
52,299 |
30,816 |
26,402 |
15,082 |
21,843 |
Taizhou Rose Garden Phase 2 |
60.0% |
92,987 |
54,140 |
30,307 |
Townhouse:
23,938 Apartment:
12,463 |
Apartment:
15,797 |
Taizhou Yulan Plaza Qionghuayuan |
40.0% |
122,095 |
68,665 |
32,018 |
22,833 |
23,908 |
Changxing Plaza Phase 2 |
51.0% |
136,750 |
104,803 |
44,728 |
10,498 |
12,252 |
Zhuji Greentown Plaza Phase 2 |
60.0% |
321,131 |
232,683 |
195,950 |
Villa:41,244 Apartment:
11,443 Retail:24,790 |
Villa:35,350
Apartment:
12,600
Retail:25,000 |
Haining Lily New Town Low-rise Phase 5 |
50.0% |
85,342 |
52,983 |
37,038 |
18,743 |
21,250 |
Haining Lily New Town High-rise Phase 3 (partial) |
50.0% |
153,358 |
103,437 |
98,461 |
8,100 |
9,100 |
Shaoxing Jade Garden Phase 2 |
51.0% |
19,392 |
19,363 |
5,281 |
36,315 |
37,209 |
Cixi Rose Garden Phase 2 |
49.0% |
134,248 |
85,201 |
33,595 |
29,170 |
23,220 |
Total |
|
2,100,249 |
1,460,523 |
992,185 |
|
|
| |
Beyond 2012 |
|
10,572,712 |
7,033,379 |
323,171 |
|
|
Shanghai
|
Projects |
Type |
Equity Interest |
Site Area(sq.m.) |
Total GFA (sq.m.) |
1 |
Shanghai Rose Garden |
Villa |
100.0% |
485,914 |
142,596 |
2 |
Shanghai Bund House |
High-rise apartment |
51.0% |
47,050 |
236,178 |
3 |
Shanghai Yulan Garden |
Low-rise apartment |
100.0% |
58,163 |
135,663 |
4 |
Shanghai Tianshan Road Project |
Commercial, Hotel |
70.0% |
25,594 |
162,000 |
5 |
Shanghai East Sea Plaza |
Office |
49.0% |
4,741 |
38,117 |
6 |
Shanghai Bund Office Building Reconstruction Project |
Office |
40.0% |
2,762 |
23,822 |
7 |
Shanghai Bund International Financial Services Centre Lot No. (8-1) |
Office |
10.0% |
45,472 |
370,000 |
|
Total |
|
|
669,696 |
1,108,376 |
Completion schedule of projects in Shanghai:
2011 |
|
Projects |
Equity Interest |
Total GFA (sq.m.) |
Saleable Area(sq.m.) |
Area Sold as at the end of 2010 (sq.m.) |
Historical Average Selling Price (RMB/sq.m.) |
Current Selling Price (RMB/sq.m.) |
Shanghai Rose Garden Phase 3 |
100.0% |
47,912 |
18,650 |
11,091 |
61,011 |
57,108 |
Shanghai Bund House Phase 1 |
51.0% |
75,815 |
56,681 |
37,593 |
62,108 |
73,363 |
Total |
|
123,727 |
75,331 |
48,684 |
|
|
|
2012 |
|
|
|
|
|
|
Shanghai Rose Garden Phase 4 |
100.0% |
10,422 |
6,533 |
2,479 |
61,475 |
59,790 |
Shanghai Rose Garden Phase 5 |
100.0% |
11,594 |
7,493 |
To be launched |
– |
– |
Shanghai Yulan Garden |
100.0% |
135,663 |
86,477 |
To be launched |
– |
– |
Shanghai Bund Office Building Reconstruction Project |
40.0% |
23,822 |
20,575 |
Operational properties |
– |
– |
Total |
|
181,501 |
121,078 |
2,479 |
|
|
| |
| Beyond 2012 |
|
803,148 |
509,427 |
|
|
|
Jiangsu Province
Projects |
Type |
Equity Interest |
Site Area(sq.m.) |
Total GFA (sq.m.) |
Suzhou Rose Garden |
Villa |
66.7% |
213,853 |
222,054 |
Suzhou Majestic Mansion |
Villa, Low-rise apartment |
100.0% |
155,667 |
207,429 |
Suzhau Yeshan Island Project |
Villa |
70.0% |
220,693 |
30,000 |
Nanjing Rose Garden |
Villa |
70.0% |
186,119 |
75,585 |
Nantong Yulan Apartment |
High-rise apartment |
77.0% |
50,496 |
124,575 |
Nantong Rudong Hupanju |
Low-rise apartment, High-rise apartment |
50.0% |
62,524 |
101,047 |
Wuxi Lihu Camphor Garden |
High-rise apartment, Villa |
100.0% |
222,622 |
761,519 |
Wuxi Yulan Garden |
High-rise apartment |
85.0% |
180,826 |
561,268 |
Wuxi Lixin Ave West Project |
High-rise apartment |
49.0% |
170,960 |
490,642 |
Changzhau Project |
High-rise apartment |
55.0% |
415,252 |
1,576,645 |
Nantong Qidong Project |
Low-rise apartment |
51.0% |
162,987 |
452,200 |
Total |
|
|
2,041,999 |
4,602,964 |
Completion schedule of projects in Jiangsu:
2011 |
|
Projects |
Equity Interest |
Total GFA (sq.m.) |
Saleable Area(sq.m.) |
Area Sold as at the end of 2010(sq.m.) |
Historical Average Selling Price (RMB/sq.m.) |
Current Selling Price (RMB/sq.m.) |
Nanjing Rose Garden Phase 3 |
70.0% |
19,466 |
12,216 |
11,773 |
30,645 |
35,173 |
Nantong Yulan Apartment Phase 2 |
77.0% |
43,173 |
32,212 |
30,271 |
11,832 |
21,631 |
Wuxi Yulan Garden Phase 1 |
85.0% |
183,649 |
148,691 |
114,194 |
11,374 |
12,581 |
Total |
|
246,288 |
193,119 |
156,238 |
|
|
| |
2012 |
|
|
|
|
|
|
Nantong Yulan Apartment Phase 3 |
77.0% |
81,402 |
61,018 |
46,044 |
13,927 |
14,200 |
Nantong Rudong Hupanju Phase 5 |
50.0% |
101,047 |
76,496 |
46,508 |
5,993 |
5,202 |
Wuxi Lihu Camphor Garden Phase 1 |
100.0% |
74,805 |
36,392 |
13,820 |
23,922 |
23,366 |
Wuxi Yulan Garden Phase 2 |
85.0% |
256,009 |
167,987 |
17,615 |
13,208 |
13,465 |
Suzhou Majestic Mansion Phase 1 |
100.0% |
139,696 |
85,628 |
To be launched |
– |
– |
Total |
|
652,959 |
427,521 |
123,987 |
|
|
| |
| Beyond 2012 |
|
3,703,717 |
2,523,114 |
5,977 |
|
|
Beijing
|
Projects |
Type |
Equity Interest |
Site Area(sq.m.) |
Total GFA (sq.m.) |
1 |
Beijing Majestic Mansion |
Law-rise Apartment |
100.0% |
268,726 |
269,045 |
2 |
Beijing Lily Apartment |
Integrated community |
80.0% |
43,112 |
91,392 |
3 |
Beijing Sincere Garden |
High-rise apartment |
50.0% |
22,728 |
85,146 |
4 |
Beijing Jinghang Plaza |
Commercial, Office, Serviced apartment |
49.0% |
39,651 |
280,031 |
|
Total |
|
|
374,217 |
725,614 |
Completion schedule of projects in Beijing:
2011 |
|
Projects |
Equity Interest |
Total GFA (sq.m.) |
Saleable Area(sq.m.) |
Area Sold as at the end of 2010 (sq.m.) |
Historical Average Selling Price (RMB/sq.m.) |
Current Selling Price (RMB/sq.m.) |
Beijing Majestic Mansion Phase 2 (partial) |
100.0% |
38,016 |
27,206 |
27,206 |
36,786 |
Sold out |
Beijing Lily Apartment Phase 9 |
80.0% |
91,392 |
71,610 |
58,104 |
10,313 |
14,528 |
Beijing Sincere Garden Phase 1 |
50.0% |
59,146 |
36,665 |
32,952 |
38,459 |
45,000 |
Total |
|
188,554 |
135,481 |
118,262 |
|
|
| |
2012 |
|
|
|
|
|
|
Beijing Majestic Mansion Phase 3 |
100.0% |
76,027 |
54,599 |
To be launched |
– |
– |
Beijing Sincere Garden Phase 2 |
50.0% |
26,000 |
24,972 |
14,410 |
47,702 |
48,000 |
Total |
|
102,027 |
79,571 |
14,410 |
|
|
| |
| Beyond 2012 |
|
435,033 |
205,005 |
|
|
|
Shandong, Liaoning,Tianjin and Hebei
Projects |
Type |
Equity Interest |
Site Area(sq.m.) |
Total GFA (sq.m.) |
Tianjin Azure Coast |
Urban complex |
80.0% |
17,161 |
210,000 |
Qingdao Ideal City |
Integrated community |
80.0% |
1,020,400 |
2,033,954 |
Qingdao Jiaozhau Lagerstroemia Square |
High-rise apartment |
100.0% |
418,657 |
1,548,219 |
Qingdao Audit Office Project |
High-rise apartment, Commercial |
100.0% |
34,923 |
326,822 |
Xintai Yulan Garden |
Low-rise apartment, High-rise apartment |
70.0% |
256,400 |
619,986 |
Dalian Deep Blue Centre |
High-rise apartment, Office |
80.0% |
18,107 |
184,650 |
Tangshan South Lake Project |
High-rise apartment |
100.0% |
165,829 |
503,924 |
Jinan Shengfuzhuang Project |
High-rise apartment |
49.0% |
256,003 |
636,400 |
Jinan National Games Project |
Integrated community |
45.0% |
586,090 |
1,112,113 |
Total |
|
|
2,773,570 |
7,176,068 |
Note: The interest of residential properties of Dalian Deep Blue Plaza (with a site area of 10,857 sq.m.) is 80%, and that of the office part (with a site area of 7,250 sq.m.) is 100%.
Completion schedule of projects in Bohai Rim Region:
2012 |
|
Projects |
Equity Interest |
Total GFA (sq.m.) |
Saleable Area(sq.m.) |
Area Sold as at end of 2010 (sq.m.) |
Historical Average Selling Price (RMB/sq.m.) |
Current Selling Price (RMB/sq.m.) |
Qingdao Jiaozhau Lagerstroemia Square Phase 1 |
100.0% |
185,693 |
148,794 |
52,417 |
6,536 |
6,960 |
Dalian Deep Blue Centre Phase 1 |
80.0% |
117,565 |
93,729 |
28,039 |
24,455 |
25,628 |
Tangshan South Lake Project Phase 1 |
100.0% |
132,605 |
118,590 |
20,661 |
9,042 |
10,230 |
Jinan National Games Project Phase 4 |
45.0% |
262,862 |
148,890 |
8,467 |
20,207 |
17,560 |
Total |
|
698,725 |
510,003 |
109,584 |
|
|
| |
| Beyond 2012 |
|
6,477,343 |
4,580,543 |
22,376 |
|
|
Other Provincial Cities
Projects |
Type |
Equity Interest |
Site Area(sq.m.) |
Total GFA (sq.m.) |
Changsha Bamboo Garden |
Villa |
49.5% |
947,620 |
271,600 |
Hefei Jade Lake Rose Garden |
High-rise apartment, Villa |
100.0% |
333,373 |
819,876 |
Zhengzhou Yanming Lake Rose Garden |
Villa |
100.0% |
456,691 |
224,384 |
Zhengzhau Zhongmau Lily Garden |
Low-rise apartment |
100.0% |
78,501 |
174,646 |
Xinjiang Lily Apartment |
Low-rise apartment |
50.0% |
381,685 |
607,538 |
Hainan Clear Water Bay |
Integrated community |
51.0% |
1,991,706 |
1,675,992 |
Total |
|
|
4,189,576 |
3,774,036 |
Completion schedule of projects in other provincial cities:
2011 |
|
Projects |
Equity Interest |
Total GFA (sq.m.) |
Saleable Area(sq.m.) |
Area Sold as at the end of 2010 (sq.m.) |
Historical Average Selling Price (RMB/sq.m.) |
Current Selling Price (RMB/sq.m.) |
Changsha Bamboo Garden North Phase 5 |
49.5% |
4,156 |
4,156 |
To be launched |
– |
– |
Xinjiang Lily Apartment Phase 1 (partial) |
50.0% |
118,742 |
71,495 |
69,700 |
9,781 |
10,270 |
Total |
122,898 |
75,651 |
69,700 |
|
|
|
| |
2012 |
|
|
|
|
|
|
Hefei Jade Lake Rose Garden Phase 1 |
100.0% |
106,437 |
60,621 |
11,713 |
17,508 |
17,981 |
Xinjiang Lily Apartment Phase 2 |
50.0% |
175,000 |
106,000 |
To be launched |
– |
– |
Hainan Clear Water Bay Phase 1 |
51.0% |
180,025 |
128,413 |
To be launched |
– |
– |
Total |
461,462 |
295,034 |
11,713 |
|
|
|
|
Beyond 2012 |
|
|
|
|
|
|
Beyond 2012 |
|
1,495,967 |
896,900 |
– |
|
|
Anhui |
|
713,439 |
544,622 |
7,188 |
|
|
Henan |
|
399,030 |
261,571 |
– |
|
|
Hunan |
|
267,444 |
220,812 |
– |
|
|
Xinjiang |
|
313,796 |
188,278 |
– |
|
|
Total |
|
3,189,676 |
2,112,183 |
7,188 |
|
|
|
