| Block |
LOT |
AREA |
PRICE/SQM |
TCP |
OUTRIGHT CASH
w/ 5% discount |
5 YEARS TERM |
| 24%DP |
BALANCE |
5 YRS M/A at 16% INT. |
| 1 |
1 |
219 |
13,000.00 |
2,847,000.00 |
2,704,650.00 |
683,280.00 |
2,163,720.00 |
52,621.67 |
|
2 |
189 |
12,000.00 |
2,268,000.00 |
2,154,600.00 |
544,320.00 |
1,723,680.00 |
41,919.90 |
|
3 |
170 |
12,000.00 |
2,040,000.00 |
1,938,000.00 |
489,600.00 |
1,550,400.00 |
37,705.73 |
|
4 |
180 |
12,000.00 |
2,160,000.00 |
2,052,000.00 |
518,400.00 |
1,641,600.00 |
39,923.71 |
|
5 |
193 |
12,000.00 |
2,316,000.00 |
2,200,200.00 |
555,840.00 |
1,760,160.00 |
42,807.09 |
|
6 |
167 |
13,000.00 |
2,171,000.00 |
2,062,450.00 |
521,040.00 |
1,649,960.00 |
40,127.03 |
|
7 |
140 |
12,000.00 |
1,680,000.00 |
1,596,000.00 |
403,200.00 |
1,276,800.00 |
31,051.78 |
| |
8 |
180 |
12,000.00 |
2,160,000.00 |
2,052,000.00 |
518,400.00 |
1,641,600.00 |
39,923.71 |
| |
9 |
258 |
11,000.00 |
2,838,000.00 |
2,696,100.00 |
681,120.00 |
2,156,880.00 |
52,455.32 |
| |
10 |
178 |
11,000.00 |
1,958,000.00 |
1,860,100.00 |
469,920.00 |
1,488,080.00 |
36,190.11 |
|
11 |
145 |
11,000.00 |
1,595,000.00 |
1,515,250.00 |
382,800.00 |
1,212,200.00 |
29,480.70 |
| |
12 |
144 |
11,000.00 |
1,584,000.00 |
1,504,800.00 |
380,160.00 |
1,203,840.00 |
29,277.39 |
| |
| 2 |
1 |
288 |
13,000.00 |
3,744,000.00 |
3,556,800.00 |
898,560.00 |
2,845,440.00 |
69,201.10 |
| |
2 |
170 |
12,000.00 |
2,040,000.00 |
1,938,000.00 |
489,600.00 |
1,550,400.00 |
37,705.73 |
| |
3 |
155 |
11,000.00 |
1,705,000.00 |
1,619,750.00 |
409,200.00 |
1,295,800.00 |
31,513.86 |
| |
4 |
155 |
11,000.00 |
1,705,000.00 |
1,619,750.00 |
409,200.00 |
1,295,800.00 |
31,513.86 |
| |
5 |
156 |
12,000.00 |
1,872,000.00 |
1,778,400.00 |
449,280.00 |
1,442,720.00 |
34,600.55 |
| |
6 |
156 |
12,000.00 |
1,872,000.00 |
1,778,400.00 |
449,280.00 |
1,422,720.00 |
34,600.55 |
| |
7 |
168 |
13,000.00 |
2,184,000.00 |
2,074,800.00 |
524,160.00 |
1,659,840.00 |
40,367.31 |
| |
8 |
168 |
13,000.00 |
2,184,000.00 |
2,074,800.00 |
524,160.00 |
1,659,840.00 |
40,367.31 |
| |
9 |
156 |
12,000.00 |
1,872,000.00 |
1,778,400.00 |
449,280.00 |
1,442,720.00 |
34,600.55 |
| |
10 |
156 |
12,000.00 |
1,872,000.00 |
1,778,400.00 |
449,280.00 |
1,442,720.00 |
34,600.55 |
| |
11 |
155 |
11,000.00 |
1,705,000.00 |
1,619,750.00 |
409,200.00 |
1,295,800.00 |
31,513.86 |
| |
12 |
155 |
11,000.00 |
1,705,000.00 |
1,619,750.00 |
409,200.00 |
1,295,800.00 |
31,513.86 |
|
13 |
208 |
12,000.00 |
2,496,000.00 |
2,371,200.00 |
599,040.00 |
1,896,960.00 |
46,134.07 |
| |
14 |
163 |
12,000.00 |
1,956,000.00 |
1,858,200.00 |
469,440.00 |
1,486,560.00 |
36,153.14 |
| |
15 |
189 |
13,000.00 |
2,457,000.00 |
2,334,150.00 |
589,680.00 |
1,867,320.00 |
45,413.22 |
| |
16 |
286 |
13,000.00 |
3,718,000.00 |
3,532,100.00 |
892,320.00 |
2,825,680.00 |
68,720.54 |
| |
17 |
C |
|
|
|
|
|
|
| |
18 |
255 |
13,000.00 |
3,315,000.00 |
3,149,250.00 |
795,600.00 |
2,519,400.00 |
61,271.81 |
| |
19 |
249 |
13,000.00 |
3,237,000.00 |
3,075,150.00 |
776,880.00 |
2,460,120.00 |
59,830.12 |
| |
20 |
249 |
13,000.00 |
3,237,000.00 |
3,075,150.00 |
776,880.00 |
2,460,120.00 |
59,830.12 |
| |
21 |
250 |
13,000.00 |
3,250,000.00 |
3,087,500.00 |
780,000.00 |
2,470,000.00 |
60,070.40 |
| |
22 |
251 |
13,000.00 |
3,263,000.00 |
3,099,850.00 |
783,120.00 |
2,479,880.00 |
60,310.68 |
| |
23 |
252 |
13,000.00 |
3,276,000.00 |
3,112,200.00 |
786,240.00 |
2,489,760.00 |
60,550.96 |
| |
24 |
270 |
13,000.00 |
3,510,000.00 |
3,334,500.00 |
842,400.00 |
2,667,600.00 |
64,876.03 |
| |
| 3 |
1 |
C |
|
|
|
|
|
|
| |
2 |
416 |
12,000.00 |
4,992,000.00 |
4,742,400.00 |
1,198,080.00 |
3,793,920.00 |
92,268.13 |
| |
3 |
309 |
12,000.00 |
3,708,000.00 |
3,522,600.00 |
889,920.00 |
2,818,080.00 |
68,535.71 |
| |
4 |
258 |
12,000.00 |
3,096,000.00 |
2,941,200.00 |
743,040.00 |
2,352,960.00 |
57,223.99 |
| |
5 |
PARK |
SPACE |
|
|
|
|
|
| |
6 |
249 |
12,000.00 |
2,988,000.00 |
2,838,600.00 |
717,120.00 |
2,270,880.00 |
55,227.80 |
| |
7 |
246 |
11,000.00 |
2,706,000.00 |
2,570,700.00 |
649,440.00 |
2,056,560.00 |
50,015.54 |
| |
8 |
245 |
11,000.00 |
2,695,000.00 |
2,560,250.00 |
646,800.00 |
2,048,200.00 |
49,812.22 |
| |
9 |
275 |
11,000.00 |
3,025,000.00 |
2,873,750.00 |
726,000.00 |
2,299,000.00 |
55,911.68 |
| |
10 |
281 |
11,000.00 |
3,091,000.00 |
2,936,450.00 |
741,840.00 |
2,349,160.00 |
57,131.57 |
| |
|
|
|
|
|
|
|
|
| |
|
*Prices are subject to change without prior notice and do not form any contract. The management reserves the right to make necessary correction on any erroneous computation.
|
