You are on page 1of 2

PREMIUM "A" Lots

SPOT CASH 1 YEAR TO PAY 2 YEARS TO PAY 3 TO 5 YEARS TO PAY at 10% interest
Total 12 Monthly Total 24 Monthly Total
Unit Unit Unit Unit 80% 36 Monthly 48 Monthly 60 Monthly
Lot Area Spot Cash Selling Payments Selling Payments Selling 20% DP
Price Price Price Price Balance Payments Payments Payments
Price 0% Interest Price 0% Interest Price
3 yrs. 4 yrs. 5 yrs.
Factors (0.03226718719) (0.02536258343) (0.02124704471)

Block 1
6 849 2,400 2,037,600 2,450 2,080,050 173,337.50 2,500 2,122,500 88,437.50 2,600 2,207,400 441,480 1,765,920 56,981.27 44,788.29 37,520.58

Block 2
8 750 2,400 1,800,000 2,450 1,837,500 153,125.00 2,500 1,875,000 78,125.00 2,600 1,950,000 390,000 1,560,000 50,336.81 39,565.63 33,145.39
9 839 2,400 2,013,600 2,450 2,055,550 171,295.83 2,500 2,097,500 87,395.83 2,600 2,181,400 436,280 1,745,120 56,310.11 44,260.75 37,078.64

BLOCK 3
2 750 2,400 1,800,000 2,450 1,837,500 153,125.00 2,500 1,875,000 78,125.00 2,600 1,950,000 390,000 1,560,000 50,336.81 39,565.63 33,145.39
3 857 2,400 2,056,800 2,450 2,099,650 174,970.83 2,500 2,142,500 89,270.83 2,600 2,228,200 445,640 1,782,560 57,518.20 45,210.33 37,874.13
BLOCK 5
20 839 2,400 2,013,600 2,450 2,055,550 171,295.83 2,500 2,097,500 87,395.83 2,600 2,181,400 436,280 1,745,120 56,310.11 44,260.75 37,078.64
21 1,183 2,400 2,839,200 2,450 2,898,350 241,529.17 2,500 2,957,500 123,229.17 2,600 3,075,800 615,160 2,460,640 79,397.93 62,408.19 52,281.33

BLOCK 7
6, 21,35 750 2,400 1,800,000 2,450 1,837,500 153,125.00 2,500 1,875,000 78,125.00 2,600 1,950,000 390,000 1,560,000 50,336.81 39,565.63 33,145.39
20 881 2,400 2,114,400 2,450 2,158,450 179,870.83 2,500 2,202,500 91,770.83 2,600 2,290,600 458,120 1,832,480 59,128.98 46,476.43 38,934.78
22 790 2,400 1,896,000 2,450 1,935,500 161,291.67 2,500 1,975,000 82,291.67 2,600 2,054,000 410,800 1,643,200 53,021.44 41,675.80 34,913.14
26 961 2,400 2,306,400 2,450 2,354,450 196,204.17 2,500 2,402,500 100,104.17 2,600 2,498,600 499,720 1,998,880 64,498.24 50,696.76 42,470.29