LOT ONLY

LOT SZIE UNIT NO. OF LOTS PRICE / SQM PRICE / LOT AMOUNT MONTHLY AMORTIZATION MONTHLY RECEIVABLE
34 SQM 1 9,000.00 306,000.00 306,000.00 4,440.21 4,440.21
36 SQM 7 9,000.00 324,000.00 2,268,000.00 4,698.46 32,889.22
37 SQM 1 9,000.00 333,000.00 333,000.00 4,827.58 4,827.58
38 SQM 1 9,000.00 342,000.00 342,000.00 4,956.71 4,956.71
40 SQM 1 9,000.00 360,000.00 360,000.00 5,214.95 5,214.95
41 SQM 1 9,000.00 369,000.00 369,000.00 5,344.08 5,344.08
42 SQM 1 9,000.00 378,000.00 378,000.00 5,473.20 5,473.20
45 SQM 1 9,000.00 405,000.00 405,000.00 5,860.57 5,860.57
49 SQM 1 9,000.00 441,000.00 441,000.00 6,377.07 6,377.07
TOTAL 15 5,202,000.00 75,383.59

HOUSE ONLY
LOT SZIE UNIT NO. OF LOTS HOUSE PRICE
34 SQM 1 2,500,000.00
36 SQM 7 2,500,000.00
37 SQM 1 2,500,000.00
38 SQM 1 2,500,000.00
40 SQM 1 2,500,000.00
41 SQM 1 2,500,000.00
42 SQM 1 2,500,000.00
45 SQM 1 2,500,000.00
49 SQM 1 2,500,000.00