| PARKLANE VILLAGE |
| PRICELIST |
| PARKLANE A |
|
|
|
|
|
|
|
|
|
| BLOCK 3B |
SELLING |
Size |
TCP |
24% |
76% |
5-YEAR TERM |
10-YEAR TERM |
| |
|
PRICE |
|
|
DOWNPAYMENT |
BALANCE |
1 yr @ 0% INT. M/A |
4 yrs @ 18% INT. M/A |
1 yr @ 0% INT. M/A |
9 yrs @ 18% INT. M/A |
| |
3 |
6800 |
202 |
1,373,600.00 |
329,664.00 |
1,043,936.00 |
17,398.93 |
24,536.67 |
8,699.47 |
17,625.82 |
| |
8 |
6800 |
165 |
1,122,000.00 |
269,280.00 |
852,720.00 |
14,212.00 |
20,042.33 |
7,106.00 |
14,397.32 |
| |
9 |
6800 |
165 |
1,122,000.00 |
269,280.00 |
852,720.00 |
14,212.00 |
20,042.33 |
7,106.00 |
14,397.32 |
| |
11 |
7000 |
224 |
1,568,000.00 |
376,320.00 |
1,191,680.00 |
19,861.33 |
28,009.25 |
9,930.67 |
20,120.33 |
| |
12b |
6600 |
160 |
1,056,000.00 |
253,440.00 |
802,560.00 |
13,376.00 |
18,863.37 |
6,688.00 |
13,550.42 |
| |
14 |
6600 |
160 |
1,056,000.00 |
253,440.00 |
802,560.00 |
13,376.00 |
18,863.37 |
6,688.00 |
13,550.42 |
| |
15 |
6600 |
160 |
1,056,000.00 |
253,440.00 |
802,560.00 |
13,376.00 |
18,863.37 |
6,688.00 |
13,550.42 |
| |
16 |
6600 |
168 |
1,108,800.00 |
266,112.00 |
842,688.00 |
14,044.80 |
19,806.54 |
7,022.40 |
14,227.94 |
| |
17 |
6600 |
168 |
1,108,800.00 |
266,112.00 |
842,688.00 |
14,044.80 |
19,806.54 |
7,022.40 |
14,227.94 |
| |
19 |
6600 |
168 |
1,108,800.00 |
266,112.00 |
842,688.00 |
14,044.80 |
19,806.54 |
7,022.40 |
14,227.94 |
| |
21 |
6600 |
202 |
1,333,200.00 |
319,968.00 |
1,013,232.00 |
16,887.20 |
23,815.00 |
8,443.60 |
17,107.41 |
| BLOCK 4B |
SELLING |
Size |
TCP |
24% |
76% |
5-YEAR TERM |
10-YEAR TERM |
| |
|
PRICE |
|
|
DOWNPAYMENT |
BALANCE |
1 yr @ 0% INT. M/A |
4 yrs @ 18% INT. M/A |
1 yr @ 0% INT. M/A |
9 yrs @ 18% INT. M/A |
| |
5 |
6600 |
175 |
1,155,000.00 |
277,200.00 |
877,800.00 |
14,630.00 |
20,631.81 |
7,315.00 |
14,820.78 |
| |
7 |
6600 |
175 |
1,155,000.00 |
277,200.00 |
877,800.00 |
14,630.00 |
20,631.81 |
7,315.00 |
14,820.78 |
| |
9 |
6600 |
226 |
1,491,600.00 |
357,984.00 |
1,133,616.00 |
18,893.60 |
26,644.51 |
9,446.80 |
19,139.97 |
| |
10 |
6600 |
283 |
1,867,800.00 |
448,272.00 |
1,419,528.00 |
23,658.80 |
33,364.59 |
11,829.40 |
23,967.31 |
| |
11 |
6800 |
297 |
2,019,600.00 |
484,704.00 |
1,534,896.00 |
25,581.60 |
36,076.20 |
12,790.80 |
25,915.18 |
| |
12B |
6800 |
258 |
1,754,400.00 |
421,056.00 |
1,333,344.00 |
22,222.40 |
31,338.92 |
11,111.20 |
22,512.18 |
| |
14 |
6800 |
227 |
1,543,600.00 |
370,464.00 |
1,173,136.00 |
19,552.27 |
27,573.39 |
9,776.13 |
19,807.23 |
| |
15 |
6800 |
237 |
1,611,600.00 |
386,784.00 |
1,224,816.00 |
20,413.60 |
28,788.08 |
10,206.80 |
20,679.79 |
| |
16 |
6800 |
196 |
1,332,800.00 |
319,872.00 |
1,012,928.00 |
16,882.13 |
23,807.86 |
8,441.07 |
17,102.28 |
| |
18 |
6800 |
175 |
1,190,000.00 |
285,600.00 |
904,400.00 |
15,073.33 |
21,257.02 |
7,536.67 |
15,269.89 |
| |
19 |
6800 |
175 |
1,190,000.00 |
285,600.00 |
904,400.00 |
15,073.33 |
21,257.02 |
7,536.67 |
15,269.89 |
| |
20 |
6800 |
175 |
1,190,000.00 |
285,600.00 |
904,400.00 |
15,073.33 |
21,257.02 |
7,536.67 |
15,269.89 |
| BLOCK 5B |
SELLING |
Size |
TCP |
24% |
76% |
5-YEAR TERM |
10-YEAR TERM |
| |
|
PRICE |
|
|
DOWNPAYMENT |
BALANCE |
1 yr @ 0% INT. M/A |
4 yrs @ 18% INT. M/A |
1 yr @ 0% INT. M/A |
9 yrs @ 18% INT. M/A |
| |
4 |
6800 |
210 |
1,428,000.00 |
342,720.00 |
1,085,280.00 |
18,088.00 |
25,508.42 |
9,044.00 |
18,323.87 |
| |
5 |
6800 |
217 |
1,475,600.00 |
354,144.00 |
1,121,456.00 |
18,690.93 |
26,358.70 |
9,345.47 |
18,934.66 |
| |
6 |
6800 |
309 |
2,101,200.00 |
504,288.00 |
1,596,912.00 |
26,615.20 |
37,533.82 |
13,307.60 |
26,962.26 |
| |
9 |
6600 |
207 |
1,366,200.00 |
327,888.00 |
1,038,312.00 |
17,305.20 |
24,404.49 |
8,652.60 |
17,530.86 |
| |
10 |
6600 |
201 |
1,326,600.00 |
318,384.00 |
1,008,216.00 |
16,803.60 |
23,697.11 |
8,401.80 |
17,022.72 |
| |
11 |
6600 |
194 |
1,280,400.00 |
307,296.00 |
973,104.00 |
16,218.40 |
22,871.84 |
8,109.20 |
16,429.89 |
| BLOCK 7 |
SELLING |
Size |
TCP |
24% |
76% |
5-YEAR TERM |
10-YEAR TERM |
| |
|
PRICE |
|
|
DOWNPAYMENT |
BALANCE |
1 yr @ 0% INT. M/A |
4 yrs @ 18% INT. M/A |
1 yr @ 0% INT. M/A |
9 yrs @ 18% INT. M/A |
| |
2 |
6600 |
150 |
990,000.00 |
237,600.00 |
752,400.00 |
12,540.00 |
17,684.41 |
6,270.00 |
12,703.52 |
| |
3 |
6600 |
150 |
990,000.00 |
237,600.00 |
752,400.00 |
12,540.00 |
17,684.41 |
6,270.00 |
12,703.52 |
| |
4 |
6600 |
150 |
990,000.00 |
237,600.00 |
752,400.00 |
12,540.00 |
17,684.41 |
6,270.00 |
12,703.52 |
| |
5 |
6600 |
150 |
990,000.00 |
237,600.00 |
752,400.00 |
12,540.00 |
17,684.41 |
6,270.00 |
12,703.52 |
| |
6 |
6600 |
150 |
990,000.00 |
237,600.00 |
752,400.00 |
12,540.00 |
17,684.41 |
6,270.00 |
12,703.52 |
| |
8 |
6600 |
150 |
990,000.00 |
237,600.00 |
752,400.00 |
12,540.00 |
17,684.41 |
6,270.00 |
12,703.52 |
| |
9 |
6600 |
150 |
990,000.00 |
237,600.00 |
752,400.00 |
12,540.00 |
17,684.41 |
6,270.00 |
12,703.52 |
| |
10 |
6600 |
150 |
990,000.00 |
237,600.00 |
752,400.00 |
12,540.00 |
17,684.41 |
6,270.00 |
12,703.52 |
| |
12A |
6600 |
150 |
990,000.00 |
237,600.00 |
752,400.00 |
12,540.00 |
17,684.41 |
6,270.00 |
12,703.52 |
| |
12B |
6600 |
150 |
990,000.00 |
237,600.00 |
752,400.00 |
12,540.00 |
17,684.41 |
6,270.00 |
12,703.52 |
| |
15 |
6600 |
150 |
990,000.00 |
237,600.00 |
752,400.00 |
12,540.00 |
17,684.41 |
6,270.00 |
12,703.52 |
| |
17 |
6800 |
150 |
1,020,000.00 |
244,800.00 |
775,200.00 |
12,920.00 |
18,220.30 |
6,460.00 |
13,088.48 |
| |
18 |
6800 |
150 |
1,020,000.00 |
244,800.00 |
775,200.00 |
12,920.00 |
18,220.30 |
6,460.00 |
13,088.48 |
| |
19 |
6800 |
150 |
1,020,000.00 |
244,800.00 |
775,200.00 |
12,920.00 |
18,220.30 |
6,460.00 |
13,088.48 |
| BLOCK 8 |
SELLING |
Size |
TCP |
24% |
76% |
5-YEAR TERM |
10-YEAR TERM |
| |
|
PRICE |
|
|
DOWNPAYMENT |
BALANCE |
1 yr @ 0% INT. M/A |
4 yrs @ 18% INT. M/A |
1 yr @ 0% INT. M/A |
9 yrs @ 18% INT. M/A |
| |
1 |
6800 |
374 |
2,543,200.00 |
610,368.00 |
1,932,832.00 |
32,213.87 |
45,429.28 |
16,106.93 |
32,633.94 |
| |
5 |
6900 |
279 |
1,925,100.00 |
462,024.00 |
1,463,076.00 |
24,384.60 |
34,388.14 |
12,192.30 |
24,702.58 |
| |
6 |
6900 |
271 |
1,869,900.00 |
448,776.00 |
1,421,124.00 |
23,685.40 |
33,402.10 |
11,842.70 |
23,994.26 |
| |
7 |
6800 |
233 |
1,584,400.00 |
380,256.00 |
1,204,144.00 |
20,069.07 |
28,302.20 |
10,034.53 |
20,330.77 |
| |
8 |
6800 |
243 |
1,652,400.00 |
396,576.00 |
1,255,824.00 |
20,930.40 |
29,516.89 |
10,465.20 |
21,203.33 |
| |
9 |
6700 |
352 |
2,358,400.00 |
566,016.00 |
1,792,384.00 |
29,873.07 |
42,128.19 |
14,936.53 |
30,262.61 |
| |
10 |
6700 |
352 |
2,358,400.00 |
566,016.00 |
1,792,384.00 |
29,873.07 |
42,128.19 |
14,936.53 |
30,262.61 |
| |
11 |
6600 |
229 |
1,511,400.00 |
362,736.00 |
1,148,664.00 |
19,144.40 |
26,998.20 |
9,572.20 |
19,394.04 |
| |
12A |
6600 |
200 |
1,320,000.00 |
316,800.00 |
1,003,200.00 |
16,720.00 |
23,579.21 |
8,360.00 |
16,938.03 |
| |
12B |
6600 |
200 |
1,320,000.00 |
316,800.00 |
1,003,200.00 |
16,720.00 |
23,579.21 |
8,360.00 |
16,938.03 |
| |
14 |
6600 |
200 |
1,320,000.00 |
316,800.00 |
1,003,200.00 |
16,720.00 |
23,579.21 |
8,360.00 |
16,938.03 |
| |
15 |
6600 |
200 |
1,320,000.00 |
316,800.00 |
1,003,200.00 |
16,720.00 |
23,579.21 |
8,360.00 |
16,938.03 |
| |
16 |
6600 |
200 |
1,320,000.00 |
316,800.00 |
1,003,200.00 |
16,720.00 |
23,579.21 |
8,360.00 |
16,938.03 |
| |
17 |
6600 |
200 |
1,320,000.00 |
316,800.00 |
1,003,200.00 |
16,720.00 |
23,579.21 |
8,360.00 |
16,938.03 |
| |
18 |
6600 |
200 |
1,320,000.00 |
316,800.00 |
1,003,200.00 |
16,720.00 |
23,579.21 |
8,360.00 |
16,938.03 |
| |
19 |
6600 |
200 |
1,320,000.00 |
316,800.00 |
1,003,200.00 |
16,720.00 |
23,579.21 |
8,360.00 |
16,938.03 |
| |
20 |
6600 |
200 |
1,320,000.00 |
316,800.00 |
1,003,200.00 |
16,720.00 |
23,579.21 |
8,360.00 |
16,938.03 |
| |
21 |
6700 |
202 |
1,353,400.00 |
324,816.00 |
1,028,584.00 |
17,143.07 |
24,175.84 |
8,571.53 |
17,366.61 |
| |
22 |
6700 |
202 |
1,353,400.00 |
324,816.00 |
1,028,584.00 |
17,143.07 |
24,175.84 |
8,571.53 |
17,366.61 |
| |
24 |
6600 |
200 |
1,320,000.00 |
316,800.00 |
1,003,200.00 |
16,720.00 |
23,579.21 |
8,360.00 |
16,938.03 |
| |
25 |
6600 |
200 |
1,320,000.00 |
316,800.00 |
1,003,200.00 |
16,720.00 |
23,579.21 |
8,360.00 |
16,938.03 |
| |
26 |
6600 |
200 |
1,320,000.00 |
316,800.00 |
1,003,200.00 |
16,720.00 |
23,579.21 |
8,360.00 |
16,938.03 |
| |
27 |
6600 |
200 |
1,320,000.00 |
316,800.00 |
1,003,200.00 |
16,720.00 |
23,579.21 |
8,360.00 |
16,938.03 |
| |
28 |
6600 |
200 |
1,320,000.00 |
316,800.00 |
1,003,200.00 |
16,720.00 |
23,579.21 |
8,360.00 |
16,938.03 |
| |
29 |
6600 |
200 |
1,320,000.00 |
316,800.00 |
1,003,200.00 |
16,720.00 |
23,579.21 |
8,360.00 |
16,938.03 |
| |
30 |
6600 |
200 |
1,320,000.00 |
316,800.00 |
1,003,200.00 |
16,720.00 |
23,579.21 |
8,360.00 |
16,938.03 |
| |
31 |
6800 |
200 |
1,360,000.00 |
326,400.00 |
1,033,600.00 |
17,226.67 |
24,293.73 |
8,613.33 |
17,451.30 |
| |
32 |
6800 |
200 |
1,360,000.00 |
326,400.00 |
1,033,600.00 |
17,226.67 |
24,293.73 |
8,613.33 |
17,451.30 |
| |
33 |
6800 |
200 |
1,360,000.00 |
326,400.00 |
1,033,600.00 |
17,226.67 |
24,293.73 |
8,613.33 |
17,451.30 |
| |
35 |
6800 |
242 |
1,645,600.00 |
394,944.00 |
1,250,656.00 |
20,844.27 |
29,395.42 |
10,422.13 |
21,116.08 |
| |
36 |
6900 |
273 |
1,883,700.00 |
452,088.00 |
1,431,612.00 |
23,860.20 |
33,648.61 |
11,930.10 |
24,171.34 |
| BLOCK 10 |
SELLING |
Size |
TCP |
24% |
76% |
5-YEAR TERM |
10-YEAR TERM |
| |
|
PRICE |
|
|
DOWNPAYMENT |
BALANCE |
1 yr @ 0% INT. M/A |
4 yrs @ 18% INT. M/A |
1 yr @ 0% INT. M/A |
9 yrs @ 18% INT. M/A |
| |
9 |
6600 |
166 |
1,095,600.00 |
262,944.00 |
832,656.00 |
13,877.60 |
19,570.75 |
6,938.80 |
14,058.56 |
| |
10 |
6600 |
164 |
1,082,400.00 |
259,776.00 |
822,624.00 |
13,710.40 |
19,334.95 |
6,855.20 |
13,889.18 |
| BLOCK 11 |
SELLING |
Size |
TCP |
24% |
76% |
5-YEAR TERM |
10-YEAR TERM |
| |
|
PRICE |
|
|
DOWNPAYMENT |
BALANCE |
1 yr @ 0% INT. M/A |
4 yrs @ 18% INT. M/A |
1 yr @ 0% INT. M/A |
9 yrs @ 18% INT. M/A |
| |
2 |
6600 |
175 |
1,155,000.00 |
277,200.00 |
877,800.00 |
14,630.00 |
20,631.81 |
7,315.00 |
14,820.78 |
| |
1 |
6800 |
190 |
1,292,000.00 |
310,080.00 |
981,920.00 |
16,365.33 |
23,079.05 |
8,182.67 |
16,578.74 |
|
|
|
|
|
|
|
|
|
|
|
| PARKLANE B |
|
|
|
|
|
|
|
|
|
| BLOCK 1 |
SELLING |
Size |
TCP |
24% |
76% |
5-YEAR TERM |
10-YEAR TERM |
| |
|
PRICE |
|
|
DOWNPAYMENT |
BALANCE |
1 yr @ 0% INT. M/A |
4 yrs @ 18% INT. M/A |
1 yr @ 0% INT. M/A |
9 yrs @ 18% INT. M/A |
| |
1 |
6800 |
245 |
1,666,000.00 |
399,840.00 |
1,266,160.00 |
21,102.67 |
29,759.82 |
10,551.33 |
21,377.85 |
| |
2 |
6800 |
255 |
1,734,000.00 |
416,160.00 |
1,317,840.00 |
21,964.00 |
30,974.51 |
10,982.00 |
22,250.41 |
| |
3 |
7000 |
249 |
1,743,000.00 |
418,320.00 |
1,324,680.00 |
22,078.00 |
31,135.28 |
11,039.00 |
22,365.90 |
| |
8 |
6900 |
285 |
1,966,500.00 |
471,960.00 |
1,494,540.00 |
24,909.00 |
35,127.67 |
12,454.50 |
25,233.81 |
| |
9 |
6800 |
254 |
1,727,200.00 |
414,528.00 |
1,312,672.00 |
21,877.87 |
30,853.04 |
10,938.93 |
22,163.15 |
| |
10 |
6800 |
227 |
1,543,600.00 |
370,464.00 |
1,173,136.00 |
19,552.27 |
27,573.39 |
9,776.13 |
19,807.23 |
| |
11 |
6800 |
232 |
1,577,600.00 |
378,624.00 |
1,198,976.00 |
19,982.93 |
28,180.73 |
9,991.47 |
20,243.51 |
| |
12A |
6700 |
241 |
1,614,700.00 |
387,528.00 |
1,227,172.00 |
20,452.87 |
28,843.45 |
10,226.43 |
20,719.57 |
| |
12B |
6600 |
260 |
1,716,000.00 |
411,840.00 |
1,304,160.00 |
21,736.00 |
30,652.98 |
10,868.00 |
22,019.44 |
| |
14 |
6600 |
231 |
1,524,600.00 |
365,904.00 |
1,158,696.00 |
19,311.60 |
27,233.99 |
9,655.80 |
19,563.42 |
| |
15 |
6600 |
192 |
1,267,200.00 |
304,128.00 |
963,072.00 |
16,051.20 |
22,636.04 |
8,025.60 |
16,260.51 |
| |
16 |
6800 |
196 |
1,332,800.00 |
319,872.00 |
1,012,928.00 |
16,882.13 |
23,807.86 |
8,441.07 |
17,102.28 |
| |
17 |
7000 |
196 |
1,372,000.00 |
329,280.00 |
1,042,720.00 |
17,378.67 |
24,508.09 |
8,689.33 |
17,605.28 |
| |
18 |
7000 |
196 |
1,372,000.00 |
329,280.00 |
1,042,720.00 |
17,378.67 |
24,508.09 |
8,689.33 |
17,605.28 |
| |
19 |
7100 |
196 |
1,391,600.00 |
333,984.00 |
1,057,616.00 |
17,626.93 |
24,858.21 |
8,813.47 |
17,856.79 |
| |
20 |
6900 |
196 |
1,352,400.00 |
324,576.00 |
1,027,824.00 |
17,130.40 |
24,157.98 |
8,565.20 |
17,353.78 |
| |
21 |
6800 |
196 |
1,332,800.00 |
319,872.00 |
1,012,928.00 |
16,882.13 |
23,807.86 |
8,441.07 |
17,102.28 |
| |
22 |
6800 |
196 |
1,332,800.00 |
319,872.00 |
1,012,928.00 |
16,882.13 |
23,807.86 |
8,441.07 |
17,102.28 |
| |
23 |
6800 |
196 |
1,332,800.00 |
319,872.00 |
1,012,928.00 |
16,882.13 |
23,807.86 |
8,441.07 |
17,102.28 |
| |
24 |
6800 |
195 |
1,326,000.00 |
318,240.00 |
1,007,760.00 |
16,796.00 |
23,686.39 |
8,398.00 |
17,015.02 |
| |
25 |
6800 |
195 |
1,326,000.00 |
318,240.00 |
1,007,760.00 |
16,796.00 |
23,686.39 |
8,398.00 |
17,015.02 |
| |
26 |
6800 |
212 |
1,441,600.00 |
345,984.00 |
1,095,616.00 |
18,260.27 |
25,751.36 |
9,130.13 |
18,498.38 |
| |
34 |
6900 |
470 |
3,243,000.00 |
778,320.00 |
2,464,680.00 |
41,078.00 |
57,929.84 |
20,539.00 |
41,613.66 |
| |
35 |
6900 |
387 |
2,670,300.00 |
640,872.00 |
2,029,428.00 |
33,823.80 |
47,699.68 |
16,911.90 |
34,264.86 |
| |
36 |
6800 |
381 |
2,590,800.00 |
621,792.00 |
1,969,008.00 |
32,816.80 |
46,279.56 |
16,408.40 |
33,244.73 |
| |
37 |
6900 |
369 |
2,546,100.00 |
611,064.00 |
1,935,036.00 |
32,250.60 |
45,481.09 |
16,125.30 |
32,671.15 |
| BLOCK 2 |
Size |
TCP |
RES |
24% |
76% |
5-YEAR TERM |
10-YEAR TERM |
| |
|
PRICE |
|
|
DOWNPAYMENT |
BALANCE |
1 yr @ 0% INT. M/A |
4 yrs @ 18% INT. M/A |
1 yr @ 0% INT. M/A |
9 yrs @ 18% INT. M/A |
| |
1 |
7000 |
230 |
1,610,000.00 |
386,400.00 |
1,223,600.00 |
20,393.33 |
28,759.49 |
10,196.67 |
20,659.26 |
| |
2 |
6800 |
202 |
1,373,600.00 |
329,664.00 |
1,043,936.00 |
17,398.93 |
24,536.67 |
8,699.47 |
17,625.82 |
| |
3 |
6800 |
202 |
1,373,600.00 |
329,664.00 |
1,043,936.00 |
17,398.93 |
24,536.67 |
8,699.47 |
17,625.82 |
| |
4 |
7000 |
343 |
2,401,000.00 |
576,240.00 |
1,824,760.00 |
30,412.67 |
42,889.16 |
15,206.33 |
30,809.25 |
| |
5 |
7000 |
381 |
2,667,000.00 |
640,080.00 |
2,026,920.00 |
33,782.00 |
47,640.73 |
16,891.00 |
34,222.52 |
| |
6 |
6800 |
187 |
1,271,600.00 |
305,184.00 |
966,416.00 |
16,106.93 |
22,714.64 |
8,053.47 |
16,316.97 |
| |
7 |
7000 |
230 |
1,610,000.00 |
386,400.00 |
1,223,600.00 |
20,393.33 |
28,759.49 |
10,196.67 |
20,659.26 |
|
|
|
|
|
|
|
|
|
|
|
| BLOCK 3A |
SELLING |
Size |
TCP |
24% |
76% |
5-YEAR TERM |
10-YEAR TERM |
| |
|
PRICE |
|
|
DOWNPAYMENT |
BALANCE |
1 yr @ 0% INT. M/A |
4 yrs @ 18% INT. M/A |
1 yr @ 0% INT. M/A |
9 yrs @ 18% INT. M/A |
| |
2 |
6800 |
152 |
1,033,600.00 |
248,064.00 |
785,536.00 |
13,092.27 |
18,463.24 |
6,546.13 |
13,262.99 |
| |
3 |
6800 |
152 |
1,033,600.00 |
248,064.00 |
785,536.00 |
13,092.27 |
18,463.24 |
6,546.13 |
13,262.99 |
| |
4 |
6800 |
152 |
1,033,600.00 |
248,064.00 |
785,536.00 |
13,092.27 |
18,463.24 |
6,546.13 |
13,262.99 |
| |
5 |
6800 |
152 |
1,033,600.00 |
248,064.00 |
785,536.00 |
13,092.27 |
18,463.24 |
6,546.13 |
13,262.99 |
| |
6 |
6800 |
152 |
1,033,600.00 |
248,064.00 |
785,536.00 |
13,092.27 |
18,463.24 |
6,546.13 |
13,262.99 |
| |
7 |
6800 |
152 |
1,033,600.00 |
248,064.00 |
785,536.00 |
13,092.27 |
18,463.24 |
6,546.13 |
13,262.99 |
| |
8 |
6800 |
152 |
1,033,600.00 |
248,064.00 |
785,536.00 |
13,092.27 |
18,463.24 |
6,546.13 |
13,262.99 |
| |
9 |
6800 |
152 |
1,033,600.00 |
248,064.00 |
785,536.00 |
13,092.27 |
18,463.24 |
6,546.13 |
13,262.99 |
| |
10 |
6800 |
190 |
1,292,000.00 |
310,080.00 |
981,920.00 |
16,365.33 |
23,079.05 |
8,182.67 |
16,578.74 |
| |
11 |
7000 |
220 |
1,540,000.00 |
369,600.00 |
1,170,400.00 |
19,506.67 |
27,509.08 |
9,753.33 |
19,761.03 |
| |
12A |
7000 |
265 |
1,855,000.00 |
445,200.00 |
1,409,800.00 |
23,496.67 |
33,135.94 |
11,748.33 |
23,803.06 |
| |
12B |
6600 |
229 |
1,511,400.00 |
362,736.00 |
1,148,664.00 |
19,144.40 |
26,998.20 |
9,572.20 |
19,394.04 |
| |
14 |
6600 |
125 |
825,000.00 |
198,000.00 |
627,000.00 |
10,450.00 |
14,737.01 |
5,225.00 |
10,586.27 |
| |
15 |
6600 |
125 |
825,000.00 |
198,000.00 |
627,000.00 |
10,450.00 |
14,737.01 |
5,225.00 |
10,586.27 |
| |
16 |
6600 |
125 |
825,000.00 |
198,000.00 |
627,000.00 |
10,450.00 |
14,737.01 |
5,225.00 |
10,586.27 |
| |
17 |
6600 |
125 |
825,000.00 |
198,000.00 |
627,000.00 |
10,450.00 |
14,737.01 |
5,225.00 |
10,586.27 |
| |
18 |
6600 |
125 |
825,000.00 |
198,000.00 |
627,000.00 |
10,450.00 |
14,737.01 |
5,225.00 |
10,586.27 |
| |
19 |
6600 |
125 |
825,000.00 |
198,000.00 |
627,000.00 |
10,450.00 |
14,737.01 |
5,225.00 |
10,586.27 |
| |
20 |
6600 |
125 |
825,000.00 |
198,000.00 |
627,000.00 |
10,450.00 |
14,737.01 |
5,225.00 |
10,586.27 |
| |
21 |
6600 |
125 |
825,000.00 |
198,000.00 |
627,000.00 |
10,450.00 |
14,737.01 |
5,225.00 |
10,586.27 |
| |
22 |
6600 |
125 |
825,000.00 |
198,000.00 |
627,000.00 |
10,450.00 |
14,737.01 |
5,225.00 |
10,586.27 |
| |
24 |
6900 |
271 |
1,869,900.00 |
448,776.00 |
1,421,124.00 |
23,685.40 |
33,402.10 |
11,842.70 |
23,994.26 |
|
|
|
|
|
|
|
|
|
|
|
| BLOCK 5a |
SELLING |
Size |
TCP |
24% |
76% |
5-YEAR TERM |
10-YEAR TERM |
| |
|
PRICE |
|
|
DOWNPAYMENT |
BALANCE |
1 yr @ 0% INT. M/A |
4 yrs @ 18% INT. M/A |
1 yr @ 0% INT. M/A |
9 yrs @ 18% INT. M/A |
| |
1 |
6900 |
228 |
1,573,200.00 |
377,568.00 |
1,195,632.00 |
19,927.20 |
28,102.13 |
9,963.60 |
20,187.05 |
| |
5 |
6800 |
125 |
850,000.00 |
204,000.00 |
646,000.00 |
10,766.67 |
15,183.58 |
5,383.33 |
10,907.06 |
| |
6 |
6800 |
125 |
850,000.00 |
204,000.00 |
646,000.00 |
10,766.67 |
15,183.58 |
5,383.33 |
10,907.06 |
| |
7 |
6800 |
125 |
850,000.00 |
204,000.00 |
646,000.00 |
10,766.67 |
15,183.58 |
5,383.33 |
10,907.06 |
| |
8 |
6800 |
125 |
850,000.00 |
204,000.00 |
646,000.00 |
10,766.67 |
15,183.58 |
5,383.33 |
10,907.06 |
| |
9 |
6800 |
125 |
850,000.00 |
204,000.00 |
646,000.00 |
10,766.67 |
15,183.58 |
5,383.33 |
10,907.06 |
| |
10 |
6800 |
125 |
850,000.00 |
204,000.00 |
646,000.00 |
10,766.67 |
15,183.58 |
5,383.33 |
10,907.06 |
| |
11 |
6800 |
125 |
850,000.00 |
204,000.00 |
646,000.00 |
10,766.67 |
15,183.58 |
5,383.33 |
10,907.06 |
| |
12a |
6800 |
125 |
850,000.00 |
204,000.00 |
646,000.00 |
10,766.67 |
15,183.58 |
5,383.33 |
10,907.06 |
| |
12b |
6800 |
153 |
1,040,400.00 |
249,696.00 |
790,704.00 |
13,178.40 |
18,584.71 |
6,589.20 |
13,350.25 |
| |
14 |
6800 |
146 |
992,800.00 |
238,272.00 |
754,528.00 |
12,575.47 |
17,734.43 |
6,287.73 |
12,739.45 |
| |
15 |
6800 |
145 |
986,000.00 |
236,640.00 |
749,360.00 |
12,489.33 |
17,612.96 |
6,244.67 |
12,652.19 |
| |
16 |
6800 |
146 |
992,800.00 |
238,272.00 |
754,528.00 |
12,575.47 |
17,734.43 |
6,287.73 |
12,739.45 |
| |
17 |
6800 |
148 |
1,006,400.00 |
241,536.00 |
764,864.00 |
12,747.73 |
17,977.36 |
6,373.87 |
12,913.96 |
| |
18 |
6800 |
151 |
1,026,800.00 |
246,432.00 |
780,368.00 |
13,006.13 |
18,341.77 |
6,503.07 |
13,175.73 |
| |
19 |
7000 |
238 |
1,666,000.00 |
399,840.00 |
1,266,160.00 |
21,102.67 |
29,759.82 |
10,551.33 |
21,377.85 |
| |
20 |
7000 |
286 |
2,002,000.00 |
480,480.00 |
1,521,520.00 |
25,358.67 |
35,761.81 |
12,679.33 |
25,689.34 |
| |
21 |
6600 |
174 |
1,148,400.00 |
275,616.00 |
872,784.00 |
14,546.40 |
20,513.92 |
7,273.20 |
14,736.09 |
| |
22 |
6600 |
168 |
1,108,800.00 |
266,112.00 |
842,688.00 |
14,044.80 |
19,806.54 |
7,022.40 |
14,227.94 |
| |
23 |
6600 |
164 |
1,082,400.00 |
259,776.00 |
822,624.00 |
13,710.40 |
19,334.95 |
6,855.20 |
13,889.18 |
| |
24 |
6600 |
163 |
1,075,800.00 |
258,192.00 |
817,608.00 |
13,626.80 |
19,217.06 |
6,813.40 |
13,804.49 |
| |
25 |
6600 |
163 |
1,075,800.00 |
258,192.00 |
817,608.00 |
13,626.80 |
19,217.06 |
6,813.40 |
13,804.49 |
| |
26 |
6600 |
159 |
1,049,400.00 |
251,856.00 |
797,544.00 |
13,292.40 |
18,745.47 |
6,646.20 |
13,465.73 |
| |
27 |
6600 |
125 |
825,000.00 |
198,000.00 |
627,000.00 |
10,450.00 |
14,737.01 |
5,225.00 |
10,586.27 |
| |
28 |
6600 |
125 |
825,000.00 |
198,000.00 |
627,000.00 |
10,450.00 |
14,737.01 |
5,225.00 |
10,586.27 |
| |
29 |
6600 |
125 |
825,000.00 |
198,000.00 |
627,000.00 |
10,450.00 |
14,737.01 |
5,225.00 |
10,586.27 |
| |
30 |
6600 |
125 |
825,000.00 |
198,000.00 |
627,000.00 |
10,450.00 |
14,737.01 |
5,225.00 |
10,586.27 |
| |
31 |
6600 |
125 |
825,000.00 |
198,000.00 |
627,000.00 |
10,450.00 |
14,737.01 |
5,225.00 |
10,586.27 |
| |
32 |
6600 |
125 |
825,000.00 |
198,000.00 |
627,000.00 |
10,450.00 |
14,737.01 |
5,225.00 |
10,586.27 |
| |
33 |
6600 |
125 |
825,000.00 |
198,000.00 |
627,000.00 |
10,450.00 |
14,737.01 |
5,225.00 |
10,586.27 |
| |
34 |
6600 |
125 |
825,000.00 |
198,000.00 |
627,000.00 |
10,450.00 |
14,737.01 |
5,225.00 |
10,586.27 |
| |
35 |
6600 |
125 |
825,000.00 |
198,000.00 |
627,000.00 |
10,450.00 |
14,737.01 |
5,225.00 |
10,586.27 |
| |
36 |
6600 |
125 |
825,000.00 |
198,000.00 |
627,000.00 |
10,450.00 |
14,737.01 |
5,225.00 |
10,586.27 |
| |
38 |
6700 |
238 |
1,594,600.00 |
382,704.00 |
1,211,896.00 |
20,198.27 |
28,484.40 |
10,099.13 |
20,461.65 |
|
*Final computations will be subject to CCEI
review. |
|
|
|
|
|
|
*Final area will be determined upon title
transfer. |
|
|
|
|
|
|
*Prices may change without prior notice. |
|
|
|
|
|
|
|
*Subject to CCEI terms and conditions. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
***Based on new map released - 1/21/09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|