BLOCK

LOT

AREA

UNIT PRICE

TOTAL PRICE

DOWN PAYMENT
20%

BALANCE

MO. AMORT
(5 Years)
(0.027053359)

MO. AMORT
(8 Years)
(0.021581109)

2

6

181

3,400

615,400

123,080

492,320

13,319

10,625

11

119

3,400

404,600

80,920

323,680

8,757

6,985

HOLD

16

105

3,400

357,000

71,400

285,600

7,726

6,164

3

29

122

3,500

427,000

85,400

341,600

9,241

7,372

10

17

123

3,730

458,790

91,758

367,032

9,929

7,921

18

97

3,730

361,810

72,362

289,448

7,831

6,247

29

122

3,500

427,000

85,400

341,600

9,241

7,372

29

122

3,500

427,000

85,400

341,600

9,241

7,372

11

13

195

2,740

534,300

106,860

427,440

11,564

9,225

15

225

2,740

616,500

123,300

493,200

13,343

10,644

12

9

147

4,840

711,480

142,296

569,184

15,398

12,294

11

131

4,840

634,040

126,808

507,232

13,772

10,947

14

139

4,840

672,760

134,552

538,208

14,560

11,615

19

112

4,840

542,080

108,416

433,664

11,732

9,359

27

137

4,840

663,080

132,616

530,464

14,351

11,448

28

117

4,840

556,280

113,256

453,024

12,256

9,777

30

123

4,840

595,320

119,064

476,256

12,884

10,278

13

7

133

5,080

675,640

135,128

540,512

14,623

11,665

13

129

5,080

655,320

131,064

524,256

14,183

11,314

15

112

5,080

568,960

113,792

455,168

12,314

9,823

17

119

5,080

604,520

120,904

483,616

13,083

10,437

18

121

5,080

614,680

122,936

491,744

13,303

10,612

23

154

5,080

782,320

156,464

625,856

16,932

13,507

25

122

5,080

619,760

123,952

495,808

13,413

10,700

26

124

5,080

629,920

125,984

503,936

13,633

10,875

14

6

115

5,200

598,000

119,600

478,400

12,942

10,324

9

75

5,200

15

5

100

4,840

484,400

96,800

387,200

10,475

8,356

6

132

4,840

638,880

127,776

511,104

13,827

11,030

7

87.45

4,840

423,258

84,651

338,606.40

9,160

7,307

8

138

4,840

667,920

133,584

534,336

14,456

11,532

23

126

4,840

609,840

121,968

487,872

13,199

10,529

32

172

4,840

832,480

166,496

665,984

18,017

14,373

48

141

4,840

682,440

136,488

545,952

14,770

11,782

16

9

165

4,600

759,000

151,800

607,200

16,427

13,104

11

199

4,600

915,400

183,080

732,320

19,812

15,804

12

118

4,600

542,800

108,560

434,240

11,748

9,372

13

140

4,600

644,000

128,800

515,200

13,938

11,119

17

11

143

4,240

606,320

121,264

485,056

13,122

10,468

19

144

4,240

610,560

122,112

488,448

13,214

10,541

23

75

4,240

318,000

63,600

254,400

6,882

5,490

21

19

124

3,200

396,800

79,360

317,440

8,588

6,851

21

106

3,200

339,200

67,840

271,360

7,341

5,856

28

160

3,200

512,000

102,400

409,600

11,081

8,840

HOLD

34

113

3,200

361,600

72,320

289,280

7,826

6,343

22

6

94

4,060

381,640

76,328

305,312

8,260

6,589

12

112

4,060

454,720

90,944

363,775

9,841

7,851

24

109

4,060

442,540

88,508

354,032

9,578

7,640.40

25

131

4,060

531,860

106,372

425,488

11,511

9,182

28

85

4,060

345,100

69,020

276,080

7,469

5,958

HOLD

34

134

4,060

544,040

108,808

435,232

11,775

9,393

23

1

137

4,600

630,200

126,040

504,160

13,639

10,880

10

146

4,600

671,600

134,320

537,280

14,535

11,595

15

136

4,600

625,600

125,120

500,480

13,540

10,801

18

141

4,600

648,600

129,720

518,880

14,037

11,198

20

122

4,600

561,200

112,240

448,960

12,146

9,689

HOLD

21

122

4,600

561,200

112,240

448,960

12,146

9,689

22

127

4,600

584,200

116,840

467,360

12,644

10,086

HOLD

23

124

4,600

570,400

114,080

456,320

12,345

9,848

24

123

4,600

565,800

113,160

452,640

12,245

9,768

30

121

4,600

556,600

111,320

445,280

12,046

9,610

32

110

4,600

506,000

101,200

404,800

10,951

8,736