Sei sulla pagina 1di 1

Lot Price List

Amount Per Total Lot Total Amount in 1 Total Amount in 2 50% down Payment 50% Down payment
Property Lot Size Rate 1 Rate 2 Time/Year Time/Year Interest in 1 year Interest in 2 Years Monthly In 1 year Monthly in 2 years
sqmrt Amount(cash Basis) year Years 1 year 2 years

Lot 1 4,000.00 100 400,000.00 0.20 0.30 1 2 80,000.00 240,000.00 480,000.00 640,000.00 240,000.00 320,000.00 20,000.00 13,333.33
Lot 2 4,000.00 100 400,000.00 0.20 0.30 1 2 80,000.00 240,000.00 480,000.00 640,000.00 240,000.00 320,000.00 20,000.00 13,333.33
Lot 3 3,500.00 100 350,000.00 0.20 0.30 1 2 70,000.00 210,000.00 420,000.00 560,000.00 210,000.00 280,000.00 17,500.00 11,666.67
Lot 4 3,000.00 100 300,000.00 0.20 0.30 1 2 60,000.00 180,000.00 360,000.00 480,000.00 180,000.00 240,000.00 15,000.00 10,000.00
Lot 5 2,500.00 100 250,000.00 0.20 0.30 1 2 50,000.00 150,000.00 300,000.00 400,000.00 150,000.00 200,000.00 12,500.00 8,333.33
Lot 6 2,500.00 100 250,000.00 0.20 0.30 1 2 50,000.00 150,000.00 300,000.00 400,000.00 150,000.00 200,000.00 12,500.00 8,333.33
Lot 7a 2,000.00 100 200,000.00 0.20 0.30 1 2 40,000.00 120,000.00 240,000.00 320,000.00 120,000.00 160,000.00 10,000.00 6,666.67
Lot 7 4,000.00 100 400,000.00 0.20 0.30 1 2 80,000.00 240,000.00 480,000.00 640,000.00 240,000.00 320,000.00 20,000.00 13,333.33
Lot 8 4,000.00 100 400,000.00 0.20 0.30 1 2 80,000.00 240,000.00 480,000.00 640,000.00 240,000.00 320,000.00 20,000.00 13,333.33
Lot 9 3,500.00 100 350,000.00 0.20 0.30 1 2 70,000.00 210,000.00 420,000.00 560,000.00 210,000.00 280,000.00 17,500.00 11,666.67
Lot 10 3,000.00 100 300,000.00 0.20 0.30 1 2 60,000.00 180,000.00 360,000.00 480,000.00 180,000.00 240,000.00 15,000.00 10,000.00
Lot 11 2,500.00 100 250,000.00 0.20 0.30 1 2 50,000.00 150,000.00 300,000.00 400,000.00 150,000.00 200,000.00 12,500.00 8,333.33
Lot 12 2,000.00 168 336,000.00 0.20 0.30 1 2 67,200.00 201,600.00 403,200.00 537,600.00 201,600.00 268,800.00 16,800.00 11,200.00
Total In Cash Basis: 4,186,000.00 Total 5,023,200.00 6,697,600.00 2,511,600.00 3,348,800.00 209,300.00 139,533.33