| wood lane | |||||||||||||||||||
| Ph | Blk | Lot | Area | Price /Sqm | Gross Contract Price | Rsvn Fee | 10% Cash Discount | CASH | 10% DP | 10% disc on DP (if w/in 7days) | DP Balance | 90% Bal | Ammortization | ||||||
| 1 yr, 0% | 2 yrs, 0% | 3YEARS 1-2yrs, 0% | 3rd yr @ 16% | 4 yrs, 14% | 5 yrs, 16% | ||||||||||||||
| 1 | 1 | 2 | 186 | 9,000 | 1,674,000 | 30,000 | 167,400 | 1,476,600 | 167,400 | (16,740) | 150,660 | 1,489,860 | 124,155 | 62,078 | 41,385 | ###### | 45,059 | 40,713 | 36,231 |
| 1 | 1 | 3 | 150 | 9,000 | 1,350,000 | 30,000 | 135,000 | 1,185,000 | 135,000 | (13,500) | 121,500 | 1,201,500 | 100,125 | 50,063 | 33,375 | ###### | 36,338 | 32,833 | 29,218 |
| 1 | 1 | 4 | 150 | 9,000 | 1,350,000 | 30,000 | 135,000 | 1,185,000 | 135,000 | (13,500) | 121,500 | 1,201,500 | 100,125 | 50,063 | 33,375 | ###### | 36,338 | 32,833 | 29,218 |
| 1 | 1 | 5 | 150 | 9,000 | 1,350,000 | 30,000 | 135,000 | 1,185,000 | 135,000 | (13,500) | 121,500 | 1,201,500 | 100,125 | 50,063 | 33,375 | ###### | 36,338 | 32,833 | 29,218 |
| 1 | 1 | 6 | 150 | 9,000 | 1,350,000 | 30,000 | 135,000 | 1,185,000 | 135,000 | (13,500) | 121,500 | 1,201,500 | 100,125 | 50,063 | 33,375 | ###### | 36,338 | 32,833 | 29,218 |
| 1 | 1 | 7 | 150 | 9,000 | 1,350,000 | 30,000 | 135,000 | 1,185,000 | 135,000 | (13,500) | 121,500 | 1,201,500 | 100,125 | 50,063 | 33,375 | ###### | 36,338 | 32,833 | 29,218 |
| 1 | 1 | 8 | 150 | 9,000 | 1,350,000 | 30,000 | 135,000 | 1,185,000 | 135,000 | (13,500) | 121,500 | 1,201,500 | 100,125 | 50,063 | 33,375 | ###### | 36,338 | 32,833 | 29,218 |
| 1 | 1 | 9 | 150 | 9,000 | 1,350,000 | 30,000 | 135,000 | 1,185,000 | 135,000 | (13,500) | 121,500 | 1,201,500 | 100,125 | 50,063 | 33,375 | ###### | 36,338 | 32,833 | 29,218 |
| 1 | 1 | 10 | 150 | 9,000 | 1,350,000 | 30,000 | 135,000 | 1,185,000 | 135,000 | (13,500) | 121,500 | 1,201,500 | 100,125 | 50,063 | 33,375 | ###### | 36,338 | 32,833 | 29,218 |
| 1 | 1 | 11 | 150 | 9,000 | 1,350,000 | 30,000 | 135,000 | 1,185,000 | 135,000 | (13,500) | 121,500 | 1,201,500 | 100,125 | 50,063 | 33,375 | ###### | 36,338 | 32,833 | 29,218 |
| 1 | 1 | 12 | 150 | 9,000 | 1,350,000 | 30,000 | 135,000 | 1,185,000 | 135,000 | (13,500) | 121,500 | 1,201,500 | 100,125 | 50,063 | 33,375 | ###### | 36,338 | 32,833 | 29,218 |
| 1 | 1 | 13 | 150 | 9,000 | 1,350,000 | 30,000 | 135,000 | 1,185,000 | 135,000 | (13,500) | 121,500 | 1,201,500 | 100,125 | 50,063 | 33,375 | ###### | 36,338 | 32,833 | 29,218 |
| 1 | 1 | 14 | 150 | 9,000 | 1,350,000 | 30,000 | 135,000 | 1,185,000 | 135,000 | (13,500) | 121,500 | 1,201,500 | 100,125 | 50,063 | 33,375 | ###### | 36,338 | 32,833 | 29,218 |
| 1 | 1 | 15 | 150 | 9,000 | 1,350,000 | 30,000 | 135,000 | 1,185,000 | 135,000 | (13,500) | 121,500 | 1,201,500 | 100,125 | 50,063 | 33,375 | ###### | 36,338 | 32,833 | 29,218 |
| 1 | 1 | 16 | 150 | 9,000 | 1,350,000 | 30,000 | 135,000 | 1,185,000 | 135,000 | (13,500) | 121,500 | 1,201,500 | 100,125 | 50,063 | 33,375 | ###### | 36,338 | 32,833 | 29,218 |
| 1 | 1 | 17 | 150 | 9,000 | 1,350,000 | 30,000 | 135,000 | 1,185,000 | 135,000 | (13,500) | 121,500 | 1,201,500 | 100,125 | 50,063 | 33,375 | ###### | 36,338 | 32,833 | 29,218 |
| 1 | 1 | 18 | 150 | 9,000 | 1,350,000 | 30,000 | 135,000 | 1,185,000 | 135,000 | (13,500) | 121,500 | 1,201,500 | 100,125 | 50,063 | 33,375 | ###### | 36,338 | 32,833 | 29,218 |
| 1 | 1 | 19 | 150 | 9,000 | 1,350,000 | 30,000 | 135,000 | 1,185,000 | 135,000 | (13,500) | 121,500 | 1,201,500 | 100,125 | 50,063 | 33,375 | ###### | 36,338 | 32,833 | 29,218 |
| 1 | 4 | 1 | 226 | 8,000 | 1,808,000 | 30,000 | 180,800 | 1,597,200 | 180,800 | (18,080) | 162,720 | 1,609,120 | 134,093 | 67,047 | 44,698 | ###### | 48,666 | 43,972 | 39,131 |
| 1 | 4 | 2 | 160 | 8,500 | 1,360,000 | 30,000 | 136,000 | 1,194,000 | 136,000 | (13,600) | 122,400 | 1,210,400 | 100,867 | 50,433 | 33,622 | ###### | 36,607 | 33,076 | 29,435 |
| 1 | 4 | 3 | 160 | 8,500 | 1,360,000 | 30,000 | 136,000 | 1,194,000 | 136,000 | (13,600) | 122,400 | 1,210,400 | 100,867 | 50,433 | 33,622 | ###### | 36,607 | 33,076 | 29,435 |
| 1 | 4 | 4 | 160 | 8,500 | 1,360,000 | 30,000 | 136,000 | 1,194,000 | 136,000 | (13,600) | 122,400 | 1,210,400 | 100,867 | 50,433 | 33,622 | ###### | 36,607 | 33,076 | 29,435 |
| 1 | 4 | 5 | 160 | 8,500 | 1,360,000 | 30,000 | 136,000 | 1,194,000 | 136,000 | (13,600) | 122,400 | 1,210,400 | 100,867 | 50,433 | 33,622 | ###### | 36,607 | 33,076 | 29,435 |
| 1 | 4 | 6 | 160 | 8,500 | 1,360,000 | 30,000 | 136,000 | 1,194,000 | 136,000 | (13,600) | 122,400 | 1,210,400 | 100,867 | 50,433 | 33,622 | ###### | 36,607 | 33,076 | 29,435 |
| 1 | 4 | 7 | 160 | 8,500 | 1,360,000 | 30,000 | 136,000 | 1,194,000 | 136,000 | (13,600) | 122,400 | 1,210,400 | 100,867 | 50,433 | 33,622 | ###### | 36,607 | 33,076 | 29,435 |
| 1 | 4 | 8 | 160 | 8,500 | 1,360,000 | 30,000 | 136,000 | 1,194,000 | 136,000 | (13,600) | 122,400 | 1,210,400 | 100,867 | 50,433 | 33,622 | ###### | 36,607 | 33,076 | 29,435 |
| 1 | 4 | 10 | 160 | 9,000 | 1,440,000 | 30,000 | 144,000 | 1,266,000 | 144,000 | (14,400) | 129,600 | 1,281,600 | 106,800 | 53,400 | 35,600 | ###### | 38,760 | 35,022 | 31,166 |
| 1 | 4 | 11 | 160 | 8,500 | 1,360,000 | 30,000 | 136,000 | 1,194,000 | 136,000 | (13,600) | 122,400 | 1,210,400 | 100,867 | 50,433 | 33,622 | ###### | 36,607 | 33,076 | 29,435 |
| 1 | 4 | 12 | 160 | 8,500 | 1,360,000 | 30,000 | 136,000 | 1,194,000 | 136,000 | (13,600) | 122,400 | 1,210,400 | 100,867 | 50,433 | 33,622 | ###### | 36,607 | 33,076 | 29,435 |
| 1 | 4 | 13 | 160 | 8,500 | 1,360,000 | 30,000 | 136,000 | 1,194,000 | 136,000 | (13,600) | 122,400 | 1,210,400 | 100,867 | 50,433 | 33,622 | ###### | 36,607 | 33,076 | 29,435 |
| 1 | 4 | 14 | 160 | 8,500 | 1,360,000 | 30,000 | 136,000 | 1,194,000 | 136,000 | (13,600) | 122,400 | 1,210,400 | 100,867 | 50,433 | 33,622 | ###### | 36,607 | 33,076 | 29,435 |
| 1 | 4 | 15 | 160 | 8,500 | 1,360,000 | 30,000 | 136,000 | 1,194,000 | 136,000 | (13,600) | 122,400 | 1,210,400 | 100,867 | 50,433 | 33,622 | ###### | 36,607 | 33,076 | 29,435 |
| 1 | 4 | 16 | 157 | 8,500 | 1,334,500 | 30,000 | 133,450 | 1,171,050 | 133,450 | (13,345) | 120,105 | 1,187,705 | 98,975 | 49,488 | 32,992 | ###### | 35,920 | 32,456 | 28,883 |
| 1 | 4 | 17 | 302 | 8,000 | 2,416,000 | 30,000 | 241,600 | 2,144,400 | 241,600 | (24,160) | 217,440 | 2,150,240 | 179,187 | 89,593 | 59,729 | ###### | 65,031 | 58,758 | 52,290 |
| 1 | 4 | 18 | 192 | 8,000 | 1,536,000 | 30,000 | 153,600 | 1,352,400 | 153,600 | (15,360) | 138,240 | 1,367,040 | 113,920 | 56,960 | 37,973 | ###### | 41,344 | 37,356 | 33,244 |
| 1 | 4 | 19 | 152 | 8,500 | 1,292,000 | 30,000 | 129,200 | 1,132,800 | 129,200 | (12,920) | 116,280 | 1,149,880 | 95,823 | 47,912 | 31,941 | ###### | 34,777 | 31,422 | 27,963 |
| 1 | 4 | 20 | 150 | 8,500 | 1,275,000 | 30,000 | 127,500 | 1,117,500 | 127,500 | (12,750) | 114,750 | 1,134,750 | 94,563 | 47,281 | 31,521 | ###### | 34,319 | 31,009 | 27,595 |
| 1 | 4 | 21 | 150 | 8,500 | 1,275,000 | 30,000 | 127,500 | 1,117,500 | 127,500 | (12,750) | 114,750 | 1,134,750 | 94,563 | 47,281 | 31,521 | ###### | 34,319 | 31,009 | 27,595 |
| 1 | 4 | 22 | 150 | 8,500 | 1,275,000 | 30,000 | 127,500 | 1,117,500 | 127,500 | (12,750) | 114,750 | 1,134,750 | 94,563 | 47,281 | 31,521 | ###### | 34,319 | 31,009 | 27,595 |
| 1 | 4 | 23 | 171 | 9,000 | 1,539,000 | 30,000 | 153,900 | 1,355,100 | 153,900 | (15,390) | 138,510 | 1,369,710 | 114,143 | 57,071 | 38,048 | ###### | 41,425 | 37,429 | 33,309 |
| 1 | 4 | 24 | 151 | 9,000 | 1,359,000 | 30,000 | 135,900 | 1,193,100 | 135,900 | (13,590) | 122,310 | 1,209,510 | 100,793 | 50,396 | 33,598 | ###### | 36,580 | 33,052 | 29,413 |
| 1 | 4 | 25 | 131 | 8,500 | 1,113,500 | 30,000 | 111,350 | 972,150 | 111,350 | (11,135) | 100,215 | 991,015 | 82,585 | 41,292 | 27,528 | ###### | 29,972 | 27,081 | 24,100 |
| 1 | 4 | 26 | 131 | 8,500 | 1,113,500 | 30,000 | 111,350 | 972,150 | 111,350 | (11,135) | 100,215 | 991,015 | 82,585 | 41,292 | 27,528 | ###### | 29,972 | 27,081 | 24,100 |
| 1 | 4 | 27 | 131 | 8,500 | 1,113,500 | 30,000 | 111,350 | 972,150 | 111,350 | (11,135) | 100,215 | 991,015 | 82,585 | 41,292 | 27,528 | ###### | 29,972 | 27,081 | 24,100 |
| 1 | 4 | 28 | 131 | 8,500 | 1,113,500 | 30,000 | 111,350 | 972,150 | 111,350 | (11,135) | 100,215 | 991,015 | 82,585 | 41,292 | 27,528 | ###### | 29,972 | 27,081 | 24,100 |
| 1 | 4 | 29 | 232 | 8,000 | 1,856,000 | 30,000 | 185,600 | 1,640,400 | 185,600 | (18,560) | 167,040 | 1,651,840 | 137,653 | 68,827 | 45,884 | ###### | 49,958 | 45,139 | 40,170 |
| 1 | 4 | 30 | 192 | 8,000 | 1,536,000 | 30,000 | 153,600 | 1,352,400 | 153,600 | (15,360) | 138,240 | 1,367,040 | 113,920 | 56,960 | 37,973 | ###### | 41,344 | 37,356 | 33,244 |
| 1 | 4 | 31 | 151 | 8,500 | 1,283,500 | 30,000 | 128,350 | 1,125,150 | 128,350 | (12,835) | 115,515 | 1,142,315 | 95,193 | 47,596 | 31,731 | ###### | 34,548 | 31,215 | 27,779 |
| 1 | 4 | 32 | 150 | 8,500 | 1,275,000 | 30,000 | 127,500 | 1,117,500 | 127,500 | (12,750) | 114,750 | 1,134,750 | 94,563 | 47,281 | 31,521 | ###### | 34,319 | 31,009 | 27,595 |
| 1 | 4 | 33 | 150 | 8,500 | 1,275,000 | 30,000 | 127,500 | 1,117,500 | 127,500 | (12,750) | 114,750 | 1,134,750 | 94,563 | 47,281 | 31,521 | ###### | 34,319 | 31,009 | 27,595 |
| 1 | 4 | 34 | 150 | 9,000 | 1,350,000 | 30,000 | 135,000 | 1,185,000 | 135,000 | (13,500) | 121,500 | 1,201,500 | 100,125 | 50,063 | 33,375 | ###### | 36,338 | 32,833 | 29,218 |
| 1 | 4 | 46 | 180 | 8,500 | 1,530,000 | 30,000 | 153,000 | 1,347,000 | 153,000 | (15,300) | 137,700 | 1,361,700 | 113,475 | 56,738 | 37,825 | ###### | 41,183 | 37,210 | 33,114 |
| 1 | 4 | 47 | 150 | 8,500 | 1,275,000 | 30,000 | 127,500 | 1,117,500 | 127,500 | (12,750) | 114,750 | 1,134,750 | 94,563 | 47,281 | 31,521 | ###### | 34,319 | 31,009 | 27,595 |
| 1 | 4 | 48 | 150 | 8,500 | 1,275,000 | 30,000 | 127,500 | 1,117,500 | 127,500 | (12,750) | 114,750 | 1,134,750 | 94,563 | 47,281 | 31,521 | ###### | 34,319 | 31,009 | 27,595 |
| 1 | 4 | 49 | 260 | 9,500 | 2,470,000 | 30,000 | 247,000 | 2,193,000 | 247,000 | (24,700) | 222,300 | 2,198,300 | 183,192 | 91,596 | 61,064 | ###### | 66,485 | 60,072 | 53,458 |
| 1 | 5 | 1 | 151 | 9,000 | 1,359,000 | 30,000 | 135,900 | 1,193,100 | 135,900 | (13,590) | 122,310 | 1,209,510 | 100,793 | 50,396 | 33,598 | ###### | 36,580 | 33,052 | 29,413 |
| 1 | 5 | 2 | 140 | 8,500 | 1,190,000 | 30,000 | 119,000 | 1,041,000 | 119,000 | (11,900) | 107,100 | 1,059,100 | 88,258 | 44,129 | 29,419 | ###### | 32,031 | 28,941 | 25,755 |
| 1 | 5 | 3 | 140 | 8,500 | 1,190,000 | 30,000 | 119,000 | 1,041,000 | 119,000 | (11,900) | 107,100 | 1,059,100 | 88,258 | 44,129 | 29,419 | ###### | 32,031 | 28,941 | 25,755 |
| 1 | 5 | 4 | 140 | 8,500 | 1,190,000 | 30,000 | 119,000 | 1,041,000 | 119,000 | (11,900) | 107,100 | 1,059,100 | 88,258 | 44,129 | 29,419 | ###### | 32,031 | 28,941 | 25,755 |
| 1 | 5 | 5 | 140 | 8,500 | 1,190,000 | 30,000 | 119,000 | 1,041,000 | 119,000 | (11,900) | 107,100 | 1,059,100 | 88,258 | 44,129 | 29,419 | ###### | 32,031 | 28,941 | 25,755 |
| 1 | 5 | 6 | 150 | 8,500 | 1,275,000 | 30,000 | 127,500 | 1,117,500 | 127,500 | (12,750) | 114,750 | 1,134,750 | 94,563 | 47,281 | 31,521 | ###### | 34,319 | 31,009 | 27,595 |
| 1 | 5 | 7 | 150 | 8,500 | 1,275,000 | 30,000 | 127,500 | 1,117,500 | 127,500 | (12,750) | 114,750 | 1,134,750 | 94,563 | 47,281 | 31,521 | ###### | 34,319 | 31,009 | 27,595 |
| 1 | 5 | 8 | 150 | 8,500 | 1,275,000 | 30,000 | 127,500 | 1,117,500 | 127,500 | (12,750) | 114,750 | 1,134,750 | 94,563 | 47,281 | 31,521 | ###### | 34,319 | 31,009 | 27,595 |
| 1 | 5 | 9 | 150 | 8,500 | 1,275,000 | 30,000 | 127,500 | 1,117,500 | 127,500 | (12,750) | 114,750 | 1,134,750 | 94,563 | 47,281 | 31,521 | ###### | 34,319 | 31,009 | 27,595 |
| 1 | 5 | 10 | 151 | 9,000 | 1,359,000 | 30,000 | 135,900 | 1,193,100 | 135,900 | (13,590) | 122,310 | 1,209,510 | 100,793 | 50,396 | 33,598 | ###### | 36,580 | 33,052 | 29,413 |
| FOR INFORMATION PURPOSES ONLY | |||||||||||||||||||