This document outlines the site development plan and payment details for 3 residential units of varying sizes. It provides the total contract price, discount amount, net contract price, required equity payment, reservation fee, loan amounts and monthly amortization costs for 25-year and 30-year Home Development Mutual Fund (HDMF) loans for each unit.

6. SITE DEVELOPMENT PLAN

15. 33 SQ.M
26 SQ.M
46 SQ.M

16. 26 SQM.
Total Contract Price 1,546,320
Discount 50,000
Net Contract Price 1,496,320
Equity 225,320
Reservation Fee 10,000
Net Equity 215,320
12 Months to Pay 17,943
MRI Premium 7,482
3 Months to Pay 2,494
Loan Amount 1,271,000
Monthly Amortization
HDMF - 25 Years 12,919
HDMF - 30 Years 12,587

17. 33 SQM.
Total Contract Price 1,990,960
Discount 50,000
Net Contract Price 1,940,960
Equity 291,960
Reservation Fee 10,000
Net Equity 281,960
12 Months to Pay 23,497
MRI Premium 9,705
3 Months to Pay 3,235
Loan Amount 1,649,000
Monthly Amortization
HDMF - 25 Years 15,570
HDMF - 30 Years 15,084

18. 46 SQM. (Facing East – End Unit)
Total Contract Price 2,770,480
Discount 50,000
Net Contract Price 2,720,480
Equity 408,480
Reservation Fee 10,000
Net Equity 398,480
12 Months to Pay 33,207
MRI Premium 13,602
3 Months to Pay 4,534
Loan Amount 2,312,000
Monthly Amortization
HDMF - 25 Years 23,501
HDMF - 30 Years 22,896