SUN MILES PROP. MGT. CORP.

CONDOTEL UNITS
PRICE LIST

36 MOS W/
TOTAL FLOOR RESERVATION DISCOUNTED AMT. 10% OF DP 20% EQUITY 80% Bank 10YRS 10% 15YRS 10.5%
UNIT NO. AREA LOFT PROMO PRICE 10% SPOT CASH 12% CLOSSING FEES 7.5%
AREA FEE OF 1% FOR 12 MOS BALANCE Financing (0.01321507) (0.01105399)
(0.08791589)
PAYABLE OVER
24 MOS. NET
OF R/F
H01 24.80 15.65 40.45 2,427,000.00 20,000.00 2,402,730.00 240,273.00 21,123.81 19,391.67 40,489.31 1,922,184.00 25,401.80 21,247.80
H02 24.80 15.65 40.45 2,427,000.00 20,000.00 2,402,730.00 240,273.00 21,123.81 19,391.67 40,489.31 1,922,184.00 25,401.80 21,247.80
H03 24.80 15.65 40.45 2,427,000.00 20,000.00 2,402,730.00 240,273.00 21,123.81 19,391.67 40,489.31 1,922,184.00 25,401.80 21,247.80
H04 24.80 15.65 40.45 2,427,000.00 20,000.00 2,402,730.00 240,273.00 21,123.81 19,391.67 40,489.31 1,922,184.00 25,401.80 21,247.80
H05 24.80 15.65 40.45 2,427,000.00 20,000.00 2,402,730.00 240,273.00 21,123.81 19,391.67 40,489.31 1,922,184.00 25,401.80 21,247.80
H06 14.90 8.15 23.05 1,383,000.00 20,000.00 1,369,170.00 136,917.00 12,037.18 10,691.67 22,316.04 1,095,336.00 14,474.94 12,107.83
H07 13.40 9.35 22.75 1,365,000.00 20,000.00 1,351,350.00 135,135.00 11,880.51 10,541.67 22,002.71 1,081,080.00 14,286.55 11,950.25
H08 14.95 10.75 25.70 1,542,000.00 20,000.00 1,526,580.00 152,658.00 13,421.06 12,016.67 25,083.81 1,221,264.00 16,139.09 13,499.84
H09 19.05 13.80 32.85 1,971,000.00 20,000.00 1,951,290.00 195,129.00 17,154.94 15,591.67 32,551.56 1,561,032.00 20,629.15 17,255.63
H10 15.30 9.90 25.20 1,512,000.00 20,000.00 1,496,880.00 149,688.00 13,159.95 11,766.67 24,561.59 1,197,504.00 15,825.10 13,237.20
H11 12.85 8.50 21.35 1,281,000.00 20,000.00 1,268,190.00 126,819.00 11,149.41 9,841.67 20,540.49 1,014,552.00 13,407.38 11,214.85
H12 14.90 8.15 23.05 1,383,000.00 20,000.00 1,369,170.00 136,917.00 12,037.18 10,691.67 22,316.04 1,095,336.00 14,474.94 12,107.83
- -
H14 23.70 17.10 40.80 2,448,000.00 20,000.00 2,423,520.00 242,352.00 21,306.59 19,566.67 40,854.87 1,938,816.00 25,621.59 21,431.65
H15 20.00 13.20 33.20 1,992,000.00 20,000.00 1,972,080.00 197,208.00 17,337.72 15,766.67 32,917.12 1,577,664.00 20,848.94 17,439.48
H16 21.50 20.00 41.50 2,490,000.00 20,000.00 2,465,100.00 246,510.00 21,672.15 19,916.67 41,585.97 1,972,080.00 26,061.18 21,799.35
H17 21.65 20.00 41.65 2,499,000.00 20,000.00 2,474,010.00 247,401.00 21,750.48 19,991.67 41,742.64 1,979,208.00 26,155.37 21,878.15
H18 24.75 18.35 43.10 2,586,000.00 20,000.00 2,560,140.00 256,014.00 22,507.70 20,716.67 43,257.08 2,048,112.00 27,065.94 22,639.81
H19 19.85 14.85 34.70 2,082,000.00 20,000.00 2,061,180.00 206,118.00 18,121.05 16,516.67 34,483.78 1,648,944.00 21,790.91 18,227.41
H20 15.00 8.45 23.45 1,407,000.00 20,000.00 1,392,930.00 139,293.00 12,246.07 10,891.67 22,733.82 1,114,344.00 14,726.13 12,317.95
H21 16.25 10.65 26.90 1,614,000.00 20,000.00 1,597,860.00 159,786.00 14,047.73 12,616.67 26,337.14 1,278,288.00 16,892.67 14,130.18
H22 13.30 9.10 22.40 1,344,000.00 20,000.00 1,330,560.00 133,056.00 11,697.74 10,366.67 21,637.16 1,064,448.00 14,066.75 11,766.40
H23 15.20 10.65 25.85 1,551,000.00 20,000.00 1,535,490.00 153,549.00 13,499.40 12,091.67 25,240.48 1,228,392.00 16,233.29 13,578.63
H24 15.00 8.45 23.45 1,407,000.00 20,000.00 1,392,930.00 139,293.00 12,246.07 10,891.67 22,733.82 1,114,344.00 14,726.13 12,317.95
H25 15.00 8.45 23.45 1,407,000.00 20,000.00 1,392,930.00 139,293.00 12,246.07 10,891.67 22,733.82 1,114,344.00 14,726.13 12,317.95
H26 14.40 9.75 24.15 1,449,000.00 20,000.00 1,434,510.00 143,451.00 12,611.62 11,241.67 23,464.93 1,147,608.00 15,165.72 12,685.65
H27 18.30 14.10 32.40 1,944,000.00 20,000.00 1,924,560.00 192,456.00 16,919.94 15,366.67 32,081.56 1,539,648.00 20,346.56 17,019.25
H28 13.80 9.85 23.65 1,419,000.00 20,000.00 1,404,810.00 140,481.00 12,350.51 10,991.67 22,942.71 1,123,848.00 14,851.73 12,423.00
H29 13.40 9.45 22.85 1,371,000.00 20,000.00 1,357,290.00 135,729.00 11,932.74 10,591.67 22,107.15 1,085,832.00 14,349.35 12,002.78
H30 13.00 8.60 21.60 1,296,000.00 20,000.00 1,283,040.00 128,304.00 11,279.96 9,966.67 20,801.60 1,026,432.00 13,564.37 11,346.17
H31 15.00 8.45 23.45 1,407,000.00 20,000.00 1,392,930.00 139,293.00 12,246.07 10,891.67 22,733.82 1,114,344.00 14,726.13 12,317.95
H32 27.20 19.45 46.65 2,799,000.00 20,000.00 2,771,010.00 277,101.00 24,361.58 22,491.67 46,964.84 2,216,808.00 29,295.27 24,504.57
H33 26.80 19.05 45.85 2,751,000.00 20,000.00 2,723,490.00 272,349.00 23,943.80 22,091.67 46,129.29 2,178,792.00 28,792.89 24,084.34
H34 26.40 18.65 45.05 2,703,000.00 20,000.00 2,675,970.00 267,597.00 23,526.03 21,691.67 45,293.74 2,140,776.00 28,290.50 23,664.12
H35 26.00 26.00 1,560,000.00 20,000.00 1,544,400.00 154,440.00 13,577.73 12,166.67 25,397.14 1,235,520.00 16,327.48 13,657.43