Sample 100-12 Ariana
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Sample 100-12 Ariana as PDF for free.
More details
- Words: 162
- Pages: 1
DATE
09/14/2009
02.ARIANA
RESERVATION DAT CLIENT:
PROJECTED COMPUTATION
SAMPLE
THESE COMPUTATIONS ARE NOT FINAL, THEY BEING SUBMITTED TO THE CLIENT FOR EVALUATION PURPOSES ONLY. ACTUAL COSTINGS WILL CHANGE BASED ON FINAL REQUIREMENTS
ADDRESS:
PROJECT:
MAHOGANY 3
BUILDING:
0
BLOCK:
15
LOT:
2&3
RFO TERM:
LOT AREA:
240
RFO DATE:
UNIT AREA:
268
No. Months to RFO
TERMS:
100% in 12 months
24
LIST PRICE COMPUTATION: REF
LIST PRICE
BASE UNIT
19,708,000.00
LIST PRICE Discount
19,708,000.00 0.1
0.02
17,382,456.00 100.00%
17,382,456.00
17,332,456.00
70.00%
12,167,719.20
4.00%
506,988.30
18,077,754.24
695,298.24
695,298.24
16,825,467.70
DP Balance Due
DP Payable in
0.04
50,000.00
Net Downpayment
SPOT DP Discount
695,298.24
-354,744.00
Less: Reservation
SPOT DP Applicable
Total
17,737,200.00
Total Contract Price Downpayment
Closing Fee
-1,970,800.00
Net Discount (PDC)
DESCRIPTIO
12 mo.
1,402,122.31
57,941.52
1,460,063.83 per month
In House Financing Monthly Ammortization
TOTAL CONTRACT PRICE
0.00%
0.00
per month
0.00000
12mo
0.00
0.00
0.00000
24mo
0.00
0.00
0.00000
36mo
0.00
0.00
0.00000
48mo
0.00
0.00
0.00000
60mo
0.00
0.00
17,382,456.00
09/14/2009
02.ARIANA
RESERVATION DAT CLIENT:
PROJECTED COMPUTATION
SAMPLE
THESE COMPUTATIONS ARE NOT FINAL, THEY BEING SUBMITTED TO THE CLIENT FOR EVALUATION PURPOSES ONLY. ACTUAL COSTINGS WILL CHANGE BASED ON FINAL REQUIREMENTS
ADDRESS:
PROJECT:
MAHOGANY 3
BUILDING:
0
BLOCK:
15
LOT:
2&3
RFO TERM:
LOT AREA:
240
RFO DATE:
UNIT AREA:
268
No. Months to RFO
TERMS:
100% in 12 months
24
LIST PRICE COMPUTATION: REF
LIST PRICE
BASE UNIT
19,708,000.00
LIST PRICE Discount
19,708,000.00 0.1
0.02
17,382,456.00 100.00%
17,382,456.00
17,332,456.00
70.00%
12,167,719.20
4.00%
506,988.30
18,077,754.24
695,298.24
695,298.24
16,825,467.70
DP Balance Due
DP Payable in
0.04
50,000.00
Net Downpayment
SPOT DP Discount
695,298.24
-354,744.00
Less: Reservation
SPOT DP Applicable
Total
17,737,200.00
Total Contract Price Downpayment
Closing Fee
-1,970,800.00
Net Discount (PDC)
DESCRIPTIO
12 mo.
1,402,122.31
57,941.52
1,460,063.83 per month
In House Financing Monthly Ammortization
TOTAL CONTRACT PRICE
0.00%
0.00
per month
0.00000
12mo
0.00
0.00
0.00000
24mo
0.00
0.00
0.00000
36mo
0.00
0.00
0.00000
48mo
0.00
0.00
0.00000
60mo
0.00
0.00
17,382,456.00
Related Documents
Sample 100sc-1 Ariana
June 2020 1
Sample 100-12 Ariana
June 2020 3
Sample 30sc-70 Ariana
June 2020 3
Ariana
May 2020 4
Ariana Grande
June 2020 7