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% SPOT CASH
12
LIST PRICE COMPUTATION: REF
LIST PRICE
BASE UNIT
18,914,000.00
LIST PRICE Discount
18,914,000.00 0.1
0.02
16,682,148.00 100.00%
16,682,148.00
16,632,148.00
70.00%
11,677,503.60
4.00%
486,562.65
17,349,433.92
667,285.92
667,285.92
16,145,585.35
DP Balance Due
DP Payable in
0.04
50,000.00
Net Downpayment
SPOT DP Discount
667,285.92
-340,452.00
Less: Reservation
SPOT DP Applicable
Total
17,022,600.00
Total Contract Price Downpayment
Closing Fee
-1,891,400.00
Net Discount (PDC)
DESCRIPTIO
1 mo.
16,145,585.35
667,285.92
16,812,871.27 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
16,682,148.00