Sample 30sc-70 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 30sc-70 Ariana as PDF for free.
More details
- Words: 166
- 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:
30% SPOT DP 70% Balance thru In House
12
LIST PRICE COMPUTATION: REF
LIST PRICE
BASE UNIT
18,914,000.00
LIST PRICE Discount
18,914,000.00 0.04
0.02
17,794,291.20 30.00%
5,338,287.36
5,288,287.36
70.00%
0.00
4.00%
0.00
18,506,062.85
711,771.65
711,771.65
5,288,287.36
DP Balance Due
DP Payable in
0.04
50,000.00
Net Downpayment
SPOT DP Discount
711,771.65
-363,148.80
Less: Reservation
SPOT DP Applicable
Total
18,157,440.00
Total Contract Price Downpayment
Closing Fee
-756,560.00
Net Discount (PDC)
DESCRIPTIO
1 mo.
5,288,287.36
711,771.65
6,000,059.01 per month
In House Financing
70.00%
Monthly Ammortization
0.08333
TOTAL CONTRACT PRICE
12,456,003.84
per month
12mo
1,038,000.32
1,038,000.32
0.04568
24mo
569,048.80
569,048.80
0.03227
36mo
401,920.37
401,920.37
0.02585
48mo
321,931.65
321,931.65
0.02224
60mo
277,076.83
277,076.83
17,794,291.20
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:
30% SPOT DP 70% Balance thru In House
12
LIST PRICE COMPUTATION: REF
LIST PRICE
BASE UNIT
18,914,000.00
LIST PRICE Discount
18,914,000.00 0.04
0.02
17,794,291.20 30.00%
5,338,287.36
5,288,287.36
70.00%
0.00
4.00%
0.00
18,506,062.85
711,771.65
711,771.65
5,288,287.36
DP Balance Due
DP Payable in
0.04
50,000.00
Net Downpayment
SPOT DP Discount
711,771.65
-363,148.80
Less: Reservation
SPOT DP Applicable
Total
18,157,440.00
Total Contract Price Downpayment
Closing Fee
-756,560.00
Net Discount (PDC)
DESCRIPTIO
1 mo.
5,288,287.36
711,771.65
6,000,059.01 per month
In House Financing
70.00%
Monthly Ammortization
0.08333
TOTAL CONTRACT PRICE
12,456,003.84
per month
12mo
1,038,000.32
1,038,000.32
0.04568
24mo
569,048.80
569,048.80
0.03227
36mo
401,920.37
401,920.37
0.02585
48mo
321,931.65
321,931.65
0.02224
60mo
277,076.83
277,076.83
17,794,291.20
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