DATE 09/16/2009

RESERVATION DAT
04.SOFIA
CLIENT: SAMPLE COMPUTATION PROJECTED COMPUTATION
ADDRESS: STANDARD SOFIA THESE COMPUTATIONS ARE NOT FINAL,
THEY BEING SUBMITTED TO THE CLIENT
FOR EVALUATION PURPOSES ONLY. ACTUAL
COSTINGS WILL CHANGE BASED ON FINAL
PROJECT: MAHOGANY 3
REQUIREMENTS
BUILDING: 0
BLOCK: 1
LOT: 45 RFO TERM: 24
LOT AREA: 75 RFO DATE:
UNIT AREA: 108.86 No. Months to RFO

TERMS: 30% DP in 12 months 70% Balance thru InHouse RFO24

LIST PRICE COMPUTATION:

REF LIST PRICE DESCRIPTIO
BASE UNIT 7,595,000.00

LIST PRICE 7,595,000.00 Closing Fee Total

Discount 0.04 -303,800.00

Net 7,291,200.00
Discount (PDC) 0.02 -145,824.00

Total Contract Price 7,145,376.00 0.04 285,815.04 7,431,191.04

Downpayment 30.00% 2,143,612.80 285,815.04

Less: Reservation 50,000.00

Net Downpayment 2,093,612.80 285,815.04

SPOT DP Applicable 0.00% 0.00

SPOT DP Discount 4.00% 0.00

DP Balance Due 2,093,612.80

per month
DP Payable in 12 mo. 174,467.73 23,817.92 198,285.65

In House Financing 70.00% 5,001,763.20 per month

Monthly Ammortization 0.08333 12mo 416,813.60 416,813.60
0.04568 24mo 228,504.05 228,504.05
0.03227 36mo 161,392.89 161,392.89
0.02585 48mo 129,273.07 129,273.07
0.02224 60mo 111,261.42 111,261.42

TOTAL CONTRACT PRICE 7,145,376.00