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: 100% in 12 months RFO24

LIST PRICE COMPUTATION:

REF LIST PRICE DESCRIPTIO
BASE UNIT 7,595,000.00

LIST PRICE 7,595,000.00 Closing Fee Total

Discount 0.1 -759,500.00

Net 6,835,500.00
Discount (PDC) 0.02 -136,710.00

Total Contract Price 6,698,790.00 0.04 267,951.60 6,966,741.60

Downpayment 100.00% 6,698,790.00 267,951.60

Less: Reservation 50,000.00

Net Downpayment 6,648,790.00 267,951.60

SPOT DP Applicable 0.00% 0.00

SPOT DP Discount 4.00% 0.00

DP Balance Due 6,648,790.00

per month
DP Payable in 12 mo. 554,065.83 22,329.30 576,395.13

In House Financing 0.00% 0.00 per month

Monthly Ammortization 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

TOTAL CONTRACT PRICE 6,698,790.00