DATE 09/14/2009

RESERVATION DAT
02.ARIANA
CLIENT: SAMPLE PROJECTED COMPUTATION
ADDRESS: 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: 15
LOT: 2&3 RFO TERM: 12
LOT AREA: 240 RFO DATE:
UNIT AREA: 268 No. Months to RFO

TERMS: 100% SPOT CASH

LIST PRICE COMPUTATION:

REF LIST PRICE DESCRIPTIO
BASE UNIT 18,914,000.00

LIST PRICE 18,914,000.00 Closing Fee Total

Discount 0.1 -1,891,400.00

Net 17,022,600.00
Discount (PDC) 0.02 -340,452.00

Total Contract Price 16,682,148.00 0.04 667,285.92 17,349,433.92

Downpayment 100.00% 16,682,148.00 667,285.92

Less: Reservation 50,000.00

Net Downpayment 16,632,148.00 667,285.92

SPOT DP Applicable 70.00% 11,677,503.60

SPOT DP Discount 4.00% 486,562.65

DP Balance Due 16,145,585.35

DP Payable in 1 mo. 16,145,585.35 667,285.92 16,812,871.27

per month

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 16,682,148.00