LMR 3BR West Tower (select payment options below)


1	COMPUTATION SHEET
2
3
4
5	COMPUTATION SHEET DATE:	11/16/2024
6
7	RESERVATION DATE:	11/16/2024
16	TERMS:	20% DP; 80% Bank Financing
17					Unit		Closing fees		Total
18							Lumpsum at RFO
19	LIST PRICE				6,276,000.00
20	Regular Discount	2%			125,520.00
21	Net				6,150,480.00
22	Addtl Discount (Complete docs + PDCs)	0%			0.00
23	Contract Price				6,150,480.00	10.50%	645,800.40		6,796,280.40
24
25
26	Downpayment 1	20%			1,230,096.00
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				1,230,096.00
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				1,210,096.00
31	Payable in	-80			-15,126.20	/mo	645,800.40	at RFO	0.00
32
33
34	Balance for Bank Financing	80%			4,920,384.00
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	65,023.24
38		10%	180	mos	52,874.70
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				6,150,480.00		645,800.40
43	Downpayment discount				0.00
44	Net Contract Price				6,150,480.00		645,800.40
45


1	COMPUTATION SHEET
2
3
4
5	COMPUTATION SHEET DATE:	11/16/2024
6
7	RESERVATION DATE:	11/16/2024
16	TERMS:	30% DP; 70% Bank Financing
17					Unit		Closing fees		Total
18							Lumpsum at RFO
19	LIST PRICE				6,276,000.00
20	Regular Discount	6%			376,560.00
21	Net				5,899,440.00
22	Addtl Discount (Complete docs + PDCs)	0%			0.00
23	Contract Price				5,899,440.00	10.50%	619,441.20		6,518,881.20
24
25
26	Downpayment 1	30%			1,769,832.00
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				1,769,832.00
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				1,749,832.00
31	Payable in	-80			-21,872.90	/mo	619,441.20	at RFO	0.00
32
33
34	Balance for Bank Financing	70%			4,129,608.00
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	54,573.07
38		10%	180	mos	44,376.98
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				5,899,440.00		619,441.20
43	Downpayment discount				0.00
44	Net Contract Price				5,899,440.00		619,441.20
45


1	COMPUTATION SHEET
2
3
4
5	COMPUTATION SHEET DATE:	11/16/2024
6
7	RESERVATION DATE:	11/16/2024
16	TERMS:	40% DP; 60% Bank Financing
17					Unit		Closing fees		Total
18							Lumpsum at RFO
19	LIST PRICE				6,276,000.00
20	Regular Discount	7%			439,320.00
21	Net				5,836,680.00
22	Addtl Discount (Complete docs + PDCs)	0%			0.00
23	Contract Price				5,836,680.00	10.50%	612,851.40		6,449,531.40
24
25
26	Downpayment 1	40%			2,334,672.00
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				2,334,672.00
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				2,314,672.00
31	Payable in	-80			-28,933.40	/mo	612,851.40	at RFO	0.00
32
33
34	Balance for Bank Financing	60%			3,502,008.00
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	46,279.29
38		10%	180	mos	37,632.76
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				5,836,680.00		612,851.40
43	Downpayment discount				0.00
44	Net Contract Price				5,836,680.00		612,851.40
45


1	COMPUTATION SHEET
2
3
4
5	COMPUTATION SHEET DATE:	11/16/2024
6
7	RESERVATION DATE:	11/16/2024
16	TERMS:	50% DP; 50% Bank Financing
17					Unit		Closing fees		Total
18							Lumpsum at RFO
19	LIST PRICE				6,276,000.00
20	Regular Discount	8%			502,080.00
21	Net				5,773,920.00
22	Addtl Discount (Complete docs + PDCs)	0%			0.00
23	Contract Price				5,773,920.00	10.50%	606,261.60		6,380,181.60
24
25
26	Downpayment 1	50%			2,886,960.00
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				2,886,960.00
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				2,866,960.00
31	Payable in	-80			-35,837.00	/mo	606,261.60	at RFO	0.00
32
33
34	Balance for Bank Financing	50%			2,886,960.00
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	38,151.39
38		10%	180	mos	31,023.42
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				5,773,920.00		606,261.60
43	Downpayment discount				0.00
44	Net Contract Price				5,773,920.00		606,261.60
45


1	COMPUTATION SHEET
2
3
4
5	COMPUTATION SHEET DATE:	11/16/2024
6
7	RESERVATION DATE:	11/16/2024
16	TERMS:	100% CASH
17			Unit		Closing fees		Total
18					Lumpsum at RFO
19	LIST PRICE		6,276,000.00
20	Regular Discount	10%	627,600.00
21	Net		5,648,400.00
22	Addtl Discount (Complete docs + PDCs)	0%	0.00
23	Contract Price		5,648,400.00	10.50%	593,082.00		6,241,482.00
24
25
26	Payment	100%	5,648,400.00
27	Less: Spot Cash Discount	0.00%	0.00
28	Net Payment		5,648,400.00
29	Less: Reservation Fee		20,000.00
30	Net Payment		5,628,400.00
31	Payable in	-80	-70,355.00	/mo	593,082.00	at RFO	0.00
32
33
34	Total Contract price		5,648,400.00		593,082.00
35	Downpayment discount		0.00
36	Net Contract Price		5,648,400.00		593,082.00
37