RAP 2 Bedroom HARMONICA JUNE 2013


1	COMPUTATION SHEET
2
3
4
5	COMPUTATION SHEET DATE:	11/16/2024
6
7	RESERVATION DATE:	11/16/2024
16	TERMS:	10% DP; 90% Bank Financing
17					Unit		Closing fees		Total
18							CASH
19	LIST PRICE				2,935,000.00
20	Regular Discount	4%			117,400.00
21	Net				2,817,600.00
22	Addtl Discount (Complete docs + PDCs)	2%			56,352.00
23	Contract Price				2,761,248.00	3.60%	99,404.93		2,860,652.93
24
25
26	Downpayment 1	10%			276,124.80
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				276,124.80
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				256,124.80
31	Payable in	1	month/s		256,124.80	cash	99,404.93	cash	355,529.73
32
33
34	Balance for Bank Financing	90%			2,485,123.20
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	32,841.09
38		10%	180	mos	26,705.26
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				2,761,248.00		99,404.93
43	Downpayment discount				0.00
44	Net Contract Price				2,761,248.00		99,404.93
45


1	COMPUTATION SHEET
2
3
4
5	COMPUTATION SHEET DATE:	11/16/2024
6
7	RESERVATION DATE:	11/16/2024
16	TERMS:	15% DP; 85% Bank Financing
17					Unit		Closing fees		Total
18							CASH
19	LIST PRICE				2,935,000.00
20	Regular Discount	4.50%			132,075.00
21	Net				2,802,925.00
22	Addtl Discount (Complete docs + PDCs)	2%			56,058.50
23	Contract Price				2,746,866.50	3.60%	98,887.19		2,845,753.69
24
25
26	Downpayment 1	15%			412,029.98
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				412,029.98
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				392,029.98
31	Payable in	1	month/s		392,029.98	cash	98,887.19	cash	490,917.17
32
33
34	Balance for Bank Financing	85%			2,334,836.53
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	30,855.04
38		10%	180	mos	25,090.27
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				2,746,866.50		98,887.19
43	Downpayment discount				0.00
44	Net Contract Price				2,746,866.50		98,887.19
45


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							CASH
19	LIST PRICE				2,935,000.00
20	Regular Discount	5%			146,750.00
21	Net				2,788,250.00
22	Addtl Discount (Complete docs + PDCs)	2%			55,765.00
23	Contract Price				2,732,485.00	3.60%	98,369.46		2,830,854.46
24
25
26	Downpayment 1	20%			546,497.00
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				546,497.00
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				526,497.00
31	Payable in	1	month/s		526,497.00	cash	98,369.46	cash	624,866.46
32
33
34	Balance for Bank Financing	80%			2,185,988.00
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	28,887.99
38		10%	180	mos	23,490.74
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				2,732,485.00		98,369.46
43	Downpayment discount				0.00
44	Net Contract Price				2,732,485.00		98,369.46
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							CASH
19	LIST PRICE				2,935,000.00
20	Regular Discount	6%			176,100.00
21	Net				2,758,900.00
22	Addtl Discount (Complete docs + PDCs)	2%			55,178.00
23	Contract Price				2,703,722.00	3.60%	97,333.99		2,801,055.99
24
25
26	Downpayment 1	30%			811,116.60
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				811,116.60
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				791,116.60
31	Payable in	1	month/s		791,116.60	cash	97,333.99	cash	888,450.59
32
33
34	Balance for Bank Financing	70%			1,892,605.40
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	25,010.92
38		10%	180	mos	20,338.03
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				2,703,722.00		97,333.99
43	Downpayment discount				0.00
44	Net Contract Price				2,703,722.00		97,333.99
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							CASH
19	LIST PRICE				2,935,000.00
20	Regular Discount	7%			205,450.00
21	Net				2,729,550.00
22	Addtl Discount (Complete docs + PDCs)	2%			54,591.00
23	Contract Price				2,674,959.00	3.60%	96,298.52		2,771,257.52
24
25
26	Downpayment 1	40%			1,069,983.60
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				1,069,983.60
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				1,049,983.60
31	Payable in	1	month/s		1,049,983.60	cash	96,298.52	cash	1,146,282.12
32
33
34	Balance for Bank Financing	60%			1,604,975.40
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	21,209.87
38		10%	180	mos	17,247.15
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				2,674,959.00		96,298.52
43	Downpayment discount				0.00
44	Net Contract Price				2,674,959.00		96,298.52
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							CASH
19	LIST PRICE				2,935,000.00
20	Regular Discount	7%			205,450.00
21	Net				2,729,550.00
22	Addtl Discount (Complete docs + PDCs)	2%			54,591.00
23	Contract Price				2,674,959.00	3.60%	96,298.52		2,771,257.52
24
25
26	Downpayment 1	50%			1,337,479.50
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				1,337,479.50
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				1,317,479.50
31	Payable in	1	month/s		1,317,479.50	cash	96,298.52	cash	1,413,778.02
32
33
34	Balance for Bank Financing	50%			1,337,479.50
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	17,674.89
38		10%	180	mos	14,372.62
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				2,674,959.00		96,298.52
43	Downpayment discount				0.00
44	Net Contract Price				2,674,959.00		96,298.52
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						CASH
19	LIST PRICE			2,935,000.00
20	Regular Discount	10%		293,500.00
21	Net			2,641,500.00
22	Addtl Discount (Complete docs + PDCs)	2%		52,830.00
23	Contract Price			2,588,670.00	3.60%	93,192.12		2,681,862.12
24
25
26	Payment	100%		2,588,670.00
27	Less: Spot Cash Discount	0.00%		0.00
28	Net Payment			2,588,670.00
29	Less: Reservation Fee			20,000.00
30	Net Payment			2,568,670.00
31	Payable in	1	month/s	2,568,670.00	cash	93,192.12	cash	2,661,862.12
32
33
34	Total Contract price			2,588,670.00		93,192.12
35	Downpayment discount			0.00
36	Net Contract Price			2,588,670.00		93,192.12
37