RAP 2 Bedroom End Unit CARILLON RFO


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				3,496,000.00
20	Regular Discount	4%			139,840.00
21	Net				3,356,160.00
22	Addtl Discount (Complete docs + PDCs)	2%			67,123.20
23	Contract Price				3,289,036.80	3.60%	118,405.32		3,407,442.12
24
25
26	Downpayment 1	10%			328,903.68
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				328,903.68
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				308,903.68
31	Payable in	1	month/s		308,903.68	cash	118,405.32	cash	427,309.00
32
33
34	Balance for Bank Financing	90%			2,960,133.12
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	39,118.38
38		10%	180	mos	31,809.74
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				3,289,036.80		118,405.32
43	Downpayment discount				0.00
44	Net Contract Price				3,289,036.80		118,405.32
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				3,496,000.00
20	Regular Discount	4.50%			157,320.00
21	Net				3,338,680.00
22	Addtl Discount (Complete docs + PDCs)	2%			66,773.60
23	Contract Price				3,271,906.40	3.60%	117,788.63		3,389,695.03
24
25
26	Downpayment 1	15%			490,785.96
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				490,785.96
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				470,785.96
31	Payable in	1	month/s		470,785.96	cash	117,788.63	cash	588,574.59
32
33
34	Balance for Bank Financing	85%			2,781,120.44
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	36,752.71
38		10%	180	mos	29,886.06
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				3,271,906.40		117,788.63
43	Downpayment discount				0.00
44	Net Contract Price				3,271,906.40		117,788.63
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				3,496,000.00
20	Regular Discount	5%			174,800.00
21	Net				3,321,200.00
22	Addtl Discount (Complete docs + PDCs)	2%			66,424.00
23	Contract Price				3,254,776.00	3.60%	117,171.94		3,371,947.94
24
25
26	Downpayment 1	20%			650,955.20
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				650,955.20
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				630,955.20
31	Payable in	1	month/s		630,955.20	cash	117,171.94	cash	748,127.14
32
33
34	Balance for Bank Financing	80%			2,603,820.80
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	34,409.68
38		10%	180	mos	27,980.79
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				3,254,776.00		117,171.94
43	Downpayment discount				0.00
44	Net Contract Price				3,254,776.00		117,171.94
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				3,496,000.00
20	Regular Discount	6%			209,760.00
21	Net				3,286,240.00
22	Addtl Discount (Complete docs + PDCs)	2%			65,724.80
23	Contract Price				3,220,515.20	3.60%	115,938.55		3,336,453.75
24
25
26	Downpayment 1	30%			966,154.56
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				966,154.56
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				946,154.56
31	Payable in	1	month/s		946,154.56	cash	115,938.55	cash	1,062,093.11
32
33
34	Balance for Bank Financing	70%			2,254,360.64
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	29,791.54
38		10%	180	mos	24,225.47
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				3,220,515.20		115,938.55
43	Downpayment discount				0.00
44	Net Contract Price				3,220,515.20		115,938.55
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				3,496,000.00
20	Regular Discount	7%			244,720.00
21	Net				3,251,280.00
22	Addtl Discount (Complete docs + PDCs)	2%			65,025.60
23	Contract Price				3,186,254.40	3.60%	114,705.16		3,300,959.56
24
25
26	Downpayment 1	40%			1,274,501.76
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				1,274,501.76
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				1,254,501.76
31	Payable in	1	month/s		1,254,501.76	cash	114,705.16	cash	1,369,206.92
32
33
34	Balance for Bank Financing	60%			1,911,752.64
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	25,263.95
38		10%	180	mos	20,543.79
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				3,186,254.40		114,705.16
43	Downpayment discount				0.00
44	Net Contract Price				3,186,254.40		114,705.16
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				3,496,000.00
20	Regular Discount	7%			244,720.00
21	Net				3,251,280.00
22	Addtl Discount (Complete docs + PDCs)	2%			65,025.60
23	Contract Price				3,186,254.40	3.60%	114,705.16		3,300,959.56
24
25
26	Downpayment 1	50%			1,593,127.20
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				1,593,127.20
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				1,573,127.20
31	Payable in	1	month/s		1,573,127.20	cash	114,705.16	cash	1,687,832.36
32
33
34	Balance for Bank Financing	50%			1,593,127.20
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	21,053.29
38		10%	180	mos	17,119.83
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				3,186,254.40		114,705.16
43	Downpayment discount				0.00
44	Net Contract Price				3,186,254.40		114,705.16
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			3,496,000.00
20	Regular Discount	10%		349,600.00
21	Net			3,146,400.00
22	Addtl Discount (Complete docs + PDCs)	2%		62,928.00
23	Contract Price			3,083,472.00	3.60%	111,004.99		3,194,476.99
24
25
26	Payment	100%		3,083,472.00
27	Less: Spot Cash Discount	0.00%		0.00
28	Net Payment			3,083,472.00
29	Less: Reservation Fee			20,000.00
30	Net Payment			3,063,472.00
31	Payable in	1	month/s	3,063,472.00	cash	111,004.99	cash	3,174,476.99
32
33
34	Total Contract price			3,083,472.00		111,004.99
35	Downpayment discount			0.00
36	Net Contract Price			3,083,472.00		111,004.99
37