RAP 2 Bedroom End 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				4,217,000.00
20	Regular Discount	4%			168,680.00
21	Net				4,048,320.00
22	Addtl Discount (Complete docs + PDCs)	2%			80,966.40
23	Contract Price				3,967,353.60	3.60%	142,824.73		4,110,178.33
24
25
26	Downpayment 1	10%			396,735.36
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				396,735.36
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				376,735.36
31	Payable in	1	month/s		376,735.36	cash	142,824.73	cash	519,560.09
32
33
34	Balance for Bank Financing	90%			3,570,618.24
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	47,185.98
38		10%	180	mos	38,370.05
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				3,967,353.60		142,824.73
43	Downpayment discount				0.00
44	Net Contract Price				3,967,353.60		142,824.73
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				4,217,000.00
20	Regular Discount	4.50%			189,765.00
21	Net				4,027,235.00
22	Addtl Discount (Complete docs + PDCs)	2%			80,544.70
23	Contract Price				3,946,690.30	3.60%	142,080.85		4,088,771.15
24
25
26	Downpayment 1	15%			592,003.55
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				592,003.55
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				572,003.55
31	Payable in	1	month/s		572,003.55	cash	142,080.85	cash	714,084.40
32
33
34	Balance for Bank Financing	85%			3,354,686.76
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	44,332.43
38		10%	180	mos	36,049.64
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				3,946,690.30		142,080.85
43	Downpayment discount				0.00
44	Net Contract Price				3,946,690.30		142,080.85
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				4,217,000.00
20	Regular Discount	5%			210,850.00
21	Net				4,006,150.00
22	Addtl Discount (Complete docs + PDCs)	2%			80,123.00
23	Contract Price				3,926,027.00	3.60%	141,336.97		4,067,363.97
24
25
26	Downpayment 1	20%			785,205.40
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				785,205.40
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				765,205.40
31	Payable in	1	month/s		765,205.40	cash	141,336.97	cash	906,542.37
32
33
34	Balance for Bank Financing	80%			3,140,821.60
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	41,506.19
38		10%	180	mos	33,751.43
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				3,926,027.00		141,336.97
43	Downpayment discount				0.00
44	Net Contract Price				3,926,027.00		141,336.97
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				4,217,000.00
20	Regular Discount	6%			253,020.00
21	Net				3,963,980.00
22	Addtl Discount (Complete docs + PDCs)	2%			79,279.60
23	Contract Price				3,884,700.40	3.60%	139,849.21		4,024,549.61
24
25
26	Downpayment 1	30%			1,165,410.12
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				1,165,410.12
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				1,145,410.12
31	Payable in	1	month/s		1,145,410.12	cash	139,849.21	cash	1,285,259.33
32
33
34	Balance for Bank Financing	70%			2,719,290.28
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	35,935.62
38		10%	180	mos	29,221.63
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				3,884,700.40		139,849.21
43	Downpayment discount				0.00
44	Net Contract Price				3,884,700.40		139,849.21
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				4,217,000.00
20	Regular Discount	7%			295,190.00
21	Net				3,921,810.00
22	Addtl Discount (Complete docs + PDCs)	2%			78,436.20
23	Contract Price				3,843,373.80	3.60%	138,361.46		3,981,735.26
24
25
26	Downpayment 1	40%			1,537,349.52
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				1,537,349.52
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				1,517,349.52
31	Payable in	1	month/s		1,517,349.52	cash	138,361.46	cash	1,655,710.98
32
33
34	Balance for Bank Financing	60%			2,306,024.28
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	30,474.28
38		10%	180	mos	24,780.65
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				3,843,373.80		138,361.46
43	Downpayment discount				0.00
44	Net Contract Price				3,843,373.80		138,361.46
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				4,217,000.00
20	Regular Discount	7%			295,190.00
21	Net				3,921,810.00
22	Addtl Discount (Complete docs + PDCs)	2%			78,436.20
23	Contract Price				3,843,373.80	3.60%	138,361.46		3,981,735.26
24
25
26	Downpayment 1	50%			1,921,686.90
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				1,921,686.90
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				1,901,686.90
31	Payable in	1	month/s		1,901,686.90	cash	138,361.46	cash	2,040,048.36
32
33
34	Balance for Bank Financing	50%			1,921,686.90
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	25,395.23
38		10%	180	mos	20,650.55
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				3,843,373.80		138,361.46
43	Downpayment discount				0.00
44	Net Contract Price				3,843,373.80		138,361.46
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			4,217,000.00
20	Regular Discount	10%		421,700.00
21	Net			3,795,300.00
22	Addtl Discount (Complete docs + PDCs)	2%		75,906.00
23	Contract Price			3,719,394.00	3.60%	133,898.18		3,853,292.18
24
25
26	Payment	100%		3,719,394.00
27	Less: Spot Cash Discount	0.00%		0.00
28	Net Payment			3,719,394.00
29	Less: Reservation Fee			20,000.00
30	Net Payment			3,699,394.00
31	Payable in	1	month/s	3,699,394.00	cash	133,898.18	cash	3,833,292.18
32
33
34	Total Contract price			3,719,394.00		133,898.18
35	Downpayment discount			0.00
36	Net Contract Price			3,719,394.00		133,898.18
37