RAP 2 Bedroom CLARINET APR 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				2,546,000.00
20	Regular Discount	4%			101,840.00
21	Net				2,444,160.00
22	Addtl Discount (Complete docs + PDCs)	2%			48,883.20
23	Contract Price				2,395,276.80	3.60%	86,229.96		2,481,506.76
24
25
26	Downpayment 1	10%			239,527.68
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				239,527.68
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				219,527.68
31	Payable in	1	month/s		219,527.68	cash	86,229.96	cash	305,757.64
32
33
34	Balance for Bank Financing	90%			2,155,749.12
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	28,488.38
38		10%	180	mos	23,165.79
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				2,395,276.80		86,229.96
43	Downpayment discount				0.00
44	Net Contract Price				2,395,276.80		86,229.96
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				2,546,000.00
20	Regular Discount	4.50%			114,570.00
21	Net				2,431,430.00
22	Addtl Discount (Complete docs + PDCs)	2%			48,628.60
23	Contract Price				2,382,801.40	3.60%	85,780.85		2,468,582.25
24
25
26	Downpayment 1	15%			357,420.21
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				357,420.21
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				337,420.21
31	Payable in	1	month/s		337,420.21	cash	85,780.85	cash	423,201.06
32
33
34	Balance for Bank Financing	85%			2,025,381.19
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	26,765.56
38		10%	180	mos	21,764.85
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				2,382,801.40		85,780.85
43	Downpayment discount				0.00
44	Net Contract Price				2,382,801.40		85,780.85
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				2,546,000.00
20	Regular Discount	5%			127,300.00
21	Net				2,418,700.00
22	Addtl Discount (Complete docs + PDCs)	2%			48,374.00
23	Contract Price				2,370,326.00	3.60%	85,331.74		2,455,657.74
24
25
26	Downpayment 1	20%			474,065.20
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				474,065.20
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				454,065.20
31	Payable in	1	month/s		454,065.20	cash	85,331.74	cash	539,396.94
32
33
34	Balance for Bank Financing	80%			1,896,260.80
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	25,059.23
38		10%	180	mos	20,377.32
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				2,370,326.00		85,331.74
43	Downpayment discount				0.00
44	Net Contract Price				2,370,326.00		85,331.74
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				2,546,000.00
20	Regular Discount	6%			152,760.00
21	Net				2,393,240.00
22	Addtl Discount (Complete docs + PDCs)	2%			47,864.80
23	Contract Price				2,345,375.20	3.60%	84,433.51		2,429,808.71
24
25
26	Downpayment 1	30%			703,612.56
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				703,612.56
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				683,612.56
31	Payable in	1	month/s		683,612.56	cash	84,433.51	cash	768,046.07
32
33
34	Balance for Bank Financing	70%			1,641,762.64
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	21,696.01
38		10%	180	mos	17,642.47
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				2,345,375.20		84,433.51
43	Downpayment discount				0.00
44	Net Contract Price				2,345,375.20		84,433.51
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				2,546,000.00
20	Regular Discount	7%			178,220.00
21	Net				2,367,780.00
22	Addtl Discount (Complete docs + PDCs)	2%			47,355.60
23	Contract Price				2,320,424.40	3.60%	83,535.28		2,403,959.68
24
25
26	Downpayment 1	40%			928,169.76
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				928,169.76
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				908,169.76
31	Payable in	1	month/s		908,169.76	cash	83,535.28	cash	991,705.04
32
33
34	Balance for Bank Financing	60%			1,392,254.64
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	18,398.75
38		10%	180	mos	14,961.24
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				2,320,424.40		83,535.28
43	Downpayment discount				0.00
44	Net Contract Price				2,320,424.40		83,535.28
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				2,546,000.00
20	Regular Discount	7%			178,220.00
21	Net				2,367,780.00
22	Addtl Discount (Complete docs + PDCs)	2%			47,355.60
23	Contract Price				2,320,424.40	3.60%	83,535.28		2,403,959.68
24
25
26	Downpayment 1	50%			1,160,212.20
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				1,160,212.20
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				1,140,212.20
31	Payable in	1	month/s		1,140,212.20	cash	83,535.28	cash	1,223,747.48
32
33
34	Balance for Bank Financing	50%			1,160,212.20
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	15,332.29
38		10%	180	mos	12,467.70
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				2,320,424.40		83,535.28
43	Downpayment discount				0.00
44	Net Contract Price				2,320,424.40		83,535.28
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			2,546,000.00
20	Regular Discount	10%		254,600.00
21	Net			2,291,400.00
22	Addtl Discount (Complete docs + PDCs)	2%		45,828.00
23	Contract Price			2,245,572.00	3.60%	80,840.59		2,326,412.59
24
25
26	Payment	100%		2,245,572.00
27	Less: Spot Cash Discount	0.00%		0.00
28	Net Payment			2,245,572.00
29	Less: Reservation Fee			20,000.00
30	Net Payment			2,225,572.00
31	Payable in	1	month/s	2,225,572.00	cash	80,840.59	cash	2,306,412.59
32
33
34	Total Contract price			2,245,572.00		80,840.59
35	Downpayment discount			0.00
36	Net Contract Price			2,245,572.00		80,840.59
37