SRT 2BR End Unit (select payment options below)


1	COMPUTATION SHEET
2
3
4
5	COMPUTATION SHEET DATE:	4/25/2024
6
7	RESERVATION DATE:	4/25/2024
16	TERMS:	20% DP; 80% Bank Financing
17					Unit		Closing fees		Total
18							Lumpsum at RFO
19	LIST PRICE				4,280,000.00
20	Regular Discount	2%			85,600.00
21	Net				4,194,400.00
22	Addtl Discount (Complete docs + PDCs)	2%			83,888.00
23	Contract Price				4,110,512.00	10.50%	431,603.76		4,542,115.76
24
25
26	Downpayment 1	20%			822,102.40
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				822,102.40
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				802,102.40
31	Payable in	-50			-16,042.05	/mo	431,603.76	at RFO	0.00
32
33
34	Balance for Bank Financing	80%			3,288,409.60
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	43,456.58
38		10%	180	mos	35,337.42
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				4,110,512.00		431,603.76
43	Downpayment discount				0.00
44	Net Contract Price				4,110,512.00		431,603.76
45


1	COMPUTATION SHEET
2
3
4
5	COMPUTATION SHEET DATE:	4/25/2024
6
7	RESERVATION DATE:	4/25/2024
16	TERMS:	30% DP; 70% Bank Financing
17					Unit		Closing fees		Total
18							Lumpsum at RFO
19	LIST PRICE				4,280,000.00
20	Regular Discount	6%			256,800.00
21	Net				4,023,200.00
22	Addtl Discount (Complete docs + PDCs)	2%			80,464.00
23	Contract Price				3,942,736.00	10.50%	413,987.28		4,356,723.28
24
25
26	Downpayment 1	30%			1,182,820.80
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				1,182,820.80
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				1,162,820.80
31	Payable in	-50			-23,256.42	/mo	413,987.28	at RFO	0.00
32
33
34	Balance for Bank Financing	70%			2,759,915.20
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	36,472.48
38		10%	180	mos	29,658.19
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				3,942,736.00		413,987.28
43	Downpayment discount				0.00
44	Net Contract Price				3,942,736.00		413,987.28
45


1	COMPUTATION SHEET
2
3
4
5	COMPUTATION SHEET DATE:	4/25/2024
6
7	RESERVATION DATE:	4/25/2024
16	TERMS:	40% DP; 60% Bank Financing
17					Unit		Closing fees		Total
18							Lumpsum at RFO
19	LIST PRICE				4,280,000.00
20	Regular Discount	7%			299,600.00
21	Net				3,980,400.00
22	Addtl Discount (Complete docs + PDCs)	2%			79,608.00
23	Contract Price				3,900,792.00	10.50%	409,583.16		4,310,375.16
24
25
26	Downpayment 1	40%			1,560,316.80
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				1,560,316.80
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				1,540,316.80
31	Payable in	-50			-30,806.34	/mo	409,583.16	at RFO	0.00
32
33
34	Balance for Bank Financing	60%			2,340,475.20
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	30,929.55
38		10%	180	mos	25,150.87
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				3,900,792.00		409,583.16
43	Downpayment discount				0.00
44	Net Contract Price				3,900,792.00		409,583.16
45


1	COMPUTATION SHEET
2
3
4
5	COMPUTATION SHEET DATE:	4/25/2024
6
7	RESERVATION DATE:	4/25/2024
16	TERMS:	50% DP; 50% Bank Financing
17					Unit		Closing fees		Total
18							Lumpsum at RFO
19	LIST PRICE				4,280,000.00
20	Regular Discount	8%			342,400.00
21	Net				3,937,600.00
22	Addtl Discount (Complete docs + PDCs)	2%			78,752.00
23	Contract Price				3,858,848.00	10.50%	405,179.04		4,264,027.04
24
25
26	Downpayment 1	50%			1,929,424.00
27	Less: Spot Cash Discount	0.00%			0.00
28	Net Downpayment 1				1,929,424.00
29	Less: Reservation Fee				20,000.00
30	Net Downpayment 1				1,909,424.00
31	Payable in	-50			-38,188.48	/mo	405,179.04	at RFO	0.00
32
33
34	Balance for Bank Financing	50%			1,929,424.00
35
36		Interest**	Period
37	Monthly Amortization (Bank)	10%	120	mos	25,497.48
38		10%	180	mos	20,733.69
39	** indicative rate only, subject to bank's prevailing rate at the time of loan
40
41
42	Total Contract price				3,858,848.00		405,179.04
43	Downpayment discount				0.00
44	Net Contract Price				3,858,848.00		405,179.04
45


1	COMPUTATION SHEET
2
3
4
5	COMPUTATION SHEET DATE:	4/25/2024
6
7	RESERVATION DATE:	4/25/2024
16	TERMS:	100% CASH
17			Unit		Closing fees		Total
18					Lumpsum at RFO
19	LIST PRICE		4,280,000.00
20	Regular Discount	10%	428,000.00
21	Net		3,852,000.00
22	Addtl Discount (Complete docs + PDCs)	2%	77,040.00
23	Contract Price		3,774,960.00	10.50%	396,370.80		4,171,330.80
24
25
26	Payment	100%	3,774,960.00
27	Less: Spot Cash Discount	0.00%	0.00
28	Net Payment		3,774,960.00
29	Less: Reservation Fee		20,000.00
30	Net Payment		3,754,960.00
31	Payable in	-50	-75,099.20	/mo	396,370.80	at RFO	0.00
32
33
34	Total Contract price		3,774,960.00		396,370.80
35	Downpayment discount		0.00
36	Net Contract Price		3,774,960.00		396,370.80
37