DATE 09/14/2009

RESERVATION DAT
03.HELENA
CLIENT: SAMPLE PROJECTED COMPUTATION
ADDRESS: THESE COMPUTATIONS ARE NOT FINAL,
THEY BEING SUBMITTED TO THE CLIENT
FOR EVALUATION PURPOSES ONLY. ACTUAL
COSTINGS WILL CHANGE BASED ON FINAL
PROJECT: MAHOGANY 3
REQUIREMENTS
BUILDING: 0
BLOCK: 6
LOT: 6 RFO TERM: 24
LOT AREA: 120 RFO DATE:
UNIT AREA: 182.4 No. Months to RFO

TERMS: 30% DP in 12 months 70% Balance thru In House

LIST PRICE COMPUTATION:

REF LIST PRICE DESCRIPTIO
BASE UNIT 12,681,000.00

LIST PRICE 12,681,000.00 Closing Fee Total

Discount 0.04 -507,240.00

Net 12,173,760.00
Discount (PDC) 0.02 -243,475.20

Total Contract Price 11,930,284.80 0.04 477,211.39 12,407,496.19

Downpayment 30.00% 3,579,085.44 477,211.39

Less: Reservation 50,000.00

Net Downpayment 3,529,085.44 477,211.39

SPOT DP Applicable 70.00% 0.00

SPOT DP Discount 4.00% 0.00

DP Balance Due 3,529,085.44

DP Payable in 12 mo. 294,090.45 39,767.62 333,858.07

per month

In House Financing 70.00% 8,351,199.36 per month

Monthly Ammortization 0.08333 12mo 695,933.28 695,933.28
0.04568 24mo 381,522.04 381,522.04
0.03227 36mo 269,469.82 269,469.82
0.02585 48mo 215,840.92 215,840.92
0.02224 60mo 185,767.75 185,767.75

TOTAL CONTRACT PRICE 11,930,284.80