DATE 09/14/2009

RESERVATION DAT
02.ARIANA
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: 15
LOT: 2&3 RFO TERM: 24
LOT AREA: 240 RFO DATE:
UNIT AREA: 268 No. Months to RFO

TERMS: 100% in 12 months

LIST PRICE COMPUTATION:

REF LIST PRICE DESCRIPTIO
BASE UNIT 19,708,000.00

LIST PRICE 19,708,000.00 Closing Fee Total

Discount 0.1 -1,970,800.00

Net 17,737,200.00
Discount (PDC) 0.02 -354,744.00

Total Contract Price 17,382,456.00 0.04 695,298.24 18,077,754.24

Downpayment 100.00% 17,382,456.00 695,298.24

Less: Reservation 50,000.00

Net Downpayment 17,332,456.00 695,298.24

SPOT DP Applicable 70.00% 12,167,719.20

SPOT DP Discount 4.00% 506,988.30

DP Balance Due 16,825,467.70

DP Payable in 12 mo. 1,402,122.31 57,941.52 1,460,063.83

per month

In House Financing 0.00% 0.00 per month

Monthly Ammortization 0.00000 12mo 0.00 0.00
0.00000 24mo 0.00 0.00
0.00000 36mo 0.00 0.00
0.00000 48mo 0.00 0.00
0.00000 60mo 0.00 0.00

TOTAL CONTRACT PRICE 17,382,456.00