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: 12
LOT AREA: 120 RFO DATE:
UNIT AREA: 182.4 No. Months to RFO

TERMS: 100% SPOT CASH

LIST PRICE COMPUTATION:

REF LIST PRICE DESCRIPTIO
BASE UNIT 12,109,000.00

LIST PRICE 12,109,000.00 Closing Fee Total

Discount 0.1 -1,210,900.00

Net 10,898,100.00
Discount (PDC) 0.02 -217,962.00

Total Contract Price 10,680,138.00 0.04 427,205.52 11,107,343.52

Downpayment 100.00% 10,680,138.00 427,205.52

Less: Reservation 50,000.00

Net Downpayment 10,630,138.00 427,205.52

SPOT DP Applicable 70.00% 7,476,096.60

SPOT DP Discount 4.00% 311,504.03

DP Balance Due 10,318,633.98

DP Payable in 1 mo. 10,318,633.98 427,205.52 10,745,839.50

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 10,680,138.00