Sample computation

SUN VALLEY NEW HOMES
PRICE LIST as if May 07, 2013
HOUSE & LOT PACKAGE
									LOW INTEREST INSTALLMENT
BLK	Lot	Lot	Floor	No.	No.	Remarks/	Total	Cash in 30		5 years to pay		7 years to pay		10 years to pay
		Area	Area	of	of	Model	Contract	days net of	24%	1st 2yrs,	next 3yrs @	1st 2yrs,	next 5yrs @	1st 2yrs,	next 8yrs @
				BR	T&B		Price	10% disc.	Downpayt	0 int	8% p.a.	0 int	10% p.a	0 int	10% p.a
										MUST BE COVERED BY POSTDATED CHECKS
										ff- .03134		ff- .02125		ff- .01517
1. ARADAN HOUSE (PHASE 2A)
2	7	353	171	3	3	with maid's qtr.	7,000,000.00	6,300,000.00	1,680,000.00	88,666.67	100,037.28	63,333.33	80,750.00	44,333.33	64,563.52
2. FAIRWAY VIEW VILLAGE (PHASE 6)
1	3	496	147	3	2	Lexington	8,300,000.00	7,470,000.00	1,992,000.00	105,133.33	118,615.63	75,095.24	95,746.43	52,566.67	76,553.89
1	4	483	147	3	3	Lexington	8,350,000.00	7,515,000.00	2,004,000.00	105,766.67	119,330.18	75,547.62	96,323.21	52,883.33	77,015.06
1	15	455	183	3	2	Dayton	8,500,000.00	7,650,000.00	2,040,000.00	107,666.67	121,473.84	76,904.76	98,053.57	53,833.33	78,398.56
1	15	407	169	3	3	Lexington	8,500,000.00	7,650,000.00	2,040,000.00	107,666.67	121,473.84	76,904.76	98,053.57	53,833.33	78,398.56
1	18	365	169	3	3	Oxford II	8,250,000.00	7,425,000.00	1,980,000.00	104,500.00	117,901.08	74,642.86	95,169.64	52,250.00	76,092.72
1	19	325	191	3	3	Fairmont	8,700,000.00	7,830,000.00	2,088,000.00	110,200.00	124,332.05	78,714.29	100,360.71	55,100.00	80,243.23
2	10	335	172	3	3	Chelsea	8,000,000.00	7,200,000.00	1,920,000.00	101,333.33	114,328.32	72,380.95	92,285.71	50,666.67	73,786.88
1	21	352	212	3	3	Alexandra	9,000,000.00	8,100,000.00	2,160,000.00	114,000.00	128,619.36	81,428.57	103,821.43	57,000.00	83,010.24
1	6	302	243	4	4	Louiseville	10,500,000.00	9,450,000.00	2,520,000.00	133,000.00	150,055.92	95,000.00	121,125.00	66,500.00	96,845.28
1	7	373	300	4	4	Rockmart	11,800,000.00	10,620,000.00	2,832,000.00	149,466.67	168,634.27	106,761.90	136,121.43	74,733.33	108,835.65
2	11	333	216	3	3	Alexandra	8,650,000.00	7,785,000.00	2,076,000.00	109,566.67	123,617.50	78,261.90	99,783.93	54,783.33	79,782.06
Court Yard
1	Corner	144	110	2	3		5,500,000.00	4,950,000.00	1,320,000.00	69,666.67	78,600.72	49,761.90	63,446.43	34,833.33	50,728.48
2	Inner	108	110	2	3		5,000,000.00	4,500,000.00	1,200,000.00	63,333.33	71,455.20	45,238.10	57,678.57	31,666.67	46,116.80
MAHOGANY LANE
Model A & B		192	129	3	3	with maid's qtr.	6,250,000.00	5,625,000.00	1,500,000.00	79,166.67	89,319.00	56,547.62	72,098.21	39,583.33	57,646.00
Model C		192	129	4	3	with maid's qtr.	6,500,000.00	5,850,000.00	1,560,000.00	82,333.33	92,891.76	58,809.52	74,982.14	41,166.67	59,951.84
Block 3
Model A & B		192	129	3	3	with maid's qtr.	6,750,000.00	6,075,000.00	1,620,000.00	85,500.00	96,464.52	61,071.43	77,866.07	42,750.00	62,257.68
Model C		192	129	4	3	with maid's qtr.	7,000,000.00	6,300,000.00	1,680,000.00	88,666.67	100,037.28	63,333.33	80,750.00	44,333.33	64,563.52
SV TOWNHOMES
Lot	1&2	381	176	3	3		7,000,000.00	6,300,000.00	1,680,000.00	88,666.67	100,037.28	63,333.33	80,750.00
lot	6	180	176	3	3	w/partial furnishings	7,000,001.00	6,300,000.90	1,680,000.24	88,666.68	100,037.29	63,333.34	80,750.01
2	8	192	212	3	3		6,000,000.00	5,400,000.00	1,440,000.00	76,000.00	85,746.24	54,285.71	69,214.29
4. EDGEWOOD PLACE (Phase 4)
2	12	150	60	2	2	w/ landscape	3,500,000.00	3,150,000.00	840,000.00	44,333.33	50,018.64	31,666.67	40,375.00
4	6	150	60	2	2	w/ landscape	3,650,000.00	3,285,000.00	876,000.00	46,233.33	52,162.30	33,023.81	42,105.36
				** Prices and conditions are subject to change without prior notice **
	NOTE:		1. DISCOUNTS -				Less 10% discount based on the downpayment if paid within thirty (30) days.
			2. PENALTY -				Penalty of two (2%) per month for all delayed payments.
			3. CANCELLATION/FORFEITURE -				Any three (3) unpaid installments will result to automatic cancellation of the contract and
							forfeiture of all payments made.
			4. PROMO PERIOD -				This promo is good up to June 30, 2013