Professional Documents
Culture Documents
UNIT SELLING PRICE 3,411,135.45 5,015,395.74 3,839,204.82 5,363,732.67 5,212,980.34 3,501,406.11 5,311,772.64 4,902,537.80
Legal & Misc. Fee 155,258.12 228,173.15 183,377.38 244,445.13 237,133.90 159,352.03 241,614.28 222,337.32
Bank Fees 84,686.25 124,458.08 100,024.02 133,333.71 129,345.76 86,919.29 131,789.61 121,274.90
TOTAL CONTRACT PRICE 3,651,079.82 5,368,026.97 4,122,606.22 5,741,511.51 5,579,460.00 3,747,677.43 5,685,176.53 5,246,150.02
10% Downpayment 365,107.98 536,802.70 412,260.62 574,151.15 557,946.00 374,767.74 568,517.65 524,615.00
Less 5% Discount 1 170,556.77 250,769.79 191,960.24 268,186.63 260,649.02 175,070.31 265,588.63 245,126.89
Less Discount 2 30,000.00 50,000.00 40,000.00 50,000.00 50,000.00 30,000.00 50,000.00 40,000.00
Less Reservation Fee 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00
Net Required Downpayment 139,551.21 211,032.91 155,300.38 230,964.52 222,296.98 144,697.44 227,929.02 214,488.11
Monthly Equity-3 Months 46,517.07 70,344.30 51,766.79 76,988.17 74,098.99 48,232.48 75,976.34 71,496.04
Monthly Equity-2 Months 69,775.60 105,516.46 77,650.19 115,482.26 111,148.49 72,348.72 113,964.51 107,244.06
90% Bank Financing 3,285,971.84 4,831,224.27 3,710,345.60 5,167,360.36 5,021,514.00 3,372,909.69 5,116,658.88 4,721,535.02
Less Fully Fitted Discount 3 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00
Net Balance 3,185,971.84 4,731,224.27 3,610,345.60 5,067,360.36 4,921,514.00 3,272,909.69 5,016,658.88 4,621,535.02