Clients Desired Monthly Payment  $1,980.00

Rincon Ventures Program Calculator
Accumulated
Accumalted
Program
Option Fee
Value of Home
2 Year Price
3 Year Price
Credit—2 Year
Credit—3 Year
A
10,661.54
304,615.38
352,021.15
378,422.78
15,413.54
17,789.54
B
7,333.33
293,333.33
338,983.33
364,407.08
14,461.33
18,025.33
C
4,096.55
273,103.45
315,605.17
339,275.56
13,600.55
18,352.55
D
2,640.00
264,000.00
305,085.00
327,966.38
14,520.00
20,460.00
E
1,980.00
247,500.00
286,017.19
307,468.48
16,236.00
23,364.00

Clients Desired Home Price  $304,615.38

Rincon Ventures Program Calculator
Accumulated
Accumalted
Program
Option Fee
Monthly Rent
Due at Move In
Monthly Credit
Credit—2 Year
Credit—3 Year
A
10,661.54
1,980.00
12,641.54
198.00
15,413.54
17,789.54
B
7,615.38
2,056.15
9,671.54
308.42
15,017.54
18,718.62
C
4,569.23
2,208.46
6,777.69
441.69
15,169.85
20,470.15
D
3,046.15
2,284.62
5,330.77
571.15
16,753.85
23,607.69
E
2,436.92
2,436.92
4,873.85
731.08
19,982.77
28,755.69

All calculations presented here are estimates and should be used for informational purposes only. Rent-to-Own Buyers must be qualified by agents or officers of Rincon Ventures before admittance into a Rincon Ventures Rent-to-Own program. Calculations provided here are not contractually binding for either Rincon Ventures or its clients. Interest rates as of 1/15/07 were used in compiling pro forma data and are subject to change.