You are on page 1of 1

SAMPLE COMPUTATION Tower/Unit Floor Area Unit Description UNIT PRICE Less: Rebate TOTAL CONTRACT PRICE RESERVATION

FEE Option 1 : 30-20-50 Scheme 30% Less

East 8-09 30.76 sqm 1BR 3,126,000.00 25,000.00 3,101,000.00 25,000.00

Monthly Amortization Reservation Fee Month 1 to 48 Lump sum payment for 3 years starting Month 24 Balance upon turn over

20% 50% Option 2 : 20-10-70 Scheme 20% Less

930,300.00 25,000.00 905,300.00 18,860.42 620,200.00 206,733.33 1,550,500.00

Monthly Amortization Reservation Fee Month 1 to 36 Monthly Amortization Month 37 to 48 Balance upon turn over

10% 70% Option 3 : 60-40 Scheme 60% Less

620,200.00 25,000.00 595,200.00 16,533.33 310,100.00 25,841.67 2,170,700.00

Monthly Amortization Reservation Fee Month 1 to 48 Balance upon turn over

40% Option 4 : 100% Scheme 100% Less

1,860,600.00 25,000.00 1,835,600.00 38,241.67 1,240,400.00

Monthly Amortization Reservation Fee Month 1 to 48

3,101,000.00 25,000.00 3,076,000.00 64,083.33

Option 5 : CASH Payment 100% Less Less

of TCP 10% discount Reservation Fee Outright Cash Payment

3,101,000.00 310,100.00 2,790,900.00 25,000.00 2,765,900.00

Option 6 : 20-80 Scheme 20% Less Less With 5% discount Down payment 5% discount Reservation Fee Outright Down Payment Balance for 4 years @ 0% Monthly Amortization 620,200.00 31,010.00 589,190.00 25,000.00 564,190.00 2,480,800.00 51,683.33

80%

Notes: 1. Empire East Land Holdings Inc reserves the right to correct any error that may appear on above computation. 2. The Reservation Fee (P25,000) is non-refundable in case of cancellation or withdrawal by the buyer. 3. All outstanding and turnover balances are due and demandable upon unit turnover. 4. All checks should be made payable to Empire East Land Holdings Inc. 5. PRICES and DETAILS are subject to change without prior notice 6. Rebate of P25,000 is given upon issuance of complete PDCs within 30 working days from reservation date.

You might also like