01/04/2015
Tower/Unit: SLPT103000N
Floor area: 38 sqm
Unit Description: 2 BEDROOMS
UNITPRICE - 4,953,520.00
Less: Rebate - 25,000.00
TOTAL CONTRACT PRICE - 4,928,520.00
Less: Promo Discount 5 %- 246,426.00
NET CONTRACT PRICE - 4,682,094.00
RESERVATION FEE - 15,000.00
Option 1: 20-30-50 Scheme
30% Monthly Amortization - 1,404,628.20
Less Reservation Fee - 15,000.00
=1,389,628.20
Month 1 to 60 - 23,160.47
20% Lump sum payment for 4 years - 936,418.80
starting Month 24 - 234,104.70
50% Balance upon turn over - 2,341,047.00
Option 2: 20-10-70 Scheme
20% Monthly Amortization - 936,418.80
Less Reservation Fee - 15,000.00
=921,418.80
Month 1 to 48 - 19,196.23
10% Monthly Amortization - 468,209.40
Month 37 to 48 - 39,017.45
70% Balance upon turn over - 3,277,465.80
Option 3: 60-40 Scheme
60% Monthly Amortization - 2,809,256.40
Less Reservation Fee - 15,000.00
=2,794,256.40
Month 1 to 60 - 46,570.94
40% Balance upon turn over - 1,872,837.60
Option 4: 100 Scheme
100% Monthly Amortization - 4,682,094.00
Less Reservation Fee - 15,000.00
=4,667,094.00
Month 1 to 60 - 77,784.90
Option 5: CASH Payment Scheme
100% of TCP - 4,682,094.00
Less Reservation Fee - 15,000.00
=4,667,094.00
Less 10% discount - 468,209.40
Outright Cash Payment - 4,198,884.60
Option 6: 50-50 Scheme
With 8% discount
50% Down payment - 2,341,047.00
Less Reservation Fee - 15,000.00
=2,326,047.00
Less 8% discount - 187,283.76
Outright Down Payment - 2,138,763.24
or
Monthly Amortization
50% of TCP - 2,341,047.00
Less Reservation Fee - 15,000.00
=2,326,047.00
Month 1 to 60 - 38,767.45
50% Balance upon turn over - 2,341,047.00
Option 7: 20-80 Scheme
With 5% discount
20% Down payment - 936,418.80
Less Reservation Fee - 15,000.00
=921,418.80
Less 5% discount - 46,820.94
Outright Down Payment - 874,597.86
or
Monthly Amortization
20% of TCP - 936,418.80
Less Reservation Fee - 15,000.00
=921,418.80
Month 1 to 48 - 19,196.23
80% Balance upon turn over - 3,745,675.20
Notes:
1. Empire East Land Holdings Inc. reserves the right to correct any error that may appear on above computation.
2. The Rservation Fee (15,000) is non-refundable in case of cancellation or withdrawal of 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 25,000 is given upon issuance of at least 36 PDCs within 7 working days from reservation date.
