| |
Scheme 1 |
Scheme 2 |
Scheme 3 |
| Terms of Payment |
10% DP Cash |
90% Balance |
20% DP Cash |
80% Balance |
30% DP Cash |
70% Balance |
| |
|
|
|
|
|
|
| List Price |
|
1,933,854.17 |
|
1,933,854.17 |
|
1,933,854.17 |
| Less: Discount |
10% |
193,385.42 |
15% |
290,078.13 |
20% |
386,770.83 |
| Total Contract Price |
|
1,740,468.75 |
|
1,643,776.04 |
|
1,547,083.34 |
| |
|
|
|
|
|
|
| Downpayment |
10% |
1,933,854.17 |
20% |
1,933,854.17 |
30% |
1,933,854.17 |
| Less: Reservation Fee |
|
20,000.00 |
|
20,000.00 |
|
20,000.00 |
| Net Downpayment |
|
1,913,854.17 |
|
1,913,854.17 |
|
1,913,854.17 |
| Payable in Cash |
|
1,913,854.17 |
|
1,913,854.17 |
|
1,913,854.17 |
| |
|
|
|
|
|
|
| Balance |
90% |
1,566,421.88 |
80% |
1,315,020.84 |
70% |
1,082,958.34 |
| |
|
|
|
|
|
|
| Monthly Amortization |
|
|
|
|
|
|
| Payable in 120 months |
|
28,934.32 |
|
23,357.14 |
|
18,479.82 |
|