|
Unit Price | 2,590,090.00 | | | Less: Rebate | 35,000.00 | | | | | | TCP | 2,555,090.00 | | | | Reservation Fee (non-refundable) | 25,000.00 | | |
| Option 1 | | TCP | 2,555,090.00 | | | | Less: Cash Discount 8% | 204,407.20 | | | | | | | | 2,350,682.80 | | | Less: Reservation Fee | 25,000.00 | | | | | | | Cash Payment | 2,325,682.80 | | | within 30 days from reservation date | | |
| Option 2 | | TCP | 2,555,090.00 | | | | 50% of TCP | 1,277,545.00 | | | Less: Discount on DP 10% | 127,754.50 | | | Less: Reservation Fee | 25,000.00 | | | | | | | OUTRIGHT DOWN PAYMENT within 30 days | 1,124,790.50 | | | | 20% of TCP | 511,018.00 | | | Payable in 60 months WITHOUT INTEREST | 8,516.97 | | | | 30% TURNOVER BALANCE | 766,527.00 | |
| Option 3 | | TCP | 2,555,090.00 | | | | 30% of TCP | 766,527.00 | | | Less: Discount on DP 8% | 61,322.16 | | | Less: Reservation Fee | 25,000.00 | | | | | | | OUTRIGHT DOWN PAYMENT within 30 days | 680,204.84 | | | | 40% of TCP | 1,022,036.00 | | | Payable in 60 months WITHOUT INTEREST | 17,033.93 | | | | 30% TURNOVER BALANCE | 766,527.00 | |
| Option 4 | | TCP | 2,555,090.00 | | | | 20% of TCP | 511,018.00 | | | Less: Discount on DP 5% | 25,550.90 | | | Less: Reservation Fee | 25,000.00 | | | | | | | OUTRIGHT DOWN PAYMENT within 30 days | 460,467.10 | | | | 50% of TCP | 1,277,545.00 | | | Payable in 60 months WITHOUT INTEREST | 21,292.42 | | | | 30% TURNOVER BALANCE | 766,527.00 | |
| Option 5 | | TCP | 2,555,090.00 | | | | 10% of TCP | 255,509.00 | | | Less: Discount on DP 2.5% | 6,387.72 | | | Less: Reservation Fee | 25,000.00 | | | | | | | OUTRIGHT DOWN PAYMENT within 30 days | 224,121.28 | | | | 65% of TCP | 1,660,808.50 | | | Payable in 60 months WITHOUT INTEREST | 27,680.14 | | | | 25% TURNOVER BALANCE | 638,772.50 | |
| Option 6 | | TCP | 2,555,090.00 | | | | 12% of TCP | 306,610.80 | | | Less: Reservation Fee | 25,000.00 | | | | | | | | 281,610.80 | | | Monthly Amortization for Month 1 to 12 | 23,467.57 | | | | 18% M.A. Month 13 - 24 459,916.20 | 38,326.35 | | | 25% M.A. Month 25 - 36 638,772.50 | 53,231.04 | | | | 30% M.A. Month 37 - 48 766,527.00 | 63,877.25 | | | 15% TURNOVER BALANCE | 383,263.50 | |
| Option 7 - WITHOUT DOWN PAYMENT | | TCP | 2,555,090.00 | | | | 50% of TCP | 1,277,545.00 | | | Less: Reservation Fee | 25,000.00 | | | | | | | | 1,252,545.00 | | | Monthly Amortization for Month 1 to 60 | 20,875.75 | | | | 50% TURNOVER BALANCE | 1,277,545.00 | | | | | | | | | | | | | | | | | |
| Option 8 - WITHOUT DOWN PAYMENT | | TCP | 2,555,090.00 | | | | 60% of TCP | 1,533,054.00 | | | Less: Reservation Fee | 25,000.00 | | | | | | | | 1,508,054.00 | | | Monthly Amortization for Month 1 to 60 | 25,134.23 | | | | 40% TURNOVER BALANCE | 1,022,036.00 | | | | | | | | | | | | | | | | | |
|
Option 9 - WITHOUT DOWN PAYMENT | | TCP | 2,555,090.00 | | | | 70% of TCP | 1,788,563.00 | | | Less: Reservation Fee | 25,000.00 | | | | | | | | 1,763,563.00 | | | Monthly Amortization for Month 1 to 60 | 29,392.72 | | | | 30% TURNOVER BALANCE | 766,527.00 | | |
|
|
No comments:
Post a Comment