| Unit Price | 6,324,400.00 | | | Less: Rebate | 35,000.00 | | | | | | TCP | 6,289,400.00 | | | | Reservation Fee (non-refundable) | 25,000.00 | | |
|
Option 1 | | TCP | 6,289,400.00 | | | | Less: Cash Discount 8% | 503,152.00 | | | | | | | | 5,786,248.00 | | | Less: Reservation Fee | 25,000.00 | | | | | | | Cash Payment | 5,761,248.00 | | | within 30 days from reservation date | | |
|
Option 2 | | TCP | 6,289,400.00 | | | | 50% of TCP | 3,144,700.00 | | | Less: Discount on DP 10% | 314,470.00 | | | Less: Reservation Fee | 25,000.00 | | | | | | | OUTRIGHT DOWN PAYMENT within 30 days | 2,805,230.00 | | | | 20% of TCP | 1,257,880.00 | | | Payable in 60 months WITHOUT INTEREST | 20,964.67 | | | | 30% TURNOVER BALANCE | 1,886,820.00 | |
|
Option 3 | | TCP | 6,289,400.00 | | | | 30% of TCP | 1,886,820.00 | | | Less: Discount on DP 8% | 150,945.60 | | | Less: Reservation Fee | 25,000.00 | | | | | | | OUTRIGHT DOWN PAYMENT within 30 days | 1,710,874.40 | | | | 40% of TCP | 2,515,760.00 | | | Payable in 60 months WITHOUT INTEREST | 41,929.33 | | | | 30% TURNOVER BALANCE | 1,886,820.00 | |
|
Option 4 | | TCP | 6,289,400.00 | | | | 20% of TCP | 1,257,880.00 | | | Less: Discount on DP 5% | 62,894.00 | | | Less: Reservation Fee | 25,000.00 | | | | | | | OUTRIGHT DOWN PAYMENT within 30 days | 1,169,986.00 | | | | 50% of TCP | 3,144,700.00 | | | Payable in 60 months WITHOUT INTEREST | 52,411.67 | | | | 30% TURNOVER BALANCE | 1,886,820.00 | |
|
Option 5 | | TCP | 6,289,400.00 | | | | 10% of TCP | 628,940.00 | | | Less: Discount on DP 2.5% | 15,723.50 | | | Less: Reservation Fee | 25,000.00 | | | | | | | OUTRIGHT DOWN PAYMENT within 30 days | 588,216.50 | | | | 65% of TCP | 4,088,110.00 | | | Payable in 60 months WITHOUT INTEREST | 68,135.17 | | | | 25% TURNOVER BALANCE | 1,572,350.00 | |
|
Option 6 | | TCP | 6,289,400.00 | | | | 12% of TCP | 754,728.00 | | | Less: Reservation Fee | 25,000.00 | | | | | | | | 729,728.00 | | | Monthly Amortization for Month 1 to 12 | 60,810.67 | | | | 18% M.A. Month 13 - 24 1,132,092.00 | 94,341.00 | | | 25% M.A. Month 25 - 36 1,572,350.00 | 131,029.17 | | | | 30% M.A. Month 37 - 48 1,886,820.00 | 157,235.00 | | | 15% TURNOVER BALANCE | 943,410.00 | |
|
Option 7 - WITHOUT DOWN PAYMENT | | TCP | 6,289,400.00 | | | | 50% of TCP | 3,144,700.00 | | | Less: Reservation Fee | 25,000.00 | | | | | | | | 3,119,700.00 | | | Monthly Amortization for Month 1 to 60 | 51,995.00 | | | | 50% TURNOVER BALANCE | 3,144,700.00 | | | | | | | | | | | | | | | | | |
|
Option 8 - WITHOUT DOWN PAYMENT | | TCP | 6,289,400.00 | | | | 60% of TCP | 3,773,640.00 | | | Less: Reservation Fee | 25,000.00 | | | | | | | | 3,748,640.00 | | | Monthly Amortization for Month 1 to 60 | 62,477.33 | | | | 40% TURNOVER BALANCE | 2,515,760.00 | | | | | | | | | | | | | | | | | |
|
Option 9 - WITHOUT DOWN PAYMENT | | TCP | 6,289,400.00 | | | | 70% of TCP | 4,402,580.00 | | | Less: Reservation Fee | 25,000.00 | | | | | | | | 4,377,580.00 | | | Monthly Amortization for Month 1 to 60 | 72,959.67 | | | | 30% TURNOVER BALANCE | 1,886,820.00 | | | | | | | | | | | | | | |
|
No comments:
Post a Comment