Vous êtes sur la page 1sur 9

WILLOW DUPLEX

effective April 15, 2013

TERMS OF PAYMENT

TOTAL CONTRACT PRICE

BLOCK 1 LOT 21
L.A.= 125 sqm/F.A = 103.03 sqm
PER UNIT
2 BEDROOM/2 T& B

BLOCK 8 LOT 5
L.A.= 112.50 sqm/F.A. = 103.03 sqm
PER UNIT
3 BEDROOM/2 T& B

4,254,675.00

4,473,000.00

A.) CASH PAYMENT


Total Contract price
Less : 15% discount

4,254,675.00
638,201.25

4,473,000.00
670,950.00

NET OF TCP

3,616,473.75

3,802,050.00

B. DEFERRED PAYMENT
B.1) 50% DOWNPAYMENT
Less : 10% discount (w/in 30 days)
NET OF 50% DOWNPAYMENT
50% Balance
*payable in 24 months. No Interest
B.2) 30% DOWNPAYMENT
Less : 7% discount

70% Balance
*payable in 24 months. No Interest
B.3) 20% DOWNPAYMENT
Less : 5% discount

80% Balance
*payable in 24 months. No Interest

2,127,337.50

2,236,500.00

212,733.75
1,914,603.75

223,650.00
2,012,850.00

2,127,337.50

2,236,500.00

88,639.06

93,187.50

1,276,402.50
89,348.18

1,341,900.00
93,933.00

1,187,054.33

1,247,967.00

2,978,272.50

3,131,100.00

124,094.69

130,462.50

850,935.00
42,546.75

894,600.00
44,730.00

808,388.25

849,870.00

3,403,740.00

3,578,400.00

141,822.50

149,100.00

C. INSTALLMENT PAYMENT
2,127,337.50

C.1) 50% DOWNPAYMENT

2,236,500.00

106,366.88

111,825.00

NET OF 50% DOWNPAYMENT

2,020,970.63

2,124,675.00

50% Balance - 5yrs to pay


Monthly : 2 yrs - 0% interest
3 yrs @ 18% interest (.036152)

2,127,337.50
35,455.63
46,144.50

2,236,500.00
37,275.00
48,512.37

1,276,402.50
38,292.08

1,341,900.00
40,257.00

1,238,110.43

1,301,643.00

2,978,272.50
49,637.88
64,602.30

3,131,100.00
52,185.00
67,917.32

850,935.00
100,000.00

894,600.00
50,000.00

750,935.00

844,600.00

250,311.67

281,533.33

3,403,740.00
56,729.00
73,831.21

3,578,400.00
59,640.00
77,619.79

Less : 5% discount (w/in 30 days)

C.2) 30% DOWNPAYMENT


Less : 3% discount

70% Balance - 5yrs to pay


Monthly : 2 yrs - 0% interest
3 yrs @ 18% interest (.036152)
C.3) 20% DOWNPAYMENT
Less : Reservation

DP payable in 3 months
80% Balance
Monthly : 2 yrs - 0% interest
3 yrs @ 18% interest (.036152)

RESERVATION FEE - Php 50,000.00

WILLOW DUPLEX
effective April 15, 2013

TERMS OF PAYMENT

TOTAL CONTRACT PRICE

BLOCK 1 LOT 21
L.A.= 125 sqm/F.A = 103.03 sqm
PER UNIT
2 BEDROOM/2 T& B

BLOCK 8 LOT 5
L.A.= 112.50 sqm/F.A. = 103.03 sqm
PER UNIT
3 BEDROOM/2 T& B

4,254,675.00

4,473,000.00

Vous aimerez peut-être aussi