CAMBRIDGE VILLAGE
UNIT COMPUTATION without REBATE
Ready for Occupancy
|
Loft-type |
Flat-type |
|
40sqm. |
50sqm. |
|
|
|
UNIT PRICE |
1,468,750.00 |
1,875,000.00 |
Less : Rebate |
- |
- |
Total Contract Price |
1,468,750.00 |
1,875,000.00 |
Less : Reservation |
10,000.00 |
10,000.00 |
NET TCP |
1,458,750.00 |
1,875,000.00 |
|
|
|
|
|
|
Option 1 : CASH |
|
|
|
|
|
Less : 10% Discount |
|
|
( if paid within 7 working days ) |
146,875.00 |
187,500.00 |
Total Contract Price |
1,321,875.00 |
1,687,500.00 |
|
|
|
|
|
|
Option 2 : 20-80 scheme |
|
|
|
|
|
20% Outright Downpayment |
291,750.00 |
373,000.00 |
or Payable in 12 months |
24,312.50 |
31,083.33 |
|
|
|
80% Balance |
1,167,000.00 |
1,492,000.00 |
|
|
|
Payable in 2 years @ 0% |
48,625.00 |
62,166.67 |
|
|
|
3 years @ 16% |
41,028.26 |
52,454.29 |
|
|
|
5 years @ 16% |
28,379.17 |
36,282.54 |
|
|
|
7 years @ 16% |
23,179.03 |
29,634.20 |
NOTE : P 15,000 rebate will be given upon issuance of PDC's.
| CAMBRIDGE VILLAGE PRE-SELLING | |||
| UNIT COMPUTATION WITHOUT REBATE | |||
| LOFT TYPE 40SQM. |
FLAT TYPE 50SQM. | 30SQM |
|
| Unit Price | 1,155,750.00 | 1,725,000.00 | 1,023,500.00 |
| Less : Rebate | |||
| Total Contract Price | 1,155,750.00 | 1,725,000.00 | 1,023,500.00 |
| Less : Reservation | 10,000.00 | 10,000.00 | 10,000.00 |
| NET TCP | 1,145,750.00 | 1,715,000.00 | 1,013,500.00 |
| OPTION 1 CASH | |||
| Less 10% Discount if paid within 7days | 115,575.00 | 172,500.00 | 102350.00 |
| Total Contract Price | 1,040,175.00 | 1,552,500.00 | 921150.00 |
| OPTION 2 : 15YEARS TO PAY | |||
| 10% Lumpsum Payment every year for 8 years | 114,575.00 | 171,500.00 | 101,350.00 |
| ( starting month 1 ) | 28,098.87 | 42,059.41 | 24,885.52 |
| 55% Monthly Amortization | 630,162.50 | 943,250.00 | 557,425.00 |
| ( starting month 2 up to 13th month | 10,148.27 | 15,190.30 | 8,976.89 |
| 17% Monthly Amortization | 194,777.50 | 291,550.00 | 172,295.00 |
| ( starting month 14 up to 25th month ) | 13,330.84 | 19,954.08 | 11,792.10 |
| 18% Monthly Amortization | 206,235.00 | 308,700.00 | 182,430.00 |
| month 26 up to the end of the term ) | 16,760.53 | 25,087.76 | 14,825.92 |
| OPTION 3 : 5 YEARS TO PAY | |||
| 10% Outright Downpayment | 114,575.00 | 171,500.00 | 101,350.00 |
| 10% Payable on the 60th month or upon | |||
| turnover whichever comes first | 114,575.00 | 171,500.00 | 101,350.00 |
| ( AFTER 5 YEARS ) | |||
| 80% Payable in 60 months @ 17.5% interest | 916,600.00 | 1,372,000.00 | 810,800.00 |
| Monthly Amortization | 23,027.02 | 34,467.68 | 20,369.09 |
| OPTION 4 : 5 YEARS TO PAY | |||
| 100% Payable in 60months at 17.5% interest | 1,145,750.00 | 1,715,000.00 | 1013500.00 |
| Less : Discount on Contract Price | 50,000.00 | ||
| 1,095,750.00 | 1,715,000.00 | 1,013,500.00 | |
| Monthly Amortization | 27,527.67 | 43,084.60 | 25,461.36 |
| NOTE : P15,000.00 REBATE IS GIVEN UPON ISSUANCE OF POST DATED CHECKS. |