Unit - 1602 La Nivea @ Nivel Hills

16TH FLOOR SAMPLE COMPUTATION

Total List Price 4,750,000.00 Unit Type 1BR + 1Loft + Balcony

Floor Area Sqm 50
Price per Sqm 95,000.00
*With Complimentary Car Park Unit
OPTION 1 SPOT CASH OPTION 3 EASY PAYMENT TERM
3.1) 20% D/P Straight Payments - 36 months
Total List Price 4,750,000.00 Total List Price 4,750,000.00
Less: 10% Discount on the List Price (475,000.00) Add: Other Charges and Transfer fee 285,000.00
NET LIST PRICE 4,275,000.00 Add: 12% VAT 570,000.00
Add: Other Charges and Transfer fee 285,000.00 TOTAL CONTRACT PRICE 5,605,000.00
Add: 12% VAT 513,000.00
TOTAL CONTRACT PRICE 5,073,000.00 20% Down Payment 1,121,000.00
Less: Reservation Fee 20,000.00
95% of TCP 4,819,350.00 Net of 20% D/P of TCP 1,101,000.00
Less: Reservation Fee 20,000.00 Monthly for 36 mos. 30,583.33
Net 95% Spot Cash Payment 4,799,350.00 80% Balance upon Turn-over 4,484,000.00
(Cash or Bank financing)
5% Retention upon Turn- 253,650.00 3.2) 5% D/P of TCP - 12 months; 7% D/P of TCP - next
over (Cash or Bank) 12 months; 8% D/P of TCP - last 12 months
Total List Price 4,750,000.00
OPTION 2 SPOT CASH DOWNPAYMENT Add: Other Charges and Transfer fee 285,000.00
Add: 12% VAT 570,000.00
Total List Price 4,750,000.00 TOTAL CONTRACT PRICE 5,605,000.00
50% of List Price 2,375,000.00
5% Discount on the List Price 118,750.00 5% D/P of TCP 280,250.00
Less: Reservation Fee 20,000.00
NET LIST PRICE 4,631,250.00 Net 5% D/P of TCP 260,250.00
Add: Other Charges and Transfer fee 285,000.00 Monthly for 1st - 12 mos. 21,687.50
Add: 12% VAT 555,750.00
TOTAL CONTRACT PRICE 5,472,000.00 7% D/P of TCP 392,350.00
Monthly for 2nd - 12 mos. 32,695.83
50% Spot Down Payment 2,736,000.00
8% D/P of TCP 448,400.00
40% Installment in 36 mos. 2,188,800.00 Monthly for 3rd - 12 mos. 37,366.67
Less: Reservation Fee 20,000.00 80% Balance upon Turn-over 4,484,000.00
Net 40% Installment in 36 mos. 2,168,800.00 (Cash or Bank Financing)
Monthly Amort in 36 mos. 60,244.44 3.3) 10% D/P of TCP - 24 months; 10% D/P of TCP -
last 12 months
10% Retention upon Turn- 547,200.00 Total List Price 4,750,000.00
over (Cash or Bank) Add: Other Charges and Transfer fee 285,000.00
FOR MORE DETAILS: Add: 12% VAT 570,000.00
PLS. CALL WEI KIAT MNGT & DEVT INC TOTAL CONTRACT PRICE 5,605,000.00
TEL. NO. (032) 254-1957
Email: laniveainfo@weikiat.com.ph 10% D/P of TCP 560,500.00
Celphone Numbers: (Globe) 0917-626-4944 Less: Reservation Fee 20,000.00
(Smart) 0908-556-3322 Net of 10% D/P of TCP 540,500.00
(Sun) 0923-808-8283 Monthly for 1st - 24 mos. 22,520.83
10% D/P of TCP 560,500.00
Monthly for last - 12 mos. 46,708.33
80% Balance upon Turn-over 4,484,000.00
(Cash or Bank Financing)