Payment Financing Scheme

TOTAL CONTRACT PRICE 2,981,466.36

1. Spot Cash with 5% Discount
List Price 2,592,579.44
Less: Discount (5%) 129,628.97
NET Selling Price 2,462,950.47
Add: VAT ( when app.) -
Add: Transfer Charges 388,886.92
2,851,837.39

Cash out 2,851,837.39
Less: Reservation 25,000
2,826,837.39

2. DEFERRED CASH (100%) of TCP Payable up to 12 mos with (3%) Discount
List Price List Price 2,592,579.44
Less: Discount (3%) 77,777.38
NET Selling Price 2,514,802.06
Less: Reservation Fee (RF) 25,000.00
Add: Vat ( when app.) -
Add: Transfer Charges ( when app.) 388,886.92
2,878,688.98

Monthly Amortizations 1 - 12 Mos 239,890.75

3. (20%) DP Payable for 12mos + (LOG) - (80%) Bank Financing
Total Contract Price 2,981,466.36
Downpayment (20%) 596,293.27
Less: Reservation Fee (RF) 25,000.00
Net Downpayment 571,293.27

Monthly Amortization for 12mos 47,607.77
(80%) Bank Financing (80%) 2,385,173.09
Estimated Monthly Amortization payable for 120 mos 28,002.18

4. Special Lease-to-own payment scheme with Advance DP Ready to MOVE IN
Total Contract Price 2,981,466.36
Reservation Fee 25,000.00
Downpayment (Cash out ) 120,000.00
Downpayment payable for 12 mos 20,000.00 240,000.00
Total Downpayment 385,000.00
Less (20%) of Equity from TCP 596,293.27
Remaining Balance (due and demandable) on the 13th month 211,293.27

(80%) Bank Financing 2,385,173.09
Estimated Monthly Amortization payable for 120 mos 28,002.18

5. Lease-to-own payment scheme with (5%) Cash-out DP Ready to MOVE IN
Total Contract Price 2,981,466.36
Downpayment (Cash out ) (5.0%) 149,073.32
Downpayment payable for 12 mos (15.0%) 447,219.95
Less Reservation Fee 25,000.00
422,219.95

Monthly Amortization for 12 mos 35,185.00
(80%) Bank Financing 2,385,173.09
Estimated Monthly Amortization payable for 120 mos 28,002.18