SAMPLE COMPUTATIONS: 1 1 Bedrooms Standard | 2 Bedrooms Standard | 3 Bedrooms Standard  
 
Reservation Fee: 1 BR 20,000.00      
  2 BR 30,000.00      
  3 BR 50,000.00      
 
Cash Price          
Unit Size m2 Ground Level First Level Second Level Third Level
1 BR Standard 36.97 - 1,515,770.00 1,478,800.00 1,441,830.00
1 BR Standard with Courtyard 49.35 1,812,720.00 - - -
2 BR Standard 50.35 - 2,064,350.00 2,014,000.00 -
2 BR Deluxe 51.84 - 2,151,360.00 2,099,520.00 -
2 BR Standard with Courtyard 68.23 2,490,180.00 - - -
2 BR Deluxe with Courtyard 69.72 2,583,150.00 - - -
3 BR Standard 100.36 - - - 3,914,040.00
3 BR Deluxe 103.54 - - - 4,089,830.00
           
0% Interest, 12-Month Amortization (20% Downpayment / 80%
Bank Financing through China Bank)
Unit Size m2 Ground Level First Level Second Level Third Level
1 BR Standard 36.97 - 23,596.17 22,980.00 22,363.83
1 BR Standard with Courtyard 49.35 28,545.33 - - -
2 BR Standard 50.35 - 31,905.83 31,066.67 -
2 BR Deluxe 51.84 - 33,356.00 32,492.00 -
2 BR Standard with Courtyard 68.23 39,003.00 - - -
2 BR Deluxe with Courtyard 69.72 40,552.50 - - -
3 BR Standard 100.36 - - - 61,067.33
3 BR Deluxe 103.54 - - - 63,997.17
 
Low 18-Month Amortization (20% Downpayment / 80%
Bank Financing through China Bank)
Unit Size m2 Ground Level First Level Second Level Third Level
1 BR Standard 36.97 - 16,909.71 16,470.18 16,030.65
1 BR Standard with Courtyard 49.35 20,440.12 - - -
2 BR Standard 50.35 - 22,876.16 22,277.56 -
2 BR Deluxe 51.84 - 23,910.61 23,294.29 -
2 BR Standard with Courtyard 68.23 27,938.81 - - -
2 BR Deluxe with Courtyard 69.72 29,044.12 - - -
3 BR Standard 100.36 - - - 43,755.81
3 BR Deluxe 103.54 - - - 45,845.76
 
    Spotcash 12 Months 18 Months  
Indoor Parking   340,000.00 29,166.67 20,000.00  
 

 

TERMS AND CONDITIONS:
1. Prices quoted are inclusive of 10% VAT, exclusive of miscellaneous charges.
2. Prices are subject to change without prior notice.
3. Please make all check payments to TKRL REALTY & DEVELOPMENT CORPORATION.
4. This price is updated as of Feb 6, 2006.