Gentry - Alveo - Makati Sample Computation 1BR
4
BUYER: PROJECT: List Price (w/VAT): PHP 11,802,000.00 Unit: Standard (0%) Disc.: PHP - Area: Price w/ Standard Disc.: PHP 11,802,000.00 Unit Type: Rerv'n Date: Net Unit Price: PHP 11,802,000.00 Currency PHP Principal: PHP 10,537,500.00 Exch. Rate* 1.00 Interest: PHP - VAT: PHP 1,264,500.00 Total Contract Price: PHP 11,802,000.00 Other Charges: PHP 474,187.50 OTHER CHARGES *Prices are indicative and for computation purposes only, based on ALI PHP/PHP rate as of July 04, 2016. Subject to recomputation upon reservation. REMARKS PROMO DEFERRED: 10% DP / 50% over 69 mos. / Balance / Turnover is 2Q 2022 Valid only if reserved from 01-February-2017 until 28-February-2017. MONTH Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Apr-18 May-18 Jun-18 Jul-18 Aug-18 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Dec-19 Jan-20 Feb-20 Aug-21 Mar-20 Apr-20 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Oct-20 Nov-20 Mar-21 Apr-21 May-21 Jun-21 Jul-21 Dec-20 Jan-21 Feb-21 May-20 Jun-20 Jul-20 Aug-20 Sep-20 Jan-22 Feb-22 Sep-21 Oct-21 Nov-21 Dec-21 76,339.29 76,339.29 76,339.29 PRINCIPAL + INT. 100,000.00 953,750.00 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 76,339.29 < BUYER'S NAME > THE GENTRY RESIDENCES 3308 65 sqm 1-Bedroom 13 February 2017 VAT - 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 126,450.00 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 9,160.71 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 TOTAL w/VAT 100,000.00 1,080,200.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 85,500.00 www.PreSelling.com.ph Brought to you by: www.PreSelling.com.ph +63 917 703 7707 +63 999 883 4593
-
Upload
presellingcondos -
Category
Real Estate
-
view
19 -
download
0
Transcript of Gentry - Alveo - Makati Sample Computation 1BR
BUYER:PROJECT: ListPrice(w/VAT): PHP 11,802,000.00Unit: Standard(0%)Disc.: PHP -Area: Pricew/StandardDisc.: PHP 11,802,000.00UnitType:Rerv'nDate: NetUnitPrice: PHP 11,802,000.00
Currency PHP Principal: PHP 10,537,500.00Exch.Rate* 1.00 Interest: PHP -
VAT: PHP 1,264,500.00TotalContractPrice: PHP 11,802,000.00OtherCharges: PHP 474,187.50
OTHERCHARGES*Pricesareindicativeandforcomputationpurposesonly,basedonALIPHP/PHPrateasofJuly04,2016.Subjecttorecomputationuponreservation.
REMARKS
PROMODEFERRED:10%DP/50%over69mos./Balance/Turnoveris2Q2022Validonlyifreservedfrom01-February-2017until28-February-2017.
MONTHFeb-17Mar-17Apr-17May-17Jun-17Jul-17Aug-17Sep-17Oct-17
Apr-18May-18Jun-18Jul-18Aug-18
Nov-17Dec-17Jan-18Feb-18Mar-18
Feb-19Mar-19Apr-19May-19Jun-19
Sep-18Oct-18Nov-18Dec-18Jan-19
Dec-19Jan-20Feb-20
Aug-21
Mar-20Apr-20
Jul-19Aug-19Sep-19Oct-19Nov-19
Oct-20Nov-20
Mar-21Apr-21May-21Jun-21Jul-21
Dec-20Jan-21Feb-21
May-20Jun-20Jul-20Aug-20Sep-20
Jan-22Feb-22
Sep-21Oct-21Nov-21Dec-21
76,339.2976,339.2976,339.29
PRINCIPAL+INT.100,000.00953,750.0076,339.2976,339.2976,339.2976,339.2976,339.29
76,339.2976,339.2976,339.2976,339.2976,339.29
76,339.2976,339.2976,339.2976,339.2976,339.29
76,339.2976,339.2976,339.2976,339.2976,339.29
76,339.2976,339.2976,339.2976,339.2976,339.29
76,339.2976,339.2976,339.2976,339.2976,339.29
76,339.2976,339.2976,339.2976,339.2976,339.29
76,339.2976,339.2976,339.2976,339.2976,339.29
76,339.2976,339.2976,339.2976,339.2976,339.29
76,339.2976,339.2976,339.2976,339.2976,339.29
76,339.29
76,339.2976,339.2976,339.2976,339.2976,339.29
<BUYER'SNAME>THEGENTRYRESIDENCES330865sqm1-Bedroom13February2017
VAT-
9,160.719,160.719,160.719,160.719,160.71
126,450.009,160.719,160.719,160.71
9,160.719,160.719,160.719,160.719,160.71
9,160.719,160.719,160.719,160.719,160.71
9,160.719,160.719,160.719,160.719,160.71
9,160.719,160.719,160.719,160.719,160.71
9,160.719,160.719,160.719,160.719,160.71
9,160.719,160.719,160.719,160.719,160.71
9,160.719,160.719,160.719,160.719,160.71
9,160.719,160.719,160.719,160.719,160.71
9,160.719,160.719,160.719,160.719,160.71
9,160.719,160.719,160.719,160.719,160.71
9,160.71
85,500.0085,500.0085,500.0085,500.0085,500.00
TOTALw/VAT100,000.00
1,080,200.0085,500.0085,500.0085,500.0085,500.00
85,500.0085,500.0085,500.0085,500.0085,500.00
85,500.0085,500.0085,500.0085,500.0085,500.00
85,500.0085,500.0085,500.0085,500.0085,500.00
85,500.0085,500.0085,500.0085,500.0085,500.00
85,500.0085,500.0085,500.0085,500.0085,500.00
85,500.0085,500.0085,500.0085,500.0085,500.00
85,500.0085,500.0085,500.0085,500.0085,500.00
85,500.0085,500.0085,500.0085,500.0085,500.00
85,500.0085,500.0085,500.0085,500.0085,500.00
85,500.0085,500.0085,500.0085,500.0085,500.00
www.PreS
elling
.com.ph
Brought to you by: www.PreSelling.com.ph
+63 917 703 7707 +63 999 883 4593
BUYER:PROJECT: ListPrice(w/VAT): PHP 11,802,000.00Unit: Standard(0%)Disc.: PHP -Area: Pricew/StandardDisc.: PHP 11,802,000.00UnitType:Rerv'nDate: NetUnitPrice: PHP 11,802,000.00
Currency PHP Principal: PHP 10,537,500.00Exch.Rate* 1.00 Interest: PHP -
VAT: PHP 1,264,500.00TotalContractPrice: PHP 11,802,000.00OtherCharges: PHP 474,187.50
OTHERCHARGES*Pricesareindicativeandforcomputationpurposesonly,basedonALIPHP/PHPrateasofJuly04,2016.Subjecttorecomputationuponreservation.
REMARKS
PROMODEFERRED:10%DP/50%over69mos./Balance/Turnoveris2Q2022Validonlyifreservedfrom01-February-2017until28-February-2017.
MONTH PRINCIPAL+INT.
<BUYER'SNAME>THEGENTRYRESIDENCES330865sqm1-Bedroom13February2017
VAT TOTALw/VAT
474,187.50 OtherCharges.
NOTES:1.Thisdocumentdoesnotconstitutenorformpartofanycontract,andisforinformationpurposesonly.2.Latepaymentsmaysubjecttheabovetermstorecomputationforpossiblepenalties,interestorotheradjustmentsasmaybedeterminedbytheSELLER.3.PDCsarerequiredforallpayments,andshouldbemadepayabletoAlveoLandCorp.PDCsforOtherChargesshouldbemadepayabletoAlveoLandCorp.4.Registrationexpensesandtaxes,includedValueAddedTax(VAT)andRealPropertyTax(RPT)aresubjecttochangebasedonthegovernment's
mandatedratesorBIRrulingprevailingduringtheregistrationofthedocumentscoveringthetransaction.AnyincreaseintheamountspayableduetoanupwardadjustmentoftheapplicableratesasmandatedbythegovernmentshallbepaidbythePURCHASER.
PREPAREDBY: Iherebycertifythatthisisthefinalpaymentschedulechosenbytheclient.
<Preparedby> <SellerName/Signature> <ManagerName/Signature>[TheGentryResidencesv.2016-0617,printed02/13/2017]
Mar-22Apr-22May-22
Nov-22Dec-22Jan-23
Jun-22Jul-22
Aug-22Sep-22Oct-22
76,339.2976,339.2976,339.2976,339.29
76,339.294,216,338.99
76,339.2976,339.2976,339.2976,339.2976,339.29
9,160.719,160.719,160.719,160.719,160.71
9,160.719,160.719,160.719,160.71
9,160.71505,960.68
85,500.0085,500.0085,500.0085,500.0085,500.00
85,500.0085,500.0085,500.0085,500.0085,500.00
4,722,299.67
www.PreS
elling
.com.ph
Brought to you by: www.PreSelling.com.ph
+63 917 703 7707 +63 999 883 4593
BUYER:PROJECT: ListPrice(w/VAT): PHP 11,802,000.00Unit: Standard(0%)Disc.: PHP -Area: Pricew/StandardDisc.: PHP 11,802,000.00UnitType:Rerv'nDate: NetUnitPrice: PHP 11,802,000.00
Currency PHP Principal: PHP 10,537,500.00Exch.Rate* 1.00 Interest: PHP -
VAT: PHP 1,264,500.00TotalContractPrice: PHP 11,802,000.00OtherCharges: PHP 474,187.50
OTHERCHARGES*Pricesareindicativeandforcomputationpurposesonly,basedonALIPHP/PHPrateasofJuly04,2016.Subjecttorecomputationuponreservation.
REMARKS
PROMODEFERRED:10%DP/60%over69mos./Balance/Turnoveris2Q2022Validonlyifreservedfrom01-February-2017until28-February-2017.
MONTHFeb-17Mar-17Apr-17May-17Jun-17Jul-17Aug-17Sep-17Oct-17
Apr-18May-18Jun-18Jul-18Aug-18
Nov-17Dec-17Jan-18Feb-18Mar-18
Feb-19Mar-19Apr-19May-19Jun-19
Sep-18Oct-18Nov-18Dec-18Jan-19
Dec-19Jan-20Feb-20
Aug-21
Mar-20Apr-20
Jul-19Aug-19Sep-19Oct-19Nov-19
Oct-20Nov-20
Mar-21Apr-21May-21Jun-21Jul-21
Dec-20Jan-21Feb-21
May-20Jun-20Jul-20Aug-20Sep-20
Jan-22Feb-22
Sep-21Oct-21Nov-21Dec-21
91,607.1491,607.1491,607.14
PRINCIPAL+INT.100,000.00953,750.0091,607.1491,607.1491,607.1491,607.1491,607.14
91,607.1491,607.1491,607.1491,607.1491,607.14
91,607.1491,607.1491,607.1491,607.1491,607.14
91,607.1491,607.1491,607.1491,607.1491,607.14
91,607.1491,607.1491,607.1491,607.1491,607.14
91,607.1491,607.1491,607.1491,607.1491,607.14
91,607.1491,607.1491,607.1491,607.1491,607.14
91,607.1491,607.1491,607.1491,607.1491,607.14
91,607.1491,607.1491,607.1491,607.1491,607.14
91,607.1491,607.1491,607.1491,607.1491,607.14
91,607.14
91,607.1491,607.1491,607.1491,607.1491,607.14
<BUYER'SNAME>THEGENTRYRESIDENCES330865sqm1-Bedroom13February2017
VAT-
10,992.8610,992.8610,992.8610,992.8610,992.86
126,450.0010,992.8610,992.8610,992.86
10,992.8610,992.8610,992.8610,992.8610,992.86
10,992.8610,992.8610,992.8610,992.8610,992.86
10,992.8610,992.8610,992.8610,992.8610,992.86
10,992.8610,992.8610,992.8610,992.8610,992.86
10,992.8610,992.8610,992.8610,992.8610,992.86
10,992.8610,992.8610,992.8610,992.8610,992.86
10,992.8610,992.8610,992.8610,992.8610,992.86
10,992.8610,992.8610,992.8610,992.8610,992.86
10,992.8610,992.8610,992.8610,992.8610,992.86
10,992.8610,992.8610,992.8610,992.8610,992.86
10,992.86
102,600.00102,600.00102,600.00102,600.00102,600.00
TOTALw/VAT100,000.00
1,080,200.00102,600.00102,600.00102,600.00102,600.00
102,600.00102,600.00102,600.00102,600.00102,600.00
102,600.00102,600.00102,600.00102,600.00102,600.00
102,600.00102,600.00102,600.00102,600.00102,600.00
102,600.00102,600.00102,600.00102,600.00102,600.00
102,600.00102,600.00102,600.00102,600.00102,600.00
102,600.00102,600.00102,600.00102,600.00102,600.00
102,600.00102,600.00102,600.00102,600.00102,600.00
102,600.00102,600.00102,600.00102,600.00102,600.00
102,600.00102,600.00102,600.00102,600.00102,600.00
102,600.00102,600.00102,600.00102,600.00102,600.00
www.PreS
elling
.com.ph
Brought to you by: www.PreSelling.com.ph
+63 917 703 7707 +63 999 883 4593
BUYER:PROJECT: ListPrice(w/VAT): PHP 11,802,000.00Unit: Standard(0%)Disc.: PHP -Area: Pricew/StandardDisc.: PHP 11,802,000.00UnitType:Rerv'nDate: NetUnitPrice: PHP 11,802,000.00
Currency PHP Principal: PHP 10,537,500.00Exch.Rate* 1.00 Interest: PHP -
VAT: PHP 1,264,500.00TotalContractPrice: PHP 11,802,000.00OtherCharges: PHP 474,187.50
OTHERCHARGES*Pricesareindicativeandforcomputationpurposesonly,basedonALIPHP/PHPrateasofJuly04,2016.Subjecttorecomputationuponreservation.
REMARKS
PROMODEFERRED:10%DP/60%over69mos./Balance/Turnoveris2Q2022Validonlyifreservedfrom01-February-2017until28-February-2017.
MONTH PRINCIPAL+INT.
<BUYER'SNAME>THEGENTRYRESIDENCES330865sqm1-Bedroom13February2017
VAT TOTALw/VAT
474,187.50 OtherCharges.
NOTES:1.Thisdocumentdoesnotconstitutenorformpartofanycontract,andisforinformationpurposesonly.2.Latepaymentsmaysubjecttheabovetermstorecomputationforpossiblepenalties,interestorotheradjustmentsasmaybedeterminedbytheSELLER.3.PDCsarerequiredforallpayments,andshouldbemadepayabletoAlveoLandCorp.PDCsforOtherChargesshouldbemadepayabletoAlveoLandCorp.4.Registrationexpensesandtaxes,includedValueAddedTax(VAT)andRealPropertyTax(RPT)aresubjecttochangebasedonthegovernment's
mandatedratesorBIRrulingprevailingduringtheregistrationofthedocumentscoveringthetransaction.AnyincreaseintheamountspayableduetoanupwardadjustmentoftheapplicableratesasmandatedbythegovernmentshallbepaidbythePURCHASER.
PREPAREDBY: Iherebycertifythatthisisthefinalpaymentschedulechosenbytheclient.
<Preparedby> <SellerName/Signature> <ManagerName/Signature>[TheGentryResidencesv.2016-0617,printed02/13/2017]
Mar-22Apr-22May-22
Nov-22Dec-22Jan-23
Jun-22Jul-22
Aug-22Sep-22Oct-22
91,607.1491,607.1491,607.1491,607.14
91,607.143,162,857.34
91,607.1491,607.1491,607.1491,607.1491,607.14
10,992.8610,992.8610,992.8610,992.8610,992.86
10,992.8610,992.8610,992.8610,992.86
10,992.86379,542.88
102,600.00102,600.00102,600.00102,600.00102,600.00
102,600.00102,600.00102,600.00102,600.00102,600.00
3,542,400.22
www.PreS
elling
.com.ph
Brought to you by: www.PreSelling.com.ph
+63 917 703 7707 +63 999 883 4593
