Sedona parc sample_computation_unit_16_e_20-80_catch_up
Click here to load reader
-
Upload
jonathan-filoteo -
Category
Real Estate
-
view
42 -
download
0
description
Transcript of Sedona parc sample_computation_unit_16_e_20-80_catch_up
Unit TypeApprox. Floor Area*List Price
Net Selling Price Assumption:20% Downpayment
Total Selling Price 80% until Aug. 2014 (over 22 mos)Other Charges (OC)Total Selling Price+ OC
* Inclusive of balcony/garden, if any** ALV unit
50,000.00 Reservation Deposit1,720,800.00 30 days from Reservation
322,000.00 30 days from Downpayment1,011,900.00 and every month thereafter,
287,500.00 until August 2014287,500.00 287,500.00 287,500.00 287,500.00 287,500.00 287,500.00 287,500.00 287,500.00 287,500.00 287,500.00 287,500.00 287,500.00 287,500.00 287,500.00 287,500.00 287,500.00 287,500.00 287,500.00 287,786.14 Other Charges. 286,800.00
Valid only for reservations on or before September 30, 2012. This document does not constitute nor form part of any contract and is for information purposes only.
Total Other Charges
Other charges represents fees covering Registration Fees and Expense, Documentary Stamp Tax, Transfer Tax and Real Property Tax.
8,854,000.00
9,141,786.14
Dec-13Jan-14
Jun-13Jul-13
Aug-13Sep-13Oct-13Nov-13
Aug-14
Feb-14Mar-14Apr-14
May-14Jun-14Jul-14
287,786.14
Feb-13Mar-13Apr-13
May-13287,500.00 287,500.00
287,500.00 287,500.00
Dec-12
MONTH
189,728.57 34,500.00
724,414.29
50,000.00
Jan-13287,485.71 287,500.00
Oct-12Nov-12
1,531,071.43 287,500.00
287,500.00 287,500.00 287,500.00
DEFERRED: 20% DP / 80% catch-up
287,786.14
REMARKSSep-12
OTHER CHARGESUNIT TOTAL
*** SAMPLE COMPUTATION ONLY, FIGURES CAN BE SUBJECT TO CHANGE W/O PRIOR NOTICE***
287,500.00 287,500.00 286,800.00
287,500.00 287,500.00 287,500.00
287,500.00 287,500.00
287,500.00 287,500.00
VAT (12%)
-
287,500.00 287,500.00
7,905,357.14 948,642.86
Please issue check payments to Alveo Land Corp. only upon receipt of your official payment schedule from your Property Specialist or Broker.
Please issue check payments for other charges Alveo Land Corp.
Sedona ParcUnit 16e** w/parking (1 required)
VAT
2-Bedroom
7,905,357.14 less: 0.0% disc.
85.0 sq.m
invalid