Sedona parc sample_computation_unit_16_e_20-80_catch_up

1

Click here to load reader

description

Sedona Parc Sample Computation with Payment Terms and Financing Scheme

Transcript of Sedona parc sample_computation_unit_16_e_20-80_catch_up

Page 1: 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