gentry - alveo - makati sample computation 1br
TRANSCRIPT
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