Upload File

Download - Gentry - Alveo - Makati Sample Computation 1BR

Transcript
Page 1: 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

Page 2: 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.

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

Page 3: 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/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

Page 4: 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/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


Top Related

Alveo Overview for Hyperscale and HPC Applications
Alveo Overview for Hyperscale and HPC Applications
SunSTONE FloorPlans 1BR
SunSTONE FloorPlans 1BR
En390 1br Sugar
En390 1br Sugar
Ayala Land Inc. (ALI) - Alveo Connectalveoconnect.com/wp-content/uploads/2013/04/Alveo-Connect-Alveo... · Kroma Tower Two Serendra Marquee Residences The Lerato Solstice - specified
Ayala Land Inc. (ALI) - Alveo Connectalveoconnect.com/wp-content/uploads/2013/04/Alveo-Connect-Alveo... · Kroma Tower Two Serendra Marquee Residences The Lerato Solstice - specified
Alveo SN1000 SmartNIC - Xilinx
Alveo SN1000 SmartNIC - Xilinx
The Lerato Tower 3 by Alveo/Ayala
The Lerato Tower 3 by Alveo/Ayala
Building A2 Flyer - 4 Pages ( send) - SmallSTUDIO STUDIO STUDIO STUDIO STUDIO 2BR 1BR 1BR 1BR 1BR 1BR 1BR 1BR 2BR STUDIO STUDIO STUDIO. ... STUDIO. AJMAL MAKAN BAY . . . Title: Building
Building A2 Flyer - 4 Pages ( send) - SmallSTUDIO STUDIO STUDIO STUDIO STUDIO 2BR 1BR 1BR 1BR 1BR 1BR 1BR 1BR 2BR STUDIO STUDIO STUDIO. ... STUDIO. AJMAL MAKAN BAY . . . Title: Building
1331 Alberni 1BR Rental 2014
1331 Alberni 1BR Rental 2014