Sedona Parc Sample Computation with Payment Terms and Financing Scheme

1. *** SAMPLE COMPUTATION ONLY, FIGURES CAN BE SUBJECT TO CHANGE W/O PRIOR NOTICE***
Sedona Parc
Unit 16e** w/parking (1 required)
Unit Type 2-Bedroom
Approx. Floor Area* 85.0 sq.m
List Price 7,905,357.14
less: 0.0% disc. -
Net Selling Price 7,905,357.14 Assumption:
VAT (12%) 948,642.86 20% Downpayment
Total Selling Price 8,854,000.00 80% until Aug. 2014 (over 22 mos)
Other Charges (OC) 287,786.14
Total Selling Price+ OC 9,141,786.14
* Inclusive of balcony/garden, if any
** ALV unit
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.
DEFERRED: 20% DP / 80% catch-up
MONTH UNIT VAT TOTAL OTHER CHARGES REMARKS
Sep-12 50,000.00 50,000.00 Reservation Deposit
Oct-12 1,531,071.43 189,728.57 1,720,800.00 30 days from Reservation
Nov-12 287,500.00 34,500.00 322,000.00 30 days from Downpayment
Dec-12 287,485.71 724,414.29 1,011,900.00 and every month thereafter,
Jan-13 287,500.00 287,500.00 until August 2014
Feb-13 287,500.00 287,500.00
Mar-13 287,500.00 287,500.00
Apr-13 287,500.00 287,500.00
May-13 287,500.00 287,500.00
Jun-13 287,500.00 287,500.00
Jul-13 287,500.00 287,500.00
Aug-13 287,500.00 287,500.00
Sep-13 287,500.00 287,500.00
Oct-13 287,500.00 287,500.00
Nov-13 287,500.00 287,500.00
Dec-13 287,500.00 287,500.00
Jan-14 287,500.00 287,500.00
Feb-14 287,500.00 287,500.00
Mar-14 287,500.00 287,500.00
Apr-14 287,500.00 287,500.00
May-14 287,500.00 287,500.00
Jun-14 287,500.00 287,500.00
Jul-14 287,500.00 287,500.00 287,786.14 Other Charges.
Aug-14 286,800.00 286,800.00
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.
Other charges represents fees covering Registration Fees and Expense, Documentary Stamp Tax, Transfer Tax and Real Property Tax.
Total Other Charges 287,786.14
invalid