*** SAMPLE COMPUTATION ONLY, FIGURES CAN BE SUBJECT TO CHANGE W/O PRIOR NOTICE

***
Sedona Parc
Unit 16e** w/parking (1 required)
2-Bedroom
Unit Type
85.0 sq.m
Approx. Floor Area*
7,905,357.14
List Price
less: 1.0% disc.
79,053.57
7,826,303.57
Net Selling Price
VAT (12%)
939,156.43
8,765,460.00
Total Selling Price
285,763.82
Other Charges (OC)
9,051,223.82
Total Selling Price+ OC

Assumption:
50% Downpayment
50% until Aug. 2014 (over 22 mos)

* 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.

MONTH
Sep-12
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
Nov-13
Dec-13
Jan-14
Feb-14
Mar-14
Apr-14
May-14
Jun-14
Jul-14
Aug-14

UNIT
50,000.00
3,863,843.57
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
176,560.00

DEFERRED: 50% DP / 50% catch-up

VAT

939,156.43

TOTAL
50,000.00
4,803,000.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
177,900.00
176,560.00

OTHER CHARGES

285,763.82

REMARKS
Reservation Deposit
30 days from Reservation
30 days from Downpayment
and every month thereafter,
until August 2014

Other Charges.

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

285,763.82

invalid

Sign up to vote on this title
UsefulNot useful