Deal Breakdown — USP Real Estate
Full Cash
Secondary
Mortgage
Secondary
Off-Plan
Resale
Property
Property / Building
Unit #
hide
Buyer Name (optional)
Transaction Date
Prepared by
Deal Parameters
Contract / MOU Price (AED)
Agency Fee (%)
include
Agency Fee + VAT (auto, AED)
Service Charge — Pro Rata
Fill in the fields below to calculate the SC adjustment.
Annual SC (AED)
Quarter Start
Quarter End
SC Balance (AED)
Buyer's share (auto, AED)
Amount buyer pays to seller (auto, AED)
Property
Property / Building
Unit #
hide
Buyer Name (optional)
Transaction Date
Prepared by
Deal Parameters
Contract / MOU Price (AED)
Bank Valuation Price (AED)
Down Payment (%)
Down Payment (auto, AED)
Loan Amount (auto, AED)
Valuation Gap (auto, AED)
Agency Fee (%)
include
Agency Fee + VAT (auto, AED)
Interest Rate (% p.a.)
Loan Term (years)
Est. Monthly Payment / EMI (auto, AED)
Bank Fees
Bank Processing Fee (AED)
Life Insurance (AED)
Property Insurance (AED)
Bank Valuation Fee (AED)
Service Charge — Pro Rata
Fill in the fields below to calculate the SC adjustment.
Annual SC (AED)
Quarter Start
Quarter End
SC Balance (AED)
Buyer's share (auto, AED)
Amount buyer pays to seller (auto, AED)
Property
Property / Building
Unit #
hide
Buyer Name (optional)
Transaction Date
Est. Completion Date
Prepared by
Deal Parameters
Original Price / OP (AED)
Sale Price Net / SP (AED)
Seller's Premium (auto, AED)
Hide Original Price in document
Hide Seller's Premium in document
Payment Plan % Paid (e.g. 40)
Installments Paid (auto, AED)
Overpaid Amount (AED)
Remaining % to Developer (auto)
Remaining to Developer (auto, AED)
Agency Fee (%)
include
Agency Fee + VAT (auto, AED)
Manager Cheque to Seller (auto, AED)
Download PDF
Download Breakdown
Share via WhatsApp
Purchase Deal Breakdown
—
Cost Breakdown
Amount (AED)
Payment Method
Remaining Payment Plan
Total Cost for Buyer
—
Total Payable on Transfer
—