SAMPLE COMPUTATION ONLY

Tower Unit Floor Floor Area

2 2112 21 36.77
SELLING PRICE P 4,045,608.00
Less: VAT(if applicable) 433,458.00
Reservation Discount 10,000.00
SELLING PRICE AFTER DISCOUNTS P 3,602,150.00
Add: VAT(if applicable) 432,258.00
Other Charges 180,107.50
TOTAL SELLING PRICE P 4,214,515.50
DOWNPAYMENT
Downpayment (20% of Selling Price) 806,881.60
Total Other Charges & Fees 36,021.50
TOTAL REQUIRED DOWNPAYMENT P 842,903.10
Less: Reservation Fee 10-Jun-13 20,000.00
SCHEDULE OF DOWNPAYMENT AND OTHERS CHARGES P 822,903.10
24 Due Date
Monthly
Payment
Other Charges
Total Monthly
Payment
10-Jul-13
32,786.73 1,500.90 34,287.63
10-Aug-13
32,786.73 1,500.90 34,287.63
10-Sep-13
32,786.73 1,500.90 34,287.63
10-Oct-13
32,786.73 1,500.90 34,287.63
10-Nov-13
32,786.73 1,500.90 34,287.63
10-Dec-13
32,786.73 1,500.90 34,287.63
10-Jan-14
32,786.73 1,500.90 34,287.63
10-Feb-14
32,786.73 1,500.90 34,287.63
10-Mar-14
32,786.73 1,500.90 34,287.63
10-Apr-14
32,786.73 1,500.90 34,287.63
10-May-14
32,786.73 1,500.90 34,287.63
10-Jun-14
32,786.73 1,500.90 34,287.63
10-Jul-14
32,786.73 1,500.90 34,287.63
10-Aug-14
32,786.73 1,500.90 34,287.63
10-Sep-14
32,786.73 1,500.90 34,287.63
10-Oct-14
32,786.73 1,500.90 34,287.63
10-Nov-14
32,786.73 1,500.90 34,287.63
10-Dec-14
32,786.73 1,500.90 34,287.63
10-Jan-15
32,786.73 1,500.90 34,287.63
10-Feb-15
32,786.73 1,500.90 34,287.63
10-Mar-15
32,786.73 1,500.90 34,287.63
10-Apr-15
32,786.73 1,500.90 34,287.63
10-May-15
32,786.73 1,500.90 34,287.63
10-Jun-15
32,786.81 1,500.80 34,287.61
PAYMENT SCHEDULE: BALANCE
Bank Guarantee must be submitted on or before 10-Jun-14
DUE AND PAYABLE ON 10-Jul-15 ##########
(Loanable from a Financing Institution)
NOTE:
1. In the event that there is an increase in the amount of OTHER CHARGES, the SELLER shall have the
right to charge the PURCHASER, and the PURCHASER agrees to pay, an amount proportional to or
corresponding to the said increase.
AVIDA TOWERS BGC 34th STREET
CUSTOMER SERVICE UNIT
AVIDA LAND CORP.
4th Downpayment due on
3rd Downpayment due on
2nd Downpayment due on
1st Downpayment due on
11th Downpayment due on
18th Downpayment due on
17th Downpayment due on
16th Downpayment due on
15th Downpayment due on
22nd Downpayment due on
21st Downpayment due on
20th Downpayment due on
23rd Downpayment due on
6th Downpayment due on
5th Downpayment due on
19th Downpayment due on
10th Downpayment due on
9th Downpayment due on
8th Downpayment due on
7th Downpayment due on
14th Downpayment due on
Model
13th Downpayment due on
Months Schedule
24th Downpayment due on
1 BEDROOM
12th Downpayment due on
Prepared By: Noted By:
Signature Over Printed Name Signature Over Printed Name
Customer Service Staff Customer Service Supervisor / Team Leader
Conforme:
Signature Over Printed Name
Purchaser