SAMPLE COMPUTATION ONLY

6/30/2015
Tower Unit Floor Floor Area
1 817 8 37.36
SELLING PRICE P 4,161,920.00
Less: VAT(if applicable) 445,920.00
5% Discount on 10% SFDP 18,580.00
SELLING PRICE AFTER DISCOUNTS P 3,697,420.00
Add: VAT(if applicable) 443,690.40
Other Charges 184,871.00
TOTAL SELLING PRICE P 4,325,981.40
DOWNPAYMENT
Downpayment (20% of Selling Price) 828,222.08
Total Other Charges & Fees 36,974.20
TOTAL REQUIRED DOWNPAYMENT P 865,196.28
Less: Reservation Fee 30-Sep-14 20,000.00
SCHEDULE OF DOWNPAYMENT AND OTHERS CHARGES P 845,196.28
Spot Downpayment (10% of Selling Price) 394,111.04
Other Charges 18,487.10
Total Spot DP and Other Charges payable on or before: 30-Oct-14 P 412,598.14
Streched Downpayment (10% of Selling Price) 414,111.04
Other Charges 18,487.10
Total Streched DP and Other Charges payable in 36 months P 432,598.14
36 Due Date
Monthly
Payment
Other Charges
Total Monthly
Payment
29-Nov-14
11,503.08 513.53 12,016.61
29-Dec-14
11,503.08 513.53 12,016.61
29-Jan-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
01-Mar-15
11,503.08 513.53 12,016.61
PAYMENT SCHEDULE: BALANCE
Bank Guarantee must be submitted on or before 01-Mar-15
DUE AND PAYABLE ON 01-Mar-15 #########
AVIDA TOWERS PRIME TAFT
19th Downpayment due on
AVIDA LAND CORP.
CUSTOMER SERVICE UNIT
1 BEDROOM
15th Downpayment due on
Model
5th Downpayment due on
Months Schedule
18th Downpayment due on
24th Downpayment due on
2nd Downpayment due on
23rd Downpayment due on
1st Downpayment due on
22nd Downpayment due on
16th Downpayment due on
21st Downpayment due on
20th Downpayment due on
6th Downpayment due on
17th Downpayment due on
14th Downpayment due on
13th Downpayment due on
4th Downpayment due on
3rd Downpayment due on
12th Downpayment due on
11th Downpayment due on
10th Downpayment due on
9th Downpayment due on
8th Downpayment due on
7th Downpayment due on
(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.
2. Discounts are subject to change based on the timing of submission of basic booking documents and payments.
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
3. All checks should be made payable to AVIDA.