AVIDA TOWERS CENTERA SAMPLE COMPUTATION ONLY

Tower 1 Unit 405 Floor 4 Floor Area 35.84 Model 1 BEDROOM 2,865,800.00 28,880.00 2,836,920.00 340,430.40 3,177,350.40 131,886.54 3,309,236.94 635,470.08 317,735.04 20,000.00 13,188.65 310,923.69 317,735.04 13,188.65 330,923.69 9,192.32

GROSS SELLING PRICE W/O VAT: DISCOUNTS: Booking Sales Discount NET SELLING PRICE W/O VAT VAT (if applicable) NET SELLING PRICE W/ VAT OTHER CHARGES PAYABLE TO AVIDA: TOTAL AVIDA RECEIVABLE: PAYMENT SCHEDULE: DOWNPAYMENT 20 Downpayment (20% of Selling Price) 10 10% Downpayment Reservation Fee Less: Other Charges Plus: Spot 10% and other charges Plus: 10 10% Remaining Other Charges Net Downpayment & Other Charges (payable in 36 months) Monthly DP (36 months):

25-May-11 24-Jun-11

PAYMENT SCHEDULE: BALANCE Bank Guarantee to be submitted on or before DUE AND PAYABLE ON (Loanable from a Financing Institution) Indicative Monthly amortization for 15yrs. Indicative Monthly amortization for 10yrs. Indicative Monthly amortization for 5yrs. 0.012001681 0.014059544 0.021493004 12.00% 11.50% 10.50%

25-Aug-11 24-Apr-12

P

2,647,389.55 31,773.12 37,221.09 56,900.35

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.

Prepared By:

Noted By:

Signature Over Printed Name Customer Service Staff Conforme:

Signature Over Printed Name Customer Service Supervisor / Team Leader

Signature Over Printed Name Purchaser

00 3700001.00 90.00 3900000.00 17076.00 2860000.00 90.00 2880000.00 2140000.00 16716.00 90.00 2960001.00 14376.00 2400001.00 2800000.00 90.00 3740000.00 15636.00 90.00 90.00 3360001.00 17706.00 18516.00 90.00 3140000.00 3040001.00 18246.00 16446.00 90.00 10236.00 3540000.00 90.00 2440001.00 11496.00 2160000.00 10776.00 90.00 10146.00 12666.00 3640001.00 2040001.00 90.00 2060000.00 3340000.00 90.00 2720001.00 17976.00 2540000.00 90.00 2480001.00 90.00 90.00 14826.00 3120001.00 90.00 3200001.00 90.00 90.00 90.00 3400001.00 2940001.00 DIFFERENCE 90.00 90.00 90.00 3720001.00 90.00 3260000.00 13746.00 90.00 90.00 3460000.00 2180001.00 14466.00 2580000.00 15006.00 11856.00 2340000.00 90.00 16536.00 90.00 2720000.00 90.00 3300001.00 90.00 10326.00 2100001.00 15186.00 2640000.00 2460000.00 3760001.00 2580001.00 90.00 2320001.00 90.00 3880000.00 2700001.00 90.00 3040000.00 3280001.00 11406.00 12216.00 17166.00 2820000.00 15726.00 2200000.00 2880001.00 15546.00 3720000.00 3120000.00 18426.00 16356.00 90.00 18336.00 3780000.00 2660000.00 2020000.00 90.00 2160001.00 2220001.00 13656.00 3620001.00 12036.00 11316.00 90.00 90.00 14286.00 #NAME? .00 2140001.00 3680000.00 2620001.00 2360000.00 2260000.00 16266.00 15096.00 2280001.00 3760000.00 90.00 3860001.00 3580000.00 11946.00 3480001.00 17616.00 2280000.00 2740001.00 3740001.00 14016.00 90.00 2660001.00 14106.00 3400000.00 15906.00 3700000.00 13566.00 3300000.00 90.00 90.00 90.00 3360000.00 3500000.00 90.00 16086.00 3020001.00 3320000.00 90.00 2080001.00 90.00 2380000.00 90.00 13206.00 16626.00 90.00 2060001.00 14196.00 2080000.00 SALE 10056.00 11766.00 90.00 10416.00 90.00 2760000.00 2500000.00 13116.00 90.00 90.00 3540001.00 3160001.00 14916.00 11586.00 90.00 17796.00 90.00 3560000.00 10686.00 3860000.00 2820001.00 13296.00 90.00 2860001.00 2640001.00 90.00 2440000.00 2980001.00 90.00 2940000.00 90.00 3600000.00 90.00 3140001.00 3440000.00 10596.00 12936.00 17886.00 90.00 3060001.00 1980001.00 10866.00 3080000.00 14556.00 15276.00 3260001.00 2560001.00 2620000. INC.00 2000001.00 3100001.00 2900001.00 3080001.00 12576.00 11136.00 2420001. RD TABLE MORE THAN NOT EXCEEDING 1960001.00 2180000.00 2000000.00 2800001.00 16896.00 2920000.00 11226.00 13386.00 11046.00 3340001.00 90.00 3160000.00 3600001.00 3520001.00 3820001.00 3680001.00 2120000.00 18696.00 90.00 2900000.00 2480000.00 90.00 90.00 3000000.00 90.00 2780001.00 3800000.00 2300001.00 15996.00 2840001.00 90.LAGUNA PROPERTIES HOLDINGS.00 16986.00 90.00 90.00 13836.00 90.00 18606.00 3380000.00 3880001.00 2560000.00 2300000.00 3500001.00 90.00 3180001.00 2240001.00 2600000.00 3100000.00 3620000.00 12126.00 3840001.00 3840000.00 90.00 16806.00 2500001.00 1980000.00 90.00 17256.00 90.00 3420001.00 90.00 2240000.00 2680000.00 2340001.00 90.00 3240000.00 2100000.00 3460001.00 3640000.00 10506.00 18156.00 90.00 2520001.00 3660000.00 13026.00 3280000.00 2520000.00 90.00 3000001.00 90.00 2120001.00 2540001.00 90.00 90.00 10956.00 3440001.00 15456.00 3180000.00 90.00 90.00 3220001.00 3780001.00 12396.00 90.00 2780000.00 17526.00 2980000.00 2360001.00 14736.00 3520000.00 2600001.00 90.00 17346.00 2840000.00 2680001.00 3060000.00 90.00 15816.00 3320001.00 90.00 3660001.00 12756.00 3020000.00 3200000.00 3220000.00 90.00 2740000.00 2700000.00 2420000.00 2960000.00 13926.00 3480000.00 2020001.00 90.00 3800001.00 3560001.00 2320000.00 2460001.00 2400000.00 90.00 90.00 2260001.00 15366.00 3240001.00 12846.00 90.00 90.00 3420000.00 90.00 12306.00 2200001.00 17436.00 18066.00 3380001.00 90.00 3820000.00 90.00 2220000.00 2920001.00 13476.00 12486.00 14646.00 3580001.00 90.00 16176.00 2380001.00 2040000.00 2760001.00 90.00 90.00 11676.

Sign up to vote on this title
UsefulNot useful