SAMPLE COMPUTATION ONLY

Tower Unit Floor Floor Area

1 911 9 65.05
SELLING PRICE P 9,533,440.00
Less: VAT(if applicable) 1,021,440.00
SELLING PRICE AFTER DISCOUNTS P 8,512,000.00
Add: VAT(if applicable) 1,021,440.00
Other Charges 475,600.00
TOTAL SELLING PRICE P 10,009,040.00
DOWNPAYMENT
Downpayment (20% of Selling Price) 1,906,688.00
Total Other Charges & Fees 95,120.00
TOTAL REQUIRED DOWNPAYMENT P 2,001,808.00
Less: Reservation Fee 21-Apr-14 100,000.00
SCHEDULE OF DOWNPAYMENT AND OTHERS CHARGES P 1,901,808.00
24 Due Date
Monthly
Payment
Other Charges
Total Monthly
Payment
21-May-14
75,278.67 3,963.33 79,242.00
21-Jun-14
75,278.67 3,963.33 79,242.00
21-Jul-14
75,278.67 3,963.33 79,242.00
21-Aug-14
75,278.67 3,963.33 79,242.00
21-Sep-14
75,278.67 3,963.33 79,242.00
21-Oct-14
75,278.67 3,963.33 79,242.00
21-Nov-14
75,278.67 3,963.33 79,242.00
21-Dec-14
75,278.67 3,963.33 79,242.00
21-Jan-15
75,278.67 3,963.33 79,242.00
21-Feb-15
75,278.67 3,963.33 79,242.00
21-Mar-15
75,278.67 3,963.33 79,242.00
21-Apr-15
75,278.67 3,963.33 79,242.00
21-May-15
75,278.67 3,963.33 79,242.00
21-Jun-15
75,278.67 3,963.33 79,242.00
21-Jul-15
75,278.67 3,963.33 79,242.00
21-Aug-15
75,278.67 3,963.33 79,242.00
21-Sep-15
75,278.67 3,963.33 79,242.00
21-Oct-15
75,278.67 3,963.33 79,242.00
21-Nov-15
75,278.67 3,963.33 79,242.00
21-Dec-15
75,278.67 3,963.33 79,242.00
21-Jan-16
75,278.67 3,963.33 79,242.00
21-Feb-16
75,278.67 3,963.33 79,242.00
21-Mar-16
75,278.67 3,963.33 79,242.00
21-Apr-16
75,278.59 3,963.41 79,242.00
PAYMENT SCHEDULE: BALANCE
Bank Guarantee must be submitted on or before 21-Apr-15
DUE AND PAYABLE ON 21-May-16 8,007,232.00 P
(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 LAND CORP.
17th Downpayment due on
CUSTOMER SERVICE UNIT
5th Downpayment due on
Months Schedule
6th Downpayment due on
UNIT A
12th Downpayment due on
Model
16th Downpayment due on
2. All checks should be made payable to BGNORTH PROPERTIES, INC..
ONE PARK DRIVE
13th Downpayment due on
18th Downpayment due on
4th Downpayment due on
3rd Downpayment due on
2nd Downpayment due on
1st Downpayment due on
10th Downpayment due on
9th Downpayment due on
8th Downpayment due on
7th Downpayment due on
14th Downpayment due on
11th Downpayment due on
24th Downpayment due on
23rd Downpayment due on
15th Downpayment due on
22nd Downpayment due on
21st Downpayment due on
20th Downpayment due on
19th 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