www.vertisnorthcondo.

net 0927-9262552
AVIDA LAND CORP.
CUSTOMER SERVICE UNIT

AVIDA TOWERS VITA

SAMPLE COMPUTATION ONLY

Tower Unit Floor Floor Area Model

1 1801 18 56.36 2 BEDROOM

SELLING PRICE P 5,981,600.00

Less: VAT(if applicable)

SELLING PRICE AFTER DISCOUNTS P 5,981,600.00

Add: VAT(if applicable)
Other Charges 299,080.00
TOTAL SELLING PRICE P 6,280,680.00

DOWNPAYMENT
Downpayment (20% of Selling Price) 1,196,320.00
Other Charges 59,816.00
TOTAL REQUIRED DOWNPAYMENT P 1,256,136.00
Less: Reservation Fee 13-Jun-13 20,000.00
SCHEDULE OF DOWNPAYMENT AND OTHERS CHARGES P 1,236,136.00

Spot Downpayment (10% of Selling Price) 578,160.00

Other Charges 29,908.00
Total Spot DP and Other Charges payable on or before: 13-Jul-13 P 608,068.00

Streched Downpayment (10% of Selling Price) 598,160.00

Other Charges 29,908.00
Total Streched DP and Other Charges payable in 36 months P 628,068.00

Monthly Total Monthly

36 Months Schedule Due Date
Payment
Other Charges
Payment
1st Downpayment due on 12-Aug-13 16,615.56 830.78 17,446.33
2nd Downpayment due on 12-Sep-13 16,615.56 830.78 17,446.33
3rd Downpayment due on 12-Oct-13 16,615.56 830.78 17,446.33
4th Downpayment due on 12-Nov-13 16,615.56 830.78 17,446.33
5th Downpayment due on 12-Dec-13 16,615.56 830.78 17,446.33
6th Downpayment due on 12-Jan-14 16,615.56 830.78 17,446.33
7th Downpayment due on 12-Feb-14 16,615.56 830.78 17,446.33
8th Downpayment due on 12-Mar-14 16,615.56 830.78 17,446.33
9th Downpayment due on 12-Apr-14 16,615.56 830.78 17,446.33
10th Downpayment due on 12-May-14 16,615.56 830.78 17,446.33
11th Downpayment due on 12-Jun-14 16,615.56 830.78 17,446.33
12th Downpayment due on 12-Jul-14 16,615.56 830.78 17,446.33
13th Downpayment due on 12-Aug-14 16,615.56 830.78 17,446.33
14th Downpayment due on 12-Sep-14 16,615.56 830.78 17,446.33
15th Downpayment due on 12-Oct-14 16,615.56 830.78 17,446.33
16th Downpayment due on 12-Nov-14 16,615.56 830.78 17,446.33
17th Downpayment due on 12-Dec-14 16,615.56 830.78 17,446.33
18th Downpayment due on 12-Jan-15 16,615.56 830.78 17,446.33
19th Downpayment due on 12-Feb-15 16,615.56 830.78 17,446.33
20th Downpayment due on 12-Mar-15 16,615.56 830.78 17,446.33
21st Downpayment due on 12-Apr-15 16,615.56 830.78 17,446.33
22nd Downpayment due on 12-May-15 16,615.56 830.78 17,446.33
23rd Downpayment due on 12-Jun-15 16,615.56 830.78 17,446.33
24th Downpayment due on 12-Jul-15 16,615.56 830.78 17,446.33
25th Downpayment due on 12-Aug-15 16,615.56 830.78 17,446.33
26th Downpayment due on 12-Sep-15 16,615.56 830.78 17,446.33
27th Downpayment due on 12-Oct-15 16,615.56 830.78 17,446.33
28th Downpayment due on 12-Nov-15 16,615.56 830.78 17,446.33
29th Downpayment due on 12-Dec-15 16,615.56 830.78 17,446.33
30th Downpayment due on 12-Jan-16 16,615.56 830.78 17,446.33
31st Downpayment due on 12-Feb-16 16,615.56 830.78 17,446.33
32nd Downpayment due on 12-Mar-16 16,615.56 830.78 17,446.33
33rd Downpayment due on 12-Apr-16 16,615.56 830.78 17,446.33
34th Downpayment due on 12-May-16 16,615.56 830.78 17,446.33
35th Downpayment due on 12-Jun-16 16,615.56 830.78 17,446.33
36th Downpayment due on 12-Jul-16 16,615.56 830.78 17,446.33

PAYMENT SCHEDULE: BALANCE

Bank Guarantee must be submitted on or before 12-Oct-13
DUE AND PAYABLE ON 12-Aug-14 P 5,024,544.00
(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.

Monthly Amortization
5 years 10.25% 0.021370264 107,375.83
10 years 11.00% 0.013775001 69,213.10
15 years 11.25% 0.011523446 57,900.06

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

www.vertisnorthcondo.net 0927-9262552