1 br (tower 2) 34th street sample computation (2112) (1)

8/11/2019 1 Br (Tower 2) 34th Street Sample Computation (2112) (1)

1/1

SAMPLE COMPUTATION ONLYTower Un t F oor F oor Area

1 2112 21 36.77SELLING PRICE P 4,045,608.00Less: VAT(if applicable) 433,458.00

10% o 10 D scount 36,121.50

SELLING PRICE AFTER DISCOUNTS P 3,576,028.50A : VAT app ca e 429,123.42

Other Charges 178,801.43TOTAL SELLING PRICE P 4,183,953.35DOWNPAYMENT

Downpayment 20% o Se ng Pr ce 801,030.38Ot er C arges 35,760.29

TOTAL REQUIRED DOWNPAYMENT P 836,790.67Less: Reservation Fee 01-Jun-13 20,000.00SCHEDULE OF DOWNPAYMENT AND OTHERS CHARGES P 816,790.67

Spot Downpayment 10% o Se ng Pr ce 380,515.19Other Charges 17,880.14Total Spot DP and Other Charges payable on or before: 15-Jun-13 P 398,395.33

Streched Downpayment (10% of Selling Price) 400,515.19Other Charges 17,880.14

Total Streched DP and Other Charges payable in 36 months P 418,395.33

36 Due DateMonthly

PaymentOther Charges

Total Monthly

Payment

15-Jul-13 11,125.42 496.67 11,622.0915-Aug-13 11,125.42 496.67 11,622.0915-Sep-13 11,125.42 496.67 11,622.0915-Oct-13 11,125.42 496.67 11,622.0915-Nov-13 11,125.42 496.67 11,622.0915-Dec-13 11,125.42 496.67 11,622.0915-Jan-14 11,125.42 496.67 11,622.0915-Feb-14 11,125.42 496.67 11,622.0915-Mar-14 11,125.42 496.67 11,622.09

15-Apr-14 11,125.42 496.67 11,622.0915-May-14 11,125.42 496.67 11,622.0915-Jun-14 11,125.42 496.67 11,622.09

15-Jul-14 11,125.42 496.67 11,622.0915-Aug-14 11,125.42 496.67 11,622.09

15-Se -14 11,125.42 496.67 11,622.0915-Oct-14 11,125.42 496.67 11,622.0915-Nov-14 11,125.42 496.67 11,622.0915-Dec-14 11,125.42 496.67 11,622.0915-Jan-15 11,125.42 496.67 11,622.0915-Feb-15 11,125.42 496.67 11,622.0915-Mar-15 11,125.42 496.67 11,622.0915-Apr-15 11,125.42 496.67 11,622.0915-May-15 11,125.42 496.67 11,622.09

15-Jun-15 11,125.42 496.67 11,622.0915-Jul-15 11,125.42 496.67 11,622.0915-Au -15 11,125.42 496.67 11,622.0915-Sep-15 11,125.42 496.67 11,622.0915-Oct-15 11,125.42 496.67 11,622.0915-Nov-15 11,125.42 496.67 11,622.0915-Dec-15 11,125.42 496.67 11,622.0915-Jan-16 11,125.42 496.67 11,622.09

15-Feb-16 11,125.42 496.67 11,622.0915-Mar-16 11,125.42 496.67 11,622.0915-Apr-16 11,125.42 496.67 11,622.0915-May-16 11,125.42 496.67 11,622.0915-Jun-16 11,125.42 496.67 11,622.09

PAYMENT SCHEDULE: BALANCEBank Guarantee must be submitted on or before 15-Sep-13DUE AND PAYABLE ON 15-Ju -16 3,347,162.68PLoana e rom a F nanc ng Inst tut on

Monthly amortization in Bank for 10 yrs Factor rate 0.013215074 44,233.00PMont y amort zat on n Ban or 15 yrs Factor rate 0.011250325 37,656.67PT e actor rate s ase on BPI

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.

Prepare By: Note By:

S gnature Over Pr nte Name S gnature Over Pr nte NameCustomer Service Staff Customer Service Supervisor / Team Leader

Con orme:

Signature Over Printed NamePurc aser

NEO ARMENA

36th Downpayment due on

3rd Downpayment due on

22nd Downpayment due on



21st Downpayment due on






31st Downpayment due on30th Downpayment due on




28th Downpayment due on27th Downpayment due on








AVIDA LAND CORP.






1st Downpayment due on


1 BEDROOM



AVIDA TOWERS 34th STREET BGCCUSTOMER SERVICE UNIT

Model

Months Schedule

1 br (tower 2) 34th street sample computation (2112) (1)

Documents