Sample Computation

Reservation Date: February 23, 2023

Client Name:
Seller Name: Niño Marco Lee
Unit: 3105
Floor: 31
Unit Type: Studio
Unit Description: Penthouse
Use: Serviced Residence
Side: North (Jimenez)
Availability:

Unit Area: 29.81 sqm 320.87 sq. ft.

Balcony Area:
Total Floor Area: 29.81 sqm 320.87 sq. ft.

Parking Slots
Assigned Additional Availability
B2-17
0

Payment Scheme: 10% Downpayment, 10% Stretched Payment, 80% Balance Payment
13 Months

Unit Price Parking Price Total Price

Selling Price: ₱ 10,264,317.82 ₱ 1,434,750.00 ₱ 11,699,067.82
Less: Pmt. Type Discount 1.0% ₱ 102,643.18 ₱ 102,643.18
Net Selling Price: ₱ 10,161,674.64 ₱ 1,434,750.00 ₱ 11,596,424.64
Add: VAT 12% ₱ 1,219,400.96 ₱ 172,170.00 ₱ 1,391,570.96
Net Selling Price w/ VAT ₱ 11,381,075.60 ₱ 1,606,920.00 ₱ 12,987,995.60

Add: Miscellaneous Fee 6% ₱ 609,700.48 ₱ 86,085.00 ₱ 695,785.48

Total Contract Price ₱ 11,990,776.08 ₱ 1,693,005.00 ₱ 13,683,781.08

Reservation Fee ₱ 50,000.00 ₱ 25,000.00 ₱ 75,000.00

Downpayment (Principal Amount w/ VAT) 10% ₱ 1,199,077.61 ₱ 169,300.50 ₱ 1,368,378.11

Less: Reservation Fee ₱ 50,000.00 ₱ 25,000.00 ₱ 75,000.00
Net Downpayment ₱ 1,149,077.61 ₱ 144,300.50 ₱ 1,293,378.11

Deferred Cash 10% ₱ 1,199,077.61 ₱ 169,300.50 ₱ 1,368,378.11

Balance 80% ₱ 9,592,620.86 ₱ 1,354,404.00 ₱ 10,947,024.86

1 February 23, 2023 Reservation Fee ₱ 50,000.00 ₱ 25,000.00 ₱ 75,000.00

2 March 20, 2023 Downpayment ₱ 1,149,077.61 ₱ 144,300.50 ₱ 1,293,378.11
3 April 20, 2023 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
4 May 20, 2023 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
5 June 20, 2023 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
6 July 20, 2023 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
7 August 20, 2023 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
8 September 20, 2023 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
9 October 20, 2023 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
10 November 20, 2023 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
11 December 20, 2023 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
12 January 20, 2024 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
13 February 20, 2024 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
14 March 20, 2024 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
15 April 20, 2024 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
16 May 20, 2024 Balance ₱ 9,592,620.86 ₱ 1,354,404.00 ₱ 10,947,024.86

Total ₱ 11,990,776.08 ₱ 1,693,005.00 ₱ 13,683,781.08

Notes:
1) Prices are subject to change without prior notice. Unit shown above is subject to availability. Please confirm with Keyland Head Office for this.
2) Please make check payable to LEGASPI VILLAGE LAND PROPERTIES INC.
3) KEYLAND CORPORATION and LEGASPI VILLAGE LAND PROPERTIES INC. has the right to correct this computation in case of typographical error.
4) Miscellaneous fee is applied to the Net Selling Price.
5) In the event that there is an increase in the amount of Miscellaneous Fee, 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.
6) Notwithstanding the above payment term, all outstanding balances shall become due and demandable upon turnover.
7) Discounts do not apply to parking slots.