UNIT COMPUTATION SHEET

Project Name : Vinia Residences + Versaflats

Building : Main Building
Floor : 17th Floor
Unit : U1706 (#941)
Product Type : Condominium Unit
- Sub Type : 1BR
Area (sqm) : 28.12
House Model :

Inclusions :

Date (actual date of computation) : 04/15/2021 07:04 PM

Payment Schemes

Bank Financed
Price Computation
List Price : 3,977,799.58
Selling Price : 3,977,799.58
+ E-VAT : 477,335.95
+ Miscellaneous Fee : 198,852.49
+ Other Charges :
Bank Fee : 159,111.98
Turnover Fee Deposit : 71,600.39
CONTRACT PRICE : ₱ 4,884,700.39

Payment Breakdown
Reservation Fee : ₱ 20,000.00
Total Downpayment : ₱ 532,910.39
For Amortization : ₱ 4,331,790.00
CONTRACT PRICE : ₱ 4,884,700.39

Reservation
Reservation Fee : ₱ 20,000.00
Reservation Date : 04/15/2021

Downpayment

MONTHL Downpayment :
% of Downpayment : 2.50%
Net Downpayment (Less Reservation) : ₱ 2.50
Spot Downpayment : ₱ 118,227.60
Start Date : 09/15/2022
End Date : 08/15/2022

MONTHL Downpayment :
% of Downpayment : 7.50%
Downpayment : ₱ 7.50
Term (in month) : 15
MONTHL Downpayment : ₱ 27,645.52
Start Date : 10/15/2022
End Date : 10/15/2023

Amortization
% of Remaining Balance : 90.00%
Remaining Balance : ₱ 4,331,790.00
UNIT COMPUTATION SHEET
No of Payments : 60
Frequency : Monthly
Interest : 7.50%
Monthly Installment : ₱ 86,800.19
Start Date : 09/15/2022
End Date : 08/15/2027

Disclaimer:
1. All checks must be payable to Filinvest Land, Inc.. Buyers are required to submit complete Post Dated Checks.
2. The Reservation Fee (RF) is non-refundable. Failure to pay the first downpayment on time (on or before due
date), will result to forfeiture of the RF. On the other hand, if the first downpayment is paid on or before due date,
the Reservation Fee may be credited as part of the payment of the Total Contract Price.
3. Filinvest Land, Inc. shall levy a late payment charge of 3% monthly on all sums due and unpaid under this
Application. The penalty will be due on the overdue amount for delays corresponding to a month or a fraction of
a month.
4. Prices and terms are subject to change without prior notice. Filinvest Land, Inc. reserves the right to correct any
typographical error in the preparation of this computation.
5. Total Contract Price (TCP) is inclusive of VAT, title transfer and miscellaneous fees.
6. A sale of real estate is subject to 12% VAT if the net selling price exceeds the following amounts:
a. Lot - Php 1,919,500.00
b. House and Lot - Php 3,199,200.00
c. Condominium unit - Php 3,199,200.00
d. Parking Lot - Php 0.00
7. MRI refers to Mortgage Redemption Insurance. This amount refers to premium paid to insurance company to
fully pay the loan in case of demise of the buyer/loan borrower.
8. Miscellaneous fees refer to the title transfer fees and expenses.
9. Please issue separate check for Other Charges.
10. For bank financing payment term, the bank interest rates are just indicative. The final loan interest rate shall
be determined by the bank at the time of loan arrangements and approval.
PAYMENT SCHEDULE

Month Due Date Reservation Fee Downpayment/Loan Remaining Balance

0 04/15/2021 ₱ 20,000.00 ₱ 4,864,700.39
1 05/15/2021 ₱ 33,306.90 ₱ 4,831,393.49
2 06/15/2021 ₱ 33,306.90 ₱ 4,798,086.59
3 07/15/2021 ₱ 33,306.90 ₱ 4,764,779.69
4 08/15/2021 ₱ 33,306.90 ₱ 4,731,472.79
5 09/15/2021 ₱ 33,306.90 ₱ 4,698,165.89
6 10/15/2021 ₱ 33,306.90 ₱ 4,664,858.99
7 11/15/2021 ₱ 33,306.90 ₱ 4,631,552.09
8 12/15/2021 ₱ 33,306.90 ₱ 4,598,245.19
9 01/15/2022 ₱ 33,306.90 ₱ 4,564,938.29
10 02/15/2022 ₱ 33,306.90 ₱ 4,531,631.39
11 03/15/2022 ₱ 33,306.90 ₱ 4,498,324.49
12 04/15/2022 ₱ 33,306.90 ₱ 4,465,017.59
13 05/15/2022 ₱ 33,306.90 ₱ 4,431,710.69
14 06/15/2022 ₱ 33,306.90 ₱ 4,398,403.79
15 07/15/2022 ₱ 33,306.90 ₱ 4,365,096.89
16 08/15/2022 ₱ 33,306.89 ₱ 4,331,790.00
17 Upon Loan TakeOut ₱ 4,331,790.00 --
TOTAL ₱ 20,000.00 ₱ 4,864,700.39

Disclaimer:
1. All checks must be payable to Filinvest Land, Inc.. Buyers are required to submit complete Post Dated Checks.
2. The Reservation Fee (RF) is non-refundable. Failure to pay the first downpayment on time (on or before due
date), will result to forfeiture of the RF. On the other hand, if the first downpayment is paid on or before due date,
the Reservation Fee may be credited as part of the payment of the Total Contract Price.
3. Filinvest Land, Inc. shall levy a late payment charge of 3% monthly on all sums due and unpaid under this
Application. The penalty will be due on the overdue amount for delays corresponding to a month or a fraction of
a month.
4. Prices and terms are subject to change without prior notice. Filinvest Land, Inc. reserves the right to correct any
typographical error in the preparation of this computation.
5. Total Contract Price (TCP) is inclusive of VAT, title transfer and miscellaneous fees.
6. A sale of real estate is subject to 12% VAT if the net selling price exceeds the following amounts:
a. Lot - Php 1,919,500.00
b. House and Lot - Php 3,199,200.00
c. Condominium unit - Php 3,199,200.00
d. Parking Lot - Php 0.00
7. MRI refers to Mortgage Redemption Insurance. This amount refers to premium paid to insurance company to
fully pay the loan in case of demise of the buyer/loan borrower.
8. Miscellaneous fees refer to the title transfer fees and expenses.
9. Please issue separate check for Other Charges.
10. For bank financing payment term, the bank interest rates are just indicative. The final loan interest rate shall be
determined by the bank at the time of loan arrangements and approval.