Sample Computation

Reservation Date: December 11, 2022

Client Name:
Seller Name: Niño Marco Lee
Unit: 2310-B
Floor: 23
Unit Type: 1BR
Unit Description: Regular
Use: Serviced Residence
Side: South (Benavidez)
Availability:

Unit Area: 59.18 sqm 637.01 sq. ft.

Balcony Area:
Total Floor Area: 59.18 sqm 637.01 sq. ft.

Parking Slots
Assigned Additional Availability
4F-7

Payment Scheme: Cash Payment

Months

Unit Price Parking Price Total Price

Selling Price: ₱ 17,231,405.89 ₱ 1,282,500.00 ₱ 18,513,905.89
Less: Pmt. Type Discount 6.0% ₱ 1,033,884.35 ₱ 1,033,884.35
Net Selling Price: ₱ 16,197,521.54 ₱ 1,282,500.00 ₱ 17,480,021.54
Add: VAT 12% ₱ 1,943,702.58 ₱ 153,900.00 ₱ 2,097,602.58
Net Selling Price w/ VAT ₱ 18,141,224.12 ₱ 1,436,400.00 ₱ 19,577,624.12

Add: Miscellaneous Fee 6% ₱ 971,851.29 ₱ 76,950.00 ₱ 1,048,801.29

Total Contract Price ₱ 19,113,075.41 ₱ 1,513,350.00 ₱ 20,626,425.41

1 December 11, 2022 Reservation Fee ₱ 50,000.00 ₱ 25,000.00 ₱ 75,000.00

2 December 15, 2022 Downpayment #1 ₱ 6,900,000.00 ₱ 500,000.00 ₱ 7,400,000.00
3 January 15, 2023 Downpayment #2 ₱ 6,900,000.00 ₱ 500,000.00 ₱ 7,400,000.00
4 February 15, 2023 Downpayment #3 ₱ 4,307,421.64 ₱ 412,682.50 ₱ 4,720,104.14
5 March 15, 2023 Retention ₱ 955,653.77 ₱ 75,667.50 ₱ 1,031,321.27

Total ₱ 19,113,075.41 ₱ 1,513,350.00 ₱ 20,626,425.41

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.