Sample Computation

Reservation Date: November 5, 2023

Client Name:
Seller Name: Niño Marco Lee
Unit: 2702
Floor: 27
Unit Type: Studio
Unit Description: Regular
Use: Serviced Residence
Side: North (Jimenez)
Availability:

Unit Area: 30.29 sqm 326.04 sq. ft.

Balcony Area: - -
Total Floor Area: 30.29 sqm 326.04 sq. ft.

Parking Slots
Assigned Additional Availability
0
0

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

Unit Price Parking Price Total Price

Selling Price: ₱ 10,310,746.06 ₱ - ₱ 10,310,746.06
Less: Pmt. Type Discount 0.0% ₱ - ₱ -
Net Selling Price: ₱ 10,310,746.06 ₱ - ₱ 10,310,746.06
Add: VAT 12% ₱ 1,237,289.53 ₱ - ₱ 1,237,289.53
Net Selling Price w/ VAT ₱ 11,548,035.59 ₱ - ₱ 11,548,035.59

Add: Miscellaneous Fee 6% ₱ 618,644.76 ₱ - ₱ 618,644.76

Total Contract Price ₱ 12,166,680.35 ₱ - ₱ 12,166,680.35

Reservation Fee ₱ 50,000.00 ₱ - ₱ 50,000.00

Downpayment (Principal Amount w/ VAT) 10% ₱ 1,216,668.04 ₱ - ₱ 1,216,668.04

Less: Reservation Fee ₱ 50,000.00 ₱ - ₱ 50,000.00
Net Downpayment ₱ 1,166,668.04 ₱ - ₱ 1,166,668.04

Deferred Cash 10% ₱ 1,216,668.04 ₱ - ₱ 1,216,668.04

Balance 80% ₱ 9,733,344.28 ₱ - ₱ 9,733,344.28

1 November 5, 2023 Reservation Fee ₱ 50,000.00 ₱ - ₱ 50,000.00

2 November 28, 2023 Downpayment ₱ 1,166,668.04 ₱ - ₱ 1,166,668.04
3 December 28, 2023 Monthly Payment ₱ 71,568.71 ₱ - ₱ 71,568.71
4 January 28, 2024 Monthly Payment ₱ 71,568.71 ₱ - ₱ 71,568.71
5 February 28, 2024 Monthly Payment ₱ 71,568.71 ₱ - ₱ 71,568.71
6 March 28, 2024 Monthly Payment ₱ 71,568.71 ₱ - ₱ 71,568.71
7 April 28, 2024 Monthly Payment ₱ 71,568.71 ₱ - ₱ 71,568.71
8 May 28, 2024 Monthly Payment ₱ 71,568.71 ₱ - ₱ 71,568.71
9 June 28, 2024 Monthly Payment ₱ 71,568.71 ₱ - ₱ 71,568.71
10 July 28, 2024 Monthly Payment ₱ 71,568.71 ₱ - ₱ 71,568.71
11 August 28, 2024 Monthly Payment ₱ 71,568.71 ₱ - ₱ 71,568.71
12 September 28, 2024 Monthly Payment ₱ 71,568.71 ₱ - ₱ 71,568.71
13 October 28, 2024 Monthly Payment ₱ 71,568.71 ₱ - ₱ 71,568.71
14 November 28, 2024 Monthly Payment ₱ 71,568.71 ₱ - ₱ 71,568.71
15 December 28, 2024 Monthly Payment ₱ 71,568.71 ₱ - ₱ 71,568.71
16 January 28, 2025 Monthly Payment ₱ 71,568.71 ₱ - ₱ 71,568.71
17 February 28, 2025 Monthly Payment ₱ 71,568.71 ₱ - ₱ 71,568.71
18 March 28, 2025 Monthly Payment ₱ 71,568.71 ₱ - ₱ 71,568.71
19 April 28, 2025 Monthly Payment ₱ 71,568.71 ₱ - ₱ 71,568.71
20 May 28, 2025 Balance ₱ 9,733,344.28 ₱ - ₱ 9,733,344.28

Total ₱ 12,166,680.35 ₱ - ₱ 12,166,680.35

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.

Prepared by: Noted by:

<AMD> DGP
Signature over printed name Signature over printed name

Client Conforme: Seller Conforme:

 <CLIENT> NIÑO MARCO LEE
Signature over printed name Signature over printed name