Sample Computation

Date: February 17, 2023

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

Unit Area: 29.81 sqm 320.87 sq. ft.

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

Parking Slots
Slot Area (sqm) Area (sq. ft.) Availability
Assigned B2-17 12.90 sqm 138.85 sq. ft. Open
Additional 0
0
0
Total 1 slots 12.90 sqm 138.85 sq. ft.

Payment Scheme: 50% Spot DP, 50% Deferred Cash

Months: 7 months
Total Price
Selling Price: ₱ 11,699,067.82
Less: Pmt. Type Discount 2.0% ₱ 205,286.36
Less: Bulk Discount 0% ₱ -
Net Selling Price ₱ 11,493,781.46
Add: VAT 12% ₱ 1,379,253.78
Add: Miscellaneous Fee 6% ₱ 689,626.89
Total Contract Price ₱ 13,562,662.13

Reservation Fee ₱ 75,000.00

Downpayment 50% ₱ 6,781,331.07

Less: Reservation Fee ₱ 75,000.00
Net Downpayment ₱ 6,706,331.07

Deferred Cash 50% ₱ 6,781,331.06

Payment No. Date Payment Type Total Monthly Payment

1 February 17, 2023 Reservation Fee ₱ 75,000.00
2 March 17, 2023 Downpayment ₱ 6,706,331.07
3 April 17, 2023 Monthly Payment ₱ 968,761.58
4 May 17, 2023 Monthly Payment ₱ 968,761.58
5 June 17, 2023 Monthly Payment ₱ 968,761.58
6 July 17, 2023 Monthly Payment ₱ 968,761.58
7 August 17, 2023 Monthly Payment ₱ 968,761.58
8 September 17, 2023 Monthly Payment ₱ 968,761.58
9 October 17, 2023 Monthly Payment ₱ 968,761.58

Total ₱ 13,562,662.13

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: Preferred First Due Date:

<CLIENT> March 17, 2023

Signature over printed name

Seller Conforme:

NIÑO MARCO LEE

Signature over printed name