Scribd
Upload
9 views1 page

Net Selling Price: 20,036,923.52 1,414,750.00 21,451,673.52

This document outlines the computation for a serviced residence unit reservation dated March 16, 2023, including details on pricing, payment schemes, and payment schedules. The total contract price is ₱25,312,974.76, with a reservation fee of ₱75,000.00 and a payment plan consisting of a 10% downpayment, 10% stretched payment, and an 80% balance payment over 13 months. Additional notes clarify that prices are subject to change and that the seller retains the right to correct any errors in the computation.

Uploaded by

Niño Marco Lee
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
9 views1 page

Net Selling Price: 20,036,923.52 1,414,750.00 21,451,673.52

This document outlines the computation for a serviced residence unit reservation dated March 16, 2023, including details on pricing, payment schemes, and payment schedules. The total contract price is ₱25,312,974.76, with a reservation fee of ₱75,000.00 and a payment plan consisting of a 10% downpayment, 10% stretched payment, and an 80% balance payment over 13 months. Additional notes clarify that prices are subject to change and that the seller retains the right to correct any errors in the computation.

Uploaded by

Niño Marco Lee
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 1

Sample Computation

Reservation Date: March 16, 2023


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
0

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

Unit Price Parking Price Total Price


Selling Price: ₱ 20,239,316.69 ₱ 1,414,750.00 ₱ 21,654,066.69
Less: Pmt. Type Discount 1.0% ₱ 202,393.17 ₱ 202,393.17
Net Selling Price: ₱ 20,036,923.52 ₱ 1,414,750.00 ₱ 21,451,673.52
Add: VAT 12% ₱ 2,404,430.82 ₱ 169,770.00 ₱ 2,574,200.82
Net Selling Price w/ VAT ₱ 22,441,354.35 ₱ 1,584,520.00 ₱ 24,025,874.35

Add: Miscellaneous Fee 6% ₱ 1,202,215.41 ₱ 84,885.00 ₱ 1,287,100.41


Total Contract Price ₱ 23,643,569.76 ₱ 1,669,405.00 ₱ 25,312,974.76

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

Downpayment (Principal Amount w/ VAT) 10% ₱ 2,364,356.98 ₱ 166,940.50 ₱ 2,531,297.48


Less: Reservation Fee ₱ 50,000.00 ₱ 25,000.00 ₱ 75,000.00
Net Downpayment ₱ 2,314,356.98 ₱ 141,940.50 ₱ 2,456,297.48

Deferred Cash 10% ₱ 2,364,356.98 ₱ 166,940.50 ₱ 2,531,297.48

Balance 80% ₱ 18,914,855.81 ₱ 1,335,524.00 ₱ 20,250,379.81

1 March 16, 2023 Reservation Fee ₱ 50,000.00 ₱ 25,000.00 ₱ 75,000.00


2 March 29, 2023 Downpayment ₱ 2,314,356.98 ₱ 141,940.50 ₱ 2,456,297.48
3 April 15, 2023 Monthly Payment ₱ 181,873.61 ₱ 12,841.58 ₱ 194,715.19
4 May 15, 2023 Monthly Payment ₱ 181,873.61 ₱ 12,841.58 ₱ 194,715.19
5 June 15, 2023 Monthly Payment ₱ 181,873.61 ₱ 12,841.58 ₱ 194,715.19
6 July 15, 2023 Monthly Payment ₱ 181,873.61 ₱ 12,841.58 ₱ 194,715.19
7 August 15, 2023 Monthly Payment ₱ 181,873.61 ₱ 12,841.58 ₱ 194,715.19
8 September 15, 2023 Monthly Payment ₱ 181,873.61 ₱ 12,841.58 ₱ 194,715.19
9 October 15, 2023 Monthly Payment ₱ 181,873.61 ₱ 12,841.58 ₱ 194,715.19
10 November 15, 2023 Monthly Payment ₱ 181,873.61 ₱ 12,841.58 ₱ 194,715.19
11 December 15, 2023 Monthly Payment ₱ 181,873.61 ₱ 12,841.58 ₱ 194,715.19
12 January 15, 2024 Monthly Payment ₱ 181,873.61 ₱ 12,841.58 ₱ 194,715.19
13 February 15, 2024 Monthly Payment ₱ 181,873.61 ₱ 12,841.58 ₱ 194,715.19
14 March 15, 2024 Monthly Payment ₱ 181,873.61 ₱ 12,841.58 ₱ 194,715.19
15 April 15, 2024 Monthly Payment ₱ 181,873.61 ₱ 12,841.58 ₱ 194,715.19
16 May 15, 2024 Balance ₱ 18,914,855.81 ₱ 1,335,524.00 ₱ 20,250,379.81

Total ₱ 23,643,569.76 ₱ 1,669,405.00 ₱ 25,312,974.76

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.

You might also like