Scribd Logo
Upload

Welcome to Scribd!

  • 20 views

    110 B - Studio - 29.81.24 SQM - 3105 - 10dp

    Uploaded by

    Niño Marco Lee
    This document contains a computation for the sale of a penthouse unit located in unit 3105 with a total floor area of 29.81 sqm. It lists the selling price as PHP 11,699,067.82 which will be paid in installments over 13 months, with a 10% downpayment and 10% stretched payment, and the remaining 80% balance to be paid in monthly installments. It provides the breakdown of costs including VAT, miscellaneous fees, reservation fee, and monthly payment schedule.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    110 B - Studio - 29.81.24 SQM - 3105 - 10dp

    Uploaded by

    Niño Marco Lee
    20 views1 page
    This document contains a computation for the sale of a penthouse unit located in unit 3105 with a total floor area of 29.81 sqm. It lists the selling price as PHP 11,699,067.82 which will be paid in installments over 13 months, with a 10% downpayment and 10% stretched payment, and the remaining 80% balance to be paid in monthly installments. It provides the breakdown of costs including VAT, miscellaneous fees, reservation fee, and monthly payment schedule.

    Original Title

    110 B - Studio - 29.81.24 sqm - 3105 - 10dp

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document contains a computation for the sale of a penthouse unit located in unit 3105 with a total floor area of 29.81 sqm. It lists the selling price as PHP 11,699,067.82 which will be paid in installments over 13 months, with a 10% downpayment and 10% stretched payment, and the remaining 80% balance to be paid in monthly installments. It provides the breakdown of costs including VAT, miscellaneous fees, reservation fee, and monthly payment schedule.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    20 views1 page

    110 B - Studio - 29.81.24 SQM - 3105 - 10dp

    Uploaded by

    Niño Marco Lee
    This document contains a computation for the sale of a penthouse unit located in unit 3105 with a total floor area of 29.81 sqm. It lists the selling price as PHP 11,699,067.82 which will be paid in installments over 13 months, with a 10% downpayment and 10% stretched payment, and the remaining 80% balance to be paid in monthly installments. It provides the breakdown of costs including VAT, miscellaneous fees, reservation fee, and monthly payment schedule.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    of 1

    Sample Computation

    Reservation Date: February 23, 2023


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

    Unit Area: 29.81 sqm 320.87 sq. ft.


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

    Parking Slots
    Assigned Additional Availability
    B2-17
    0

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

    Unit Price Parking Price Total Price


    Selling Price: ₱ 10,264,317.82 ₱ 1,434,750.00 ₱ 11,699,067.82
    Less: Pmt. Type Discount 1.0% ₱ 102,643.18 ₱ 102,643.18
    Net Selling Price: ₱ 10,161,674.64 ₱ 1,434,750.00 ₱ 11,596,424.64
    Add: VAT 12% ₱ 1,219,400.96 ₱ 172,170.00 ₱ 1,391,570.96
    Net Selling Price w/ VAT ₱ 11,381,075.60 ₱ 1,606,920.00 ₱ 12,987,995.60

    Add: Miscellaneous Fee 6% ₱ 609,700.48 ₱ 86,085.00 ₱ 695,785.48


    Total Contract Price ₱ 11,990,776.08 ₱ 1,693,005.00 ₱ 13,683,781.08

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

    Downpayment (Principal Amount w/ VAT) 10% ₱ 1,199,077.61 ₱ 169,300.50 ₱ 1,368,378.11


    Less: Reservation Fee ₱ 50,000.00 ₱ 25,000.00 ₱ 75,000.00
    Net Downpayment ₱ 1,149,077.61 ₱ 144,300.50 ₱ 1,293,378.11

    Deferred Cash 10% ₱ 1,199,077.61 ₱ 169,300.50 ₱ 1,368,378.11

    Balance 80% ₱ 9,592,620.86 ₱ 1,354,404.00 ₱ 10,947,024.86

    1 February 23, 2023 Reservation Fee ₱ 50,000.00 ₱ 25,000.00 ₱ 75,000.00


    2 March 20, 2023 Downpayment ₱ 1,149,077.61 ₱ 144,300.50 ₱ 1,293,378.11
    3 April 20, 2023 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
    4 May 20, 2023 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
    5 June 20, 2023 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
    6 July 20, 2023 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
    7 August 20, 2023 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
    8 September 20, 2023 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
    9 October 20, 2023 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
    10 November 20, 2023 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
    11 December 20, 2023 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
    12 January 20, 2024 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
    13 February 20, 2024 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
    14 March 20, 2024 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
    15 April 20, 2024 Monthly Payment ₱ 92,236.74 ₱ 13,023.12 ₱ 105,259.85
    16 May 20, 2024 Balance ₱ 9,592,620.86 ₱ 1,354,404.00 ₱ 10,947,024.86

    Total ₱ 11,990,776.08 ₱ 1,693,005.00 ₱ 13,683,781.08

    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