IMPERIUM

SAMPLE COMPUTATION 10 C
PROMO 2 BEDROOM
101
LOW ZONE

Unit Price 19,870,000.00

6.00% Promo Discount on all units (1,192,200.00)
0.00% Multiple Purchase Discount -
Discounted Unit Price 18,677,800.00
Parking Price 1 REGULAR SLOT 1,300,000.00
Net Total Contract Price 19,977,800.00
CASH: 90/10

Total Contract Price 19,977,800.00

10% Discount (1,867,780.00)

Discounted Contract Price 18,110,020.00

Reservation Fee 100,000.00

90% DP due in 90 days 16,199,018.00

10% Balance due upon turnover 1,811,002.00

BANK FINANCING (SPOT): 10/90

Total Contract Price 19,977,800.00

10% Discount (1,867,780.00)

Discounted Contract Price 18,110,020.00

Reservation Fee 100,000.00

10% DP due in 30 days 1,711,002.00

90% Balance within 60 days of full DP 16,299,018.00

Bank Monthly Amort 15 years Php133,177.00

Required Monthly Income 443,922.00
NOTE: Delayed release of bank takeout proceeds will forfeit discount.
50-50

Total Contract Price 19,977,800.00

4% Discount (747,112.00)

Discounted Contract Price 19,230,688.00

Reservation Fee 100,000.00

50% DP due on the 30th day 9,515,344.00

50% Balance 9,615,344.00

Payable in 36 months 267,093.00

10-40-50

Total Contract Price 19,977,800.00

1.5% Discount (280,167.00)
Discounted Contract Price 19,697,633.00

Reservation Fee 100,000.00

10% DP due in 30 days 1,869,763.30

40% Balance 7,879,068.00

Payable in 36 months 218,863.00

50% Balance due on the 37th month 9,848,801.70

Bank Monthly Amort 15 years 80,474.00

Indicative Int. Rate at 5.5% fixed for 1 year
Required Monthly Income 268,244.00

10-20-70

Total Contract Price 19,977,800.00

Reservation Fee 100,000.00

10% Downpayment 1,897,782.00
Payable in 6 months 316,297.00

20% Balance 3,995,580.00

Payable in 30 months 133,186.00

70% Balance due on the 37th month 13,984,438.00

Bank Monthly Amort 15 years 114,265.00

Indicative Int. Rate at 5.5% fixed for 1 year
Required Monthly Income 380,883.00

This computation is valid within 24 hours from date of preparation.

Note:
1. Total Contract Price (TCP) is inclusive of EVAT.
2. Other charges such as registration fees and incidental expenses for installation of utilities (eg. water, power & other fees)
are for the account of the buyer and are not included in the TCP.
3. All payments & installments must be paid by check (PDCs) payable to Ortigas & Company, Limited Partnership (OCLP).
4. The unit area shown are approximate areas based on current plans. The product is sold per unit and not per square meter.
5. This table is for information purposes only. The contents specified in this table may be changed without need of prior notice.
6. Prevailing interest rate on the day of loan release shall apply. Max. 20 yrs. loan period.
Borrower's age must not exceed 65 at the time of loan maturity.

Date Prepared: April 18, 2018 (02:49 PM)