IMPERIUM

SAMPLE COMPUTATION 56 D
PROMO 3 BEDROOM
158
HIGH ZONE

Unit Price 29,620,000.00

6.00% Promo Discount on all units (1,777,200.00)
0.00% Multiple Purchase Discount -
Discounted Unit Price 27,842,800.00
Parking Price 1 TANDEM SLOT 2,100,000.00
Net Total Contract Price 29,942,800.00
CASH: 90/10

Total Contract Price 29,942,800.00

10% Discount (2,784,280.00)

Discounted Contract Price 27,158,520.00

Reservation Fee 100,000.00

90% DP due in 90 days 24,342,668.00

10% Balance due upon turnover 2,715,852.00

BANK FINANCING (SPOT): 10/90

Total Contract Price 29,942,800.00

10% Discount (2,784,280.00)

Discounted Contract Price 27,158,520.00

Reservation Fee 100,000.00

10% DP due in 30 days 2,615,852.00

90% Balance within 60 days of full DP 24,442,668.00

Bank Monthly Amort 15 years Php199,717.00

Required Monthly Income 665,724.00
NOTE: Delayed release of bank takeout proceeds will forfeit discount.
50-50

Total Contract Price 29,942,800.00

4% Discount (1,113,712.00)

Discounted Contract Price 28,829,088.00

Reservation Fee 100,000.00

50% DP due on the 30th day 14,314,544.00

50% Balance 14,414,544.00

Payable in 36 months 400,404.00

10-40-50

Total Contract Price 29,942,800.00

1.5% Discount (417,642.00)
Discounted Contract Price 29,525,158.00

Reservation Fee 100,000.00

10% DP due in 30 days 2,852,515.80

40% Balance 11,810,088.00

Payable in 36 months 328,058.00

50% Balance due on the 37th month 14,762,554.20

Bank Monthly Amort 15 years 120,623.00

Indicative Int. Rate at 5.5% fixed for 1 year
Required Monthly Income 402,076.00

10-20-70

Total Contract Price 29,942,800.00

Reservation Fee 100,000.00

10% Downpayment 2,894,280.00
Payable in 6 months 482,380.00

20% Balance 5,988,570.00

Payable in 30 months 199,619.00

70% Balance due on the 37th month 20,959,950.00

Bank Monthly Amort 15 years 171,261.00

Indicative Int. Rate at 5.5% fixed for 1 year
Required Monthly Income 570,868.00

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 (02:50 PM)