Valid from April 1, 2019 to June 30, 2019

Floor & Unit 24 K 24 L

Unit Name 24K 24L
Unit Type Prime Unit Prime Unit
Unit Area (sqm.) & Storage 100.88 - 100.88 -
Zone High High TOTAL
Unit Price (VAT inclusive) 23,223,000.00 22,834,000.00 46,057,000.00
Unit Price (Vat exclusive) 20,734,821.43 20,387,500.00 41,122,321.43
2.50% Promo Disc. (518,371.00) (509,688.00)
0.75% Bulk Disc. (155,512.00) (152,907.00) (308,419.00)
Discounted Unit Price 20,060,938.43 19,724,905.00 39,785,843.43
Discounted Unit Price (VAT inc.) 22,468,251.04 22,091,893.60 44,560,144.64
Parking Price 3,574,000.00 3,574,000.00 7,148,000.00
INVESTOR'S PACKAGE Storage Price - - -
COMPUTATION SHEET Net Contract Price 26,042,251.04 25,665,893.60 51,708,144.64
Standard Payment Term
I. SPOT CASH: 90-10 TOTAL
Selling Price of Unit (Vat Exclusive) 20,060,938.43 19,724,905.00 39,785,843.43
6% Spot Cash Discount (1,203,656.31) (1,183,494.30) (2,387,150.61)
Net Selling Price 18,857,282.12 18,541,410.70 37,398,692.82
12% VAT 2,262,873.85 2,224,969.28 4,487,843.14
Parking & Storage Price (if applicable) 3,574,000.00 3,574,000.00 7,148,000.00
TOTAL CONTRACT TO PRICE 24,694,155.98 24,340,379.98 49,034,535.96

Reservation Fee 100,000.00 100,000.00 200,000.00

90% Cash Payment due on the 30th day 22,124,740.38 21,806,341.99 43,931,082.37
10% Balance to be paid upon turnover 2,469,415.60 2,434,038.00 4,903,453.60
Other Charges:
4% To be paid lumpsum together with the balance 881,935.00 869,300.00 1,751,235.00
II. DEFERRED: 50-50
Selling Price of Unit (Vat Exclusive) 20,060,938.43 19,724,905.00 39,785,843.43
3% Spot Cash Discount (601,828.15) (591,747.15) (1,193,575.30)
Net Selling Price 19,459,110.28 19,133,157.85 38,592,268.13
12%
VAT 2,335,093.23 2,295,978.94 4,631,072.18
Parking & Storage Price (if applicable) 3,574,000.00 3,574,000.00 7,148,000.00
TOTAL CONTRACT TO PRICE 25,368,203.51 25,003,136.79 50,371,340.30

Reservation Fee 100,000.00 100,000.00 200,000.00

50% Downpayment due on the 30th day 12,584,101.75 12,401,568.40 24,985,670.15
50% Balance 12,684,101.75 12,501,568.40 25,185,670.15
Payable in 36 months 352,336.16 347,265.79 699,601.95
Other Charges:
4% To be paid lumpsum together with last installment 906,008.00 892,970.00 1,798,978.00
III. DEFERRED: 30-70
Selling Price of Unit (Vat Exclusive) 20,060,938.43 19,724,905.00 39,785,843.43
1% Spot Cash Discount (200,609.38) (197,249.05) (397,858.43)
Net Selling Price 19,860,329.04 19,527,655.95 39,387,984.99
12% VAT 2,383,239.49 2,343,318.71 4,726,558.20
Parking & Storage Price (if applicable) 3,574,000.00 3,574,000.00 7,148,000.00
TOTAL CONTRACT TO PRICE 25,817,568.53 25,444,974.66 51,262,543.19

Reservation Fee 100,000.00 100,000.00 200,000.00

30% Downpayment due on the 30th day 7,645,270.56 7,533,492.40 15,178,762.96
70% Balance 18,072,297.97 17,811,482.26 35,883,780.24
Payable in 36 months 502,008.28 494,763.40 996,771.67
Other Charges:
4% To be paid lumpsum together with last installment 922,057.00 908,750.00 1,830,807.00
IV. DEFERRED: 10-10-80
Selling Price of Unit (Vat Exclusive) 20,060,938.43 19,724,905.00 39,785,843.43
12% VAT 2,407,312.61 2,366,988.60 4,774,301.21
Parking & Storage Price (if applicable) 3,574,000.00 3,574,000.00 7,148,000.00
TOTAL CONTRACT TO PRICE 26,042,251.04 25,665,893.60 51,708,144.64
Reservation Fee 100,000.00 100,000.00 200,000.00
10% Downpayment 2,504,225.10 2,466,589.36 4,970,814.46
Payable in 6 months 417,370.85 411,098.23 828,469.08

10% Deferred Payment 2,604,225.10 2,566,589.36 5,170,814.46

Payable in 18 months 144,679.17 142,588.30 287,267.47

80% Balance to be paid through bank financing 20,833,800.83 20,532,714.88 41,366,515.71

Other Charges:
4% To be paid lumpsum together with the balance 930,081.00 916,640.00 1,846,721.00
V. DEFERRED: 10-40-50
Selling Price of Unit (Vat Exclusive) 20,060,938.43 19,724,905.00 39,785,843.43
12% VAT 2,407,312.61 2,366,988.60 4,774,301.21
Parking & Storage Price (if applicable) 3,574,000.00 3,574,000.00 7,148,000.00
TOTAL CONTRACT TO PRICE 26,042,251.04 25,665,893.60 51,708,144.64

Reservation Fee 100,000.00 100,000.00 200,000.00

10% Downpayment due within 30 days 2,504,225.10 2,466,589.36 4,970,814.46

40% Balance 10,416,900.42 10,266,357.44 20,683,257.86

Payable in 36 months 289,358.34 285,176.60 574,534.94

50% Balance to be paid on the 37th month 13,021,125.52 12,832,946.80 25,854,072.32

Other Charges:
4% To be paidPayable
lumpsum
in together with the balance
48 months #REF! 930,081.00 #REF! 916,640.00 1,846,721.00
Note:
1. Total Contract Price (TCP) is inclusive of EVAT.
2. All payments & installments must be paid by check (PDCs) payable to Ortigas & Company, Limited Partnership (OCLP).
3. Other charges such as registration fees and other incidental expenses are for the account of the buyer and are not included in the TCP.

Date Prepared: June 07, 2019 (07:20 PM)