Computation Sheet for Illumina 1101, Illumina Residences Manila

Details: In house 70% DP spot cash, closing fee over construction, 30% in 10 years with 5% regular discount

COMPUTATION SHEET
DATE:
11/19/2018
RESERVATION DATE:
11/19/2018
PROJECT:
Illumina Residences Manila
BUILDING:
Illumina
RFO DATE:
Aug-11
UNIT:
1101
No. of Months to RFO:
0
AREA:
82.5 sqm
Unit Type:
Regular Unit
TERMS:
70% DP; 30% 10 years
Unit
Closing Fee
Total
DP period
LIST PRICE
5,167,000.00
Regular Discount
5.00%
258,350.00
Net
4,908,650.00
Additional Discount (complete docs + PDC)
2.00%
98,173.00
 
 
 
 
Contract Price
4,810,477.00
10.0%
481,047.70
 
5,291,524.70
Downpayment 1
70%
3,367,333.90
Less: Spot Cash Discount
0.00%
-
Net Downpayment 1
3,367,333.90
Less: Reservation Fee
20,000.00
Net Downpayment 1
3,347,333.90
Payable in
1
month
3,347,333.90
cash
481,047.70
cash
3,828,381.60
Balance
30%
1,443,143.10
Factor
1.613350%
Monthly Amortization
120
mos
23,282.95
/mo
-
/mo
23,282.95
 
 
 
 
 
 
 
 
 
Total Contract Price
4,810,477.00
481,047.70
Downpayment discount
-
 
-
Net Contract Price
4,810,477.00
 
481,047.70
 

You can get this computation for Illumina 1101 sent to your mail box. Just fill up the form below:

First Name:

Last Name:

Email:

City:

Mobile Phone:


For inquiries about Illumina Residences Manila,
email willeus.acuna@gmail.com
or call Willeus Acuña at 0917.572.0001 (Globe).