Computation Sheet for Illumina 1101, Illumina Residences Manila

Details: In house 30% DP spot cash, closing fee over construction, 70% in 1 year with 3% 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:
30% DP; 70% 1 year
Unit
Closing Fee
Total
DP period
LIST PRICE
5,167,000.00
Regular Discount
3.00%
155,010.00
Net
5,011,990.00
Additional Discount (complete docs + PDC)
2.00%
100,239.80
 
 
 
 
Contract Price
4,911,750.20
10.0%
491,175.02
 
5,402,925.22
Downpayment 1
30%
1,473,525.06
Less: Spot Cash Discount
0.00%
-
Net Downpayment 1
1,473,525.06
Less: Reservation Fee
20,000.00
Net Downpayment 1
1,453,525.06
Payable in
1
month
1,453,525.06
cash
491,175.02
cash
1,944,700.08
Balance
70%
3,438,225.14
Factor
0.000000%
Monthly Amortization
12
mos
286,518.76
/mo
-
/mo
286,518.76
 
 
 
 
 
 
 
 
 
Total Contract Price
4,911,750.20
491,175.02
Downpayment discount
-
 
-
Net Contract Price
4,911,750.20
 
491,175.02
 

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).