Computation Sheet for Illumina 1101, Illumina Residences Manila

Details: In house 20% DP spot cash, closing fee over construction, 80% in 3 years with 2% 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:
20% DP; 80% 3 years
Unit
Closing Fee
Total
DP period
LIST PRICE
5,167,000.00
Regular Discount
2.00%
103,340.00
Net
5,063,660.00
Additional Discount (complete docs + PDC)
2.00%
101,273.20
 
 
 
 
Contract Price
4,962,386.80
10.0%
496,238.68
 
5,458,625.48
Downpayment 1
20%
992,477.36
Less: Spot Cash Discount
0.00%
-
Net Downpayment 1
992,477.36
Less: Reservation Fee
20,000.00
Net Downpayment 1
972,477.36
Payable in
1
month
972,477.36
cash
496,238.68
cash
1,468,716.04
Balance
80%
3,969,909.44
Factor
3.250244%
Monthly Amortization
36
mos
129,031.74
/mo
-
/mo
129,031.74
 
 
 
 
 
 
 
 
 
Total Contract Price
4,962,386.80
496,238.68
Downpayment discount
-
 
-
Net Contract Price
4,962,386.80
 
496,238.68
 

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).