Computation Sheet for Illumina 1101, Illumina Residences Manila

Details: In house 50% DP spot cash, closing fee on terms, 50% in 2 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:
50% DP; 50% 2 years
Unit
Closing Fee
Total
terms
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
12.0%
577,257.24
 
5,387,734.24
Downpayment 1
50%
2,405,238.50
Less: Spot Cash Discount
0.00%
-
Net Downpayment 1
2,405,238.50
Less: Reservation Fee
20,000.00
Net Downpayment 1
2,385,238.50
Payable in
1
month
2,385,238.50
cash
23,090.29
cash
2,408,328.79
Balance
50%
2,405,238.50
Factor
4.568474%
Monthly Amortization
24
mos
109,882.70
/mo
23,090.29
/mo
132,972.99
 
 
 
 
 
 
 
 
 
Total Contract Price
4,810,477.00
577,257.24
Downpayment discount
-
 
-
Net Contract Price
4,810,477.00
 
577,257.24
 

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).