Computation Sheet for Illumina 1101, Illumina Residences Manila

Details: In house 40% DP spot cash, closing fee on terms, 60% in 4 years with 4% 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:
40% DP; 60% 4 years
Unit
Closing Fee
Total
terms
LIST PRICE
5,167,000.00
Regular Discount
4.00%
206,680.00
Net
4,960,320.00
Additional Discount (complete docs + PDC)
2.00%
99,206.40
 
 
 
 
Contract Price
4,861,113.60
12.0%
583,333.63
 
5,444,447.23
Downpayment 1
40%
1,944,445.44
Less: Spot Cash Discount
0.00%
-
Net Downpayment 1
1,944,445.44
Less: Reservation Fee
20,000.00
Net Downpayment 1
1,924,445.44
Payable in
1
month
1,924,445.44
cash
11,904.77
cash
1,936,350.21
Balance
60%
2,916,668.16
Factor
2.560338%
Monthly Amortization
48
mos
74,676.56
/mo
11,904.77
/mo
86,581.33
 
 
 
 
 
 
 
 
 
Total Contract Price
4,861,113.60
583,333.63
Downpayment discount
-
 
-
Net Contract Price
4,861,113.60
 
583,333.63
 

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).