Computation Sheet for Illumina 1101, Illumina Residences Manila

Details: In house 90% DP over construction, closing fee in cash, 10% in 4 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:
90% DP; 10% 4 years
Unit
Closing Fee
Total
CASH
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
9.6%
461,805.79
 
5,272,282.79
Downpayment 1
90%
4,329,429.30
Less: Spot Cash Discount
0.00%
-
Net Downpayment 1
4,329,429.30
Less: Reservation Fee
20,000.00
Net Downpayment 1
4,309,429.30
Payable in
1
month
4,309,429.30
/mo
461,805.79
cash
4,771,235.09
Balance
10%
481,047.70
Factor
2.560338%
Monthly Amortization
48
mos
12,316.45
/mo
-
/mo
12,316.45
 
 
 
 
 
 
 
 
 
Total Contract Price
4,810,477.00
461,805.79
Downpayment discount
-
 
-
Net Contract Price
4,810,477.00
 
461,805.79
 

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).