Computation Sheet for Illumina 1101, Illumina Residences Manila

Details: In house 90% DP over construction, lumpsum closing fee on RFO, 10% in 5 years with 5% regular discount

COMPUTATION SHEET
DATE:
11/13/2018
RESERVATION DATE:
11/13/2018
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% 5 years
Unit
Closing Fee
Total
Lumpsum at RFO
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
10.5%
505,100.09
 
5,315,577.09
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
505,100.09
at RFO
-
Balance
10%
481,047.70
Factor
2.174242%
Monthly Amortization
60
mos
10,459.14
/mo
-
/mo
10,459.14
 
 
 
 
 
 
 
 
 
Total Contract Price
4,810,477.00
505,100.09
Downpayment discount
-
 
-
Net Contract Price
4,810,477.00
 
505,100.09
 

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).