Computation Sheet for Illumina 501, Illumina Residences Manila

Details: In house 50% DP spot cash, closing fee over construction, 50% 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:
501
No. of Months to RFO:
0
AREA:
86.5 sqm
Unit Type:
Regular Unit
TERMS:
50% DP; 50% 4 years
Unit
Closing Fee
Total
DP period
LIST PRICE
4,972,000.00
Regular Discount
5.00%
248,600.00
Net
4,723,400.00
Additional Discount (complete docs + PDC)
2.00%
94,468.00
 
 
 
 
Contract Price
4,628,932.00
10.0%
462,893.20
 
5,091,825.20
Downpayment 1
50%
2,314,466.00
Less: Spot Cash Discount
0.00%
-
Net Downpayment 1
2,314,466.00
Less: Reservation Fee
20,000.00
Net Downpayment 1
2,294,466.00
Payable in
1
month
2,294,466.00
cash
462,893.20
cash
2,757,359.20
Balance
50%
2,314,466.00
Factor
2.560338%
Monthly Amortization
48
mos
59,258.15
/mo
-
/mo
59,258.15
 
 
 
 
 
 
 
 
 
Total Contract Price
4,628,932.00
462,893.20
Downpayment discount
-
 
-
Net Contract Price
4,628,932.00
 
462,893.20
 

You can get this computation for Illumina 501 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).