Computation Sheet for Illumina 501, Illumina Residences Manila

Details: In house 30% DP spot cash, closing fee over construction, 70% in 1 year with 3% 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:
30% DP; 70% 1 year
Unit
Closing Fee
Total
DP period
LIST PRICE
4,972,000.00
Regular Discount
3.00%
149,160.00
Net
4,822,840.00
Additional Discount (complete docs + PDC)
2.00%
96,456.80
 
 
 
 
Contract Price
4,726,383.20
10.0%
472,638.32
 
5,199,021.52
Downpayment 1
30%
1,417,914.96
Less: Spot Cash Discount
0.00%
-
Net Downpayment 1
1,417,914.96
Less: Reservation Fee
20,000.00
Net Downpayment 1
1,397,914.96
Payable in
1
month
1,397,914.96
cash
472,638.32
cash
1,870,553.28
Balance
70%
3,308,468.24
Factor
0.000000%
Monthly Amortization
12
mos
275,705.69
/mo
-
/mo
275,705.69
 
 
 
 
 
 
 
 
 
Total Contract Price
4,726,383.20
472,638.32
Downpayment discount
-
 
-
Net Contract Price
4,726,383.20
 
472,638.32
 

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).