Computation Sheet for Illumina 501, Illumina Residences Manila

Details: In house 20% DP spot cash, closing fee on terms, 80% in 4 years with 2% regular discount

COMPUTATION SHEET
DATE:
11/13/2018
RESERVATION DATE:
11/13/2018
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:
20% DP; 80% 4 years
Unit
Closing Fee
Total
terms
LIST PRICE
4,972,000.00
Regular Discount
2.00%
99,440.00
Net
4,872,560.00
Additional Discount (complete docs + PDC)
2.00%
97,451.20
 
 
 
 
Contract Price
4,775,108.80
12.0%
573,013.06
 
5,348,121.86
Downpayment 1
20%
955,021.76
Less: Spot Cash Discount
0.00%
-
Net Downpayment 1
955,021.76
Less: Reservation Fee
20,000.00
Net Downpayment 1
935,021.76
Payable in
1
month
935,021.76
cash
11,694.14
cash
946,715.90
Balance
80%
3,820,087.04
Factor
2.608901%
Monthly Amortization
48
mos
99,662.29
/mo
11,694.14
/mo
111,356.43
 
 
 
 
 
 
 
 
 
Total Contract Price
4,775,108.80
573,013.06
Downpayment discount
-
 
-
Net Contract Price
4,775,108.80
 
573,013.06
 

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).