Computation Sheet for Illumina 501, Illumina Residences Manila

Details: In house 70% DP over construction, lumpsum closing fee on RFO, 30% in 2 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:
70% DP; 30% 2 years
Unit
Closing Fee
Total
Lumpsum at RFO
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
10.5%
486,037.86
 
5,114,969.86
Downpayment 1
70%
3,240,252.40
Less: Spot Cash Discount
0.00%
-
Net Downpayment 1
3,240,252.40
Less: Reservation Fee
20,000.00
Net Downpayment 1
3,220,252.40
Payable in
1
month
3,220,252.40
/mo
486,037.86
at RFO
-
Balance
30%
1,388,679.60
Factor
4.568474%
Monthly Amortization
24
mos
63,441.47
/mo
-
/mo
63,441.47
 
 
 
 
 
 
 
 
 
Total Contract Price
4,628,932.00
486,037.86
Downpayment discount
-
 
-
Net Contract Price
4,628,932.00
 
486,037.86
 

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).