WEECOM ILUSTRATA RESIDENCES

WEECOM ILUSTRATA RESIDENCES CUBAO QUEZON CITY
Location: 39 Col. Bonny Serrano Ave. Cubao, Quezon City

AMENITIES

Main Lobby/Per Building Lobby, operate space, natatorium, Zen Park, CCTV, Roofdeck Drying Cage, shop, KTV Room, Water Station, Laundry Service, Bank Outlet, Bakeshop, GYM, LAN Lounge, Indoor Playground.

SPECIFICATION
PRICE

ONE BEDROOM - 1L1-0205
UNIT ID: 1L1-0205
HOUSE MODEL: ONE BEDROOM
HOUSE AREA: 34.20 SQM

CASH PAYMENT

ORIGINAL SELLING PRICE: 3,392,782.18
LESS: DISCOUNT ON TSP: 100,000
NET SELLING PRICE: 3,292,782.18

ADD:LEGAL & MISC. FEES 10.0%: 339,278.22
TOTAL CONTRACT PRICE: 3,632,060.40

EQUITY DOWN PAYMENT 10.0%: 363.206.04
LESS: RESERVATION FEE: 15,000.00
NET EQUITY PAYMENT: 348,206.04
MONTHLY EQUITY 10%: 34,820.60
FULL BALANCE (TCP) 90.0%: 3,268,854.36

ESTIMATED MONTHLY AMORTIZATION
TERM
5
10
15
20

INTEREST RATE
8.00%
8.00%
8.00%
8.00%

FACTOR RATE
0.02027639
0.01213276
0.00955652
0.00836440

AMOUNT
66,280.58
39,660.22
31,238.87
27,342.01

INCOME REQUIREMENT:
220,935.27
132,200.75
104,129.58
91,140.03

RESERVATION DATE:
6TH-20TH DAY OF THE MONTH 21 ST-5TH DAY OF THE NEXT MONTH

HIT DATE
-20TH
-5TH

BANK

Value

PAG - IBIG

Value

SPECIFICATION
PRICE

ONE BEDROOM - 1L1-0317
UNIT ID: 1L1-0317
HOUSE MODEL: ONE BEDROOM
HOUSE AREA: 34.20 SQM

CASH PAYMENT

UNIT ID: 1L1-0317
HOUSE MODEL: ONE BEDROOM
HOUSE AREA: 34.20 SQM

ORIGINAL SELLING PRICE: 3,392,782.18
LESS: DISCOUNT ON TSP: 100,000
NET SELLING PRICE: 3,292,782.18

ADD:LEGAL & MISC. FEES 10.0%: 339,278.22
TOTAL CONTRACT PRICE: 3,632,060.40

EQUITY DOWN PAYMENT 10.0%: 363.206.04
LESS: RESERVATION FEE: 15,000.00
NET EQUITY PAYMENT: 348,206.04
MONTHLY EQUITY 10%: 34,820.60
FULL BALANCE (TCP) 90.0%: 3,268,854.36

ESTIMATED MONTHLY AMORTIZATION
TERM
5
10
15
20

INTEREST RATE
8.00%
8.00%
8.00%
8.00%

FACTOR RATE
0.02027639
0.01213276
0.00955652
0.00836440

AMOUNT
66,280.58
39,660.22
31,238.87
27,342.01

INCOME REQUIREMENT:
220,935.27
132,200.75
104,129.58
91,140.03

RESERVATION DATE:
6TH-20TH DAY OF THE MONTH
21 ST-5TH DAY OF THE NEXT MONTH

HIT DATE
-20TH
-5TH