Computation Sheet for Illumina 419, Illumina Residences Manila

Details: In house 80% DP over construction, closing fee in cash, 20% in 5 years with 5% regular discount

COMPUTATION SHEET
DATE:
6/16/2019
RESERVATION DATE:
6/16/2019
PROJECT:
Illumina Residences Manila
BUILDING:
Illumina
RFO DATE:
Aug-11
UNIT:
419
No. of Months to RFO:
0
AREA:
28.5 sqm
Unit Type:
Regular Unit
TERMS:
80% DP; 20% 5 years
Unit
Closing Fee
Total
CASH
LIST PRICE
1,744,000.00
Regular Discount
5.00%
87,200.00
Net
1,656,800.00
Additional Discount (complete docs + PDC)
2.00%
33,136.00
 
 
 
 
Contract Price
1,623,664.00
9.6%
155,871.74
 
1,779,535.74
Downpayment 1
80%
1,298,931.20
Less: Spot Cash Discount
0.00%
-
Net Downpayment 1
1,298,931.20
Less: Reservation Fee
20,000.00
Net Downpayment 1
1,278,931.20
Payable in
1
month
1,278,931.20
/mo
155,871.74
cash
1,434,802.94
Balance
20%
324,732.80
Factor
2.174242%
Monthly Amortization
60
mos
7,060.48
/mo
-
/mo
7,060.48
 
 
 
 
 
 
 
 
 
Total Contract Price
1,623,664.00
155,871.74
Downpayment discount
-
 
-
Net Contract Price
1,623,664.00
 
155,871.74
 

You can get this computation for Illumina 419 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).