Computation Sheet for Illumina 810, Illumina Residences Manila

Details: Bank financing 20% DP spot cash, closing fee in cash, 80% in 10 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:
810
No. of Months to RFO:
0
AREA:
28.5 sqm
Unit Type:
Regular Unit
TERMS:
20% DP; 80% Bank Financing
Unit
Closing Fee
Total
CASH
LIST PRICE
1,777,000.00
Regular Discount
5.00%
88,850.00
Net
1,688,150.00
Additional Discount (complete docs + PDC)
2.00%
33,763.00
 
 
 
 
Contract Price
1,654,387.00
9.6%
158,821.15
 
1,813,208.15
Downpayment 1
20%
330,877.40
Less: Spot Cash Discount
0.00%
-
Net Downpayment 1
330,877.40
Less: Reservation Fee
20,000.00
Net Downpayment 1
310,877.40
Payable in
1
month
310,877.40
cash
158,821.15
cash
469,698.55
Balance for Bank Financing
80%
1,323,509.60
Interest**
Period
Monthly Amortization (Bank)
10.0%
120 mos
17,490.28
** indicative rate only, subject to bank's prevailing rate at the time of loan
 
 
 
 
 
 
 
 
 
Total Contract Price
1,654,387.00
158,821.15
Downpayment discount
-
 
-
Net Contract Price
1,654,387.00
 
158,821.15
 

You can get this computation for Illumina 810 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).