Computation Sheet for Illumina 810, Illumina Residences Manila

Details: In house 30% DP spot cash, closing fee over construction, 70% in 3 years with 3% regular discount

COMPUTATION SHEET
DATE:
11/13/2018
RESERVATION DATE:
11/13/2018
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:
30% DP; 70% 3 years
Unit
Closing Fee
Total
DP period
LIST PRICE
1,777,000.00
Regular Discount
3.00%
53,310.00
Net
1,723,690.00
Additional Discount (complete docs + PDC)
2.00%
34,473.80
 
 
 
 
Contract Price
1,689,216.20
10.0%
168,921.62
 
1,858,137.82
Downpayment 1
30%
506,764.86
Less: Spot Cash Discount
0.00%
-
Net Downpayment 1
506,764.86
Less: Reservation Fee
20,000.00
Net Downpayment 1
486,764.86
Payable in
1
month
486,764.86
cash
168,921.62
cash
655,686.48
Balance
70%
1,182,451.34
Factor
3.226720%
Monthly Amortization
36
mos
38,154.39
/mo
-
/mo
38,154.39
 
 
 
 
 
 
 
 
 
Total Contract Price
1,689,216.20
168,921.62
Downpayment discount
-
 
-
Net Contract Price
1,689,216.20
 
168,921.62
 

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).