Computation Sheet for Illumina 810, Illumina Residences Manila

Details: In house 20% DP spot cash, closing fee on terms, 80% in 5 years with 2% 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% 5 years
Unit
Closing Fee
Total
terms
LIST PRICE
1,777,000.00
Regular Discount
2.00%
35,540.00
Net
1,741,460.00
Additional Discount (complete docs + PDC)
2.00%
34,829.20
 
 
 
 
Contract Price
1,706,630.80
12.0%
204,795.70
 
1,911,426.50
Downpayment 1
20%
341,326.16
Less: Spot Cash Discount
0.00%
-
Net Downpayment 1
341,326.16
Less: Reservation Fee
20,000.00
Net Downpayment 1
321,326.16
Payable in
1
month
321,326.16
cash
3,357.31
cash
324,683.47
Balance
80%
1,365,304.64
Factor
2.275307%
Monthly Amortization
60
mos
31,064.87
/mo
3,357.31
/mo
34,422.18
 
 
 
 
 
 
 
 
 
Total Contract Price
1,706,630.80
204,795.70
Downpayment discount
-
 
-
Net Contract Price
1,706,630.80
 
204,795.70
 

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).