Computation Sheet for Illumina 810, Illumina Residences Manila

Details: In house 90% DP over construction, closing fee in cash, 10% in 2 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:
90% DP; 10% 2 years
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
90%
1,488,948.30
Less: Spot Cash Discount
0.00%
-
Net Downpayment 1
1,488,948.30
Less: Reservation Fee
20,000.00
Net Downpayment 1
1,468,948.30
Payable in
1
month
1,468,948.30
/mo
158,821.15
cash
1,627,769.45
Balance
10%
165,438.70
Factor
4.568474%
Monthly Amortization
24
mos
7,558.02
/mo
-
/mo
7,558.02
 
 
 
 
 
 
 
 
 
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).