Computation Sheet for Illumina 810, Illumina Residences Manila

Details: In house 70% DP over construction, lumpsum closing fee on RFO, 30% in 5 years with 5% 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:
70% DP; 30% 5 years
Unit
Closing Fee
Total
Lumpsum at RFO
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
10.5%
173,710.64
 
1,828,097.64
Downpayment 1
70%
1,158,070.90
Less: Spot Cash Discount
0.00%
-
Net Downpayment 1
1,158,070.90
Less: Reservation Fee
20,000.00
Net Downpayment 1
1,138,070.90
Payable in
1
month
1,138,070.90
/mo
173,710.64
at RFO
-
Balance
30%
496,316.10
Factor
2.174242%
Monthly Amortization
60
mos
10,791.11
/mo
-
/mo
10,791.11
 
 
 
 
 
 
 
 
 
Total Contract Price
1,654,387.00
173,710.64
Downpayment discount
-
 
-
Net Contract Price
1,654,387.00
 
173,710.64
 

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).