INVESTMENT PROPOSAL

IP- THE SEASONS RESIDENCES_HARU Tower_PL2a_04.16.2019_TERMSHEET_06 27 2019

UNIT NO. 10C

TYPE 1BR NO PARKING

A3 - 20% in 60 mos / 80% Lumpsum Balance

UNIT AND PARKING UNIT PARKING

51.50 sq.m. 1,060.25 sq.ft. 51.50 sq.m. 925.70 sq.ft. 0.00 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 17,990,000.00 333,148.15 17,990,000.00 333,148.15 - -
0 0% - - - - - -
NET PRICE 17,990,000.00 333,148.15 17,990,000.00 333,148.15 - -

Pay't Sched DATE

Reservation 25-Jul-19 100,000.00 1,851.85 100,000.00 1,851.85 - -
20% in 60 mos. 25-Aug-19 58,300.00 1,079.63 58,300.00 1,079.63 - -
80% Balance thru 25-Sep-19 58,300.00 1,079.63 58,300.00 1,079.63 - -
Cash or Bank Financing 25-Oct-19 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Nov-19 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Dec-19 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Jan-20 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Feb-20 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Mar-20 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Apr-20 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-May-20 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Jun-20 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Jul-20 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Aug-20 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Sep-20 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Oct-20 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Nov-20 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Dec-20 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Jan-21 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Feb-21 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Mar-21 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Apr-21 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-May-21 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Jun-21 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Jul-21 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Aug-21 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Sep-21 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Oct-21 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Nov-21 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Dec-21 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Jan-22 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Feb-22 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Mar-22 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Apr-22 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-May-22 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Jun-22 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Jul-22 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Aug-22 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Sep-22 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Oct-22 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Nov-22 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Dec-22 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Jan-23 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Feb-23 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Mar-23 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Apr-23 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-May-23 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Jun-23 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Jul-23 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Aug-23 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Sep-23 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Oct-23 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Nov-23 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Dec-23 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Jan-24 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Feb-24 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Mar-24 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Apr-24 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-May-24 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Jun-24 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Jul-24 58,300.00 1,079.63 58,300.00 1,079.63 - -
25-Aug-24 14,392,000.00 266,518.52 14,392,000.00 266,518.52 - -
17,990,000.00 333,148.15 17,990,000.00 333,148.15 - -

If lumpsum thru Bank Financing

Rate Years Monthly Amortization for BF
10.00% 10 190,191.34 190,191.34 190,191.34 190,191.34 - -
12.00% 15 172,728.19 172,728.19 172,728.19 172,728.19 - -
180

*Above interest rates are estimate only and are subject to adjustment upon loan application.
* Advance Reg. Charges 803,125.00 14,872.69 to be paid upon loan approval
Note:
1. The developer reserves the right to verify and correct above figures if necessary.
2. Price are subject to change without prior notice
3. Advance Registration Charges is approximately 5.0% of the Net Price (excl. of RVAT)
4. Please make check payable to Sunshine Fort North Bonifacio Realty Development Corporation
5. Figures are based from IP- THE SEASONS RESIDENCES_HARU Tower_PL2a_04.16.2019_TERMSHEET_06 27 2019
6. Contract under Sunshine Fort North Bonifacio Realty Development Corporation

-
Client Agent / Division

30% 13%