You are on page 1of 1

INVESTMENT PROPOSAL

IP- THE SEASONS RESIDENCES_AKI Tower_PL1b_VillaPL2_ 09 15 2022_TERMSHEET_Oct 01 2022

UNIT NO. 41B


TYPE 2BR WITH MANDATORY PARKING
P/TERM: A1 10-20(48)-70
UNIT AND PARKING UNIT PARKING
74.50 sq.m. 801.92 sq.ft. 62.00 sq.m. 667.36 sq.ft. 12.50 sq.m. 134.55 sq.ft.
PHP FOREIGN PHP FOREIGN PHP FOREIGN
GROSS PRICE 28,964,000.00 28,964,000.00 26,264,000.00 26,264,000.00 2,700,000.00 2,700,000.00
0% 0.0% - - - - - -
28,964,000.00 28,964,000.00 26,264,000.00 26,264,000.00 2,700,000.00 2,700,000.00
0 0% - - - - - -
28,964,000.00 28,964,000.00 26,264,000.00 26,264,000.00 2,700,000.00 2,700,000.00
Less:Disc. on Unit 1% 262,640.00 262,640.00 262,640.00 262,640.00
NET PRICE 28,701,360.00 28,701,360.00 26,001,360.00 26,001,360.00 2,700,000.00 2,700,000.00
26,001,360.00 2,700,000.00
Pay't Sched DATE
Reservation Deposit Apr-23 75,000.00 75,000.00 70,000.00 70,000.00 5,000.00 5,000.00
10% Downpayment May-23 2,795,136.00 2,795,136.00 2,530,136.00 2,530,136.00 265,000.00 265,000.00
20% in 48 mos. Jun-23 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
70% Balance thru Jul-23 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Cash or Bank Financing Aug-23 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Sep-23 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Oct-23 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Nov-23 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Dec-23 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Jan-24 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Feb-24 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Mar-24 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Apr-24 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
May-24 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Jun-24 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Jul-24 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Aug-24 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Sep-24 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Oct-24 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Nov-24 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Dec-24 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Jan-25 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Feb-25 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Mar-25 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Apr-25 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
May-25 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Jun-25 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Jul-25 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Aug-25 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Sep-25 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Oct-25 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Nov-25 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Dec-25 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Jan-26 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Feb-26 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Mar-26 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Apr-26 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
May-26 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Jun-26 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Jul-26 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Aug-26 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Sep-26 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Oct-26 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Nov-26 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Dec-26 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Jan-27 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Feb-27 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Mar-27 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Apr-27 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
May-27 119,589.00 119,589.00 108,339.00 108,339.00 11,250.00 11,250.00
Jun-27 20,090,952.00 20,090,952.00 18,200,952.00 18,200,952.00 1,890,000.00 1,890,000.00
28,701,360.00 28,701,360.00 26,001,360.00 26,001,360.00 2,700,000.00 2,700,000.00

* Advance Reg. Charges 1,281,310.71 26,693.97 to be paid upon turnover of unit


Notes:
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_AKI Tower_PL1b_VillaPL2_ 09 15 2022_TERMSHEET_Oct 01 2022
6. Contract under Sunshine Fort North Bonifacio Realty Development Corporation

0 FLI
Client Agent / Division

You might also like