please finalize the payment term by generating an fps in ......buyer: project: list price: php...

BUYER:Project: List Price: Php 12,795,535.71

Unit: Local Disc. (13.0%) PHP 1,663,419.64

Area: Term Discount (7.0%) Php 890,569.29

Unit Type: Bulk (0.0%) Disc.: PHP -

Allocation: Portico Land Corp. Total Contract Price w/o VAT Php 10,241,546.79

Rerv'n Date: VAT PHP 1,228,985.61

Turnover Date: Q4 2025 (Tranche 1) Total Contract Price Php 11,470,532.40

Other Charges: Php 460,869.61

PHP to PHP conversion: 1.00

OTHER CHARGES

460,869.61 Other Charges.

NOTES:

1. This document does not constitute nor form part of any contract, and is for information purposes only.

2. Late payments may subject the above terms to recomputation for possible penalties, interest or other adjustments as may be determined by the SELLER.

3. PDCs are required for all payments, and should be made payable to Portico Land Corp. PDCs for Other Charges should be made payable to Portico Land Corp.

4. Registration expenses and taxes, included Value Added Tax (VAT) and Real Property Tax (RPT) are subject to change based on the government's

mandated rates or BIR ruling prevailing during the registration of the documents covering the transaction. Any increase in the amounts payable

due to an upward adjustment of the applicable rates as mandated by the government shall be paid by the PURCHASER.

5. All final items shall be issued in terms of Philippine Peso (PHP). Exchange rates indicative only as of January 2019.

6. Bulk discounts are only valid if the conditions for bulk discounts are met

PREPARED BY: I hereby certify that this is the final payment schedule chosen by the client.

<Prepared by> <Seller Name / Signature> <Manager Name / Signature>[PORTICO standard v.2020-04-02, printed 04/03/2020]

Please finalize the payment term by generating an FPS in iFlex

Discounts are subject to change if the unit is not booked within

Sample Computation Only

the required booking period of the payment term

Oct-20Nov-20Dec-20

Apr-21May-21

- - - - -

Feb-23Mar-23Apr-23

REMARKS

- - -

Jun-21Jul-21

Aug-21Sep-21

- -

- - - - - - - - -

- -

Jan-21Feb-21Mar-21

CASH: Cash in 31 to 60 days, no extensions, with 8.0% term discountValid if reserved until 30-Apr-2020

MONTHApr-20

May-20Jun-20

-

- 10,758,585.61

- -

1,228,985.61- Jul-20

Aug-20Sep-20

- - -

- -

-

-

- -

-

- - -

Oct-21

-

Dec-22

Apr-22May-22Jun-22Jul-22

Aug-22

Nov-21Dec-21Jan-22Feb-22Mar-22

Sep-22Oct-22Nov-22

Jan-23

Dec-23Jan-24Feb-24Mar-24Apr-24

Jul-23Aug-23Sep-23Oct-23Nov-23

May-23Jun-23

Oct-24Nov-24Dec-24Jan-25Feb-25

May-24Jun-24Jul-24

Aug-24Sep-24

Aug-25Sep-25

Oct-25

Nov-25

Dec-25

Mar-25Apr-25

May-25

Jun-25Jul-25

<continued on page 2>

-

-

-

511,946.79

-

-

-

-

-

-

511,946.79

-

-

PRINCIPAL + INT.200,000.00

- 9,529,600.00

- -

- - - -

-

-

- -

- - -

- - - - - - - -

- - - - -

- -

- -

- - -

- - -

- - - - -

- -

<INPUT BUYER NAME>

802

57 sqm

1 Bedroom

April 03, 2020

VAT-

- - -

- - - - -

- -

- - -

-

-

- -

- - - - -

- - - - -

- - - - -

- -

- - -

- - - - -

- - - - -

- - - - -

- -

- - -

TOTAL w/VAT200,000.00

-

- - - - -

- - - - -

- - - - -

- - - - -

- -

- - - -

- - - - -

- - - - -

- - - - -

-

- - - -

THE AMETRINE AT PORTICO

www.PreS

elling

.com.ph










OTHER CHARGES


NOTES:















Oct-20Nov-20Dec-20

Apr-21May-21

75,800.0075,800.0075,800.0075,800.0075,800.00

Feb-23Mar-23Apr-23

REMARKS

75,800.0075,800.0075,800.00

Jun-21Jul-21

Aug-21Sep-21

75,800.0075,800.00

- - - - - - - - -

75,800.0075,800.00

Jan-21Feb-21Mar-21

DEFERRED: 50% DP / 50% over 72 mos, with 2% term discountValid if reserved until 30-Apr-2020

MONTHApr-20

May-20Jun-20

75,800.00

6,563,868.9975,800.0075,800.0075,800.00

- - Jul-20

Aug-20Sep-20

- 75,800.00-

75,800.0075,800.00

75,800.00

75,800.00

75,800.0075,800.00

75,800.00

75,800.0075,800.0075,800.00

Oct-21

75,800.00

Dec-22


Aug-22


Sep-22Oct-22Nov-22

Jan-23



May-23Jun-23


May-24Jun-24Jul-24

Aug-24Sep-24

Aug-25Sep-25

Oct-25

Nov-25

Dec-25

Mar-25Apr-25

May-25

Jun-25Jul-25


75,800.00

75,800.00

75,800.00

75,800.00

-

-

-

-

75,800.00

75,800.00

75,800.00

75,800.00

75,800.00


5,254,732.1475,800.0075,800.0075,800.00

75,800.0075,800.0075,800.0075,800.00

75,800.00

May-26

75,800.00

75,800.0075,800.00

75,800.0075,800.0075,800.00

75,800.0075,800.0075,800.0075,800.0075,800.0075,800.0075,800.0075,800.00

75,800.0075,800.0075,800.0075,800.0075,800.00

Jan-26

Feb-26

Mar-26

Apr-26

75,800.0075,800.00

75,800.0075,800.00

75,800.0075,800.0075,800.00

75,800.0075,800.0075,800.00

75,800.0075,800.0075,800.0075,800.0075,800.00

75,800.0075,800.00

<INPUT BUYER NAME>

802

57 sqm

1 Bedroom

April 03, 2020

VAT-

- - -

- - - - -

- -

75,800.0075,800.0075,800.00

1,309,136.85

75,800.00

75,800.00

75,800.00

75,800.00

75,800.0075,800.00

75,800.00

72,941.61

- - - - -

- - - - -

- - - - -

- -

- - -

- - - - -

- - - - -

- - - - -

-

- -

- - -

-

-

-

-


75,800.00

75,800.0075,800.0075,800.0075,800.0075,800.00

75,800.0075,800.0075,800.0075,800.0075,800.00

75,800.0075,800.0075,800.0075,800.0075,800.00

75,800.0075,800.0075,800.0075,800.0075,800.00

75,800.0075,800.00

75,800.0075,800.0075,800.0075,800.00

75,800.0075,800.0075,800.0075,800.0075,800.00

75,800.0075,800.0075,800.0075,800.0075,800.00

75,800.0075,800.0075,800.0075,800.0075,800.00

75,800.00

75,800.00

75,800.00

75,800.0075,800.0075,800.0075,800.00

75,800.00

75,800.00

72,941.61


www.PreS

elling

.com.ph










OTHER CHARGES


NOTES:















Oct-20Nov-20Dec-20

Apr-21May-21

107,100.00107,100.00107,100.00107,100.00107,100.00

Feb-23Mar-23Apr-23

REMARKS

107,100.00107,100.00107,100.00

Jun-21Jul-21

Aug-21Sep-21

107,100.00107,100.00

- - - - - - - - -

107,100.00107,100.00

Jan-21Feb-21Mar-21

DEFERRED: 30% DP/ 70% over 72 mos, with 1% term discountValid if reserved until 30-Apr-2020

MONTHApr-20

May-20Jun-20

107,100.00

4,428,745.39107,100.00107,100.00107,100.00

- - Jul-20

Aug-20Sep-20

- 107,100.00-

107,100.00107,100.00

107,100.00

107,100.00

107,100.00107,100.00

107,100.00

107,100.00107,100.00107,100.00

Oct-21

107,100.00

Dec-22


Aug-22


Sep-22Oct-22Nov-22

Jan-23



May-23Jun-23


May-24Jun-24Jul-24

Aug-24Sep-24

Aug-25Sep-25

Oct-25

Nov-25

Dec-25

Mar-25Apr-25

May-25

Jun-25Jul-25


107,100.00

107,100.00

107,100.00

107,100.00

-

-

-

-

107,100.00

107,100.00

107,100.00

107,100.00

107,100.00


3,106,250.00107,100.00107,100.00107,100.00

107,100.00107,100.00107,100.00107,100.00

107,100.00

May-26

107,100.00

107,100.00107,100.00

107,100.00107,100.00107,100.00

107,100.00107,100.00107,100.00107,100.00107,100.00107,100.00107,100.00107,100.00

107,100.00107,100.00107,100.00107,100.00107,100.00

Jan-26

Feb-26

Mar-26

Apr-26

107,100.00107,100.00

107,100.00107,100.00

107,100.00107,100.00107,100.00

107,100.00107,100.00107,100.00

107,100.00107,100.00107,100.00107,100.00107,100.00

107,100.00107,100.00

<INPUT BUYER NAME>

802

57 sqm

1 Bedroom

April 03, 2020

VAT-

- - -

- - - - -

- -

107,100.00107,100.00107,100.00

1,322,495.39

107,100.00

107,100.00

107,100.00

107,100.00

107,100.00107,100.00

107,100.00

110,444.91

- - - - -

- - - - -

- - - - -

- -

- - -

- - - - -

- - - - -

- - - - -

-

- -

- - -

-

-

-

-


107,100.00

107,100.00107,100.00107,100.00107,100.00107,100.00

107,100.00107,100.00107,100.00107,100.00107,100.00

107,100.00107,100.00107,100.00107,100.00107,100.00

107,100.00107,100.00107,100.00107,100.00107,100.00

107,100.00107,100.00

107,100.00107,100.00107,100.00107,100.00

107,100.00107,100.00107,100.00107,100.00107,100.00

107,100.00107,100.00107,100.00107,100.00107,100.00

107,100.00107,100.00107,100.00107,100.00107,100.00

107,100.00

107,100.00

107,100.00

107,100.00107,100.00107,100.00107,100.00

107,100.00

107,100.00

110,444.91


www.PreS

elling

.com.ph



Area: Term Discount (0.0%) Php -







OTHER CHARGES


NOTES:















Oct-20Nov-20Dec-20

Apr-21May-21

123,700.00123,700.00123,700.00123,700.00123,700.00

Feb-23Mar-23Apr-23

REMARKS

123,700.00123,700.00123,700.00

Jun-21Jul-21

Aug-21Sep-21

123,700.00123,700.00

1,009,325.36- - - - - - - -

123,700.00123,700.00

Jan-21Feb-21Mar-21


MONTHApr-20

May-20Jun-20

123,660.71

2,293,600.00138,500.00138,500.00138,500.00

14,839.2914,839.29Jul-20

Aug-20Sep-20

14,839.29138,500.0014,839.29

123,700.00123,700.00

123,700.00

123,700.00

123,700.00123,700.00

123,700.00

123,700.00123,700.00123,700.00

Oct-21

123,700.00

Dec-22


Aug-22


Sep-22Oct-22Nov-22

Jan-23



May-23Jun-23


May-24Jun-24Jul-24

Aug-24Sep-24

Aug-25Sep-25

Oct-25

Nov-25

Dec-25

Mar-25Apr-25

May-25

Jun-25Jul-25


123,700.00

123,700.00

123,700.00

123,700.00

-

-

-

-

123,700.00

123,700.00

123,700.00

123,700.00

123,700.00


2,026,428.57123,660.71123,660.71123,660.71

123,700.00123,700.00123,700.00123,700.00

123,700.00

May-26

123,700.00

123,700.00123,700.00

123,700.00123,700.00123,700.00

123,700.00123,700.00123,700.00123,700.00123,700.00123,700.00123,700.00123,700.00

123,700.00123,700.00123,700.00123,700.00123,700.00

Jan-26

Feb-26

Mar-26

Apr-26

123,700.00123,700.00

123,700.00123,700.00

123,700.00123,700.00123,700.00

123,700.00123,700.00123,700.00

123,700.00123,700.00123,700.00123,700.00123,700.00

123,700.00123,700.00

<INPUT BUYER NAME>

802

57 sqm

1 Bedroom

April 03, 2020

VAT-

- - -

- - - - -

- -

123,700.00123,700.00123,700.00

267,171.43

123,700.00

123,700.00

123,700.00

123,700.00

123,700.00123,700.00

123,700.00

123,144.64

- - - - -

- - - - -

- - - - -

- -

- - -

- - - - -

- - - - -

- - - - -

-

- -

- - -

-

-

-

-


123,700.00

123,700.00123,700.00123,700.00123,700.00123,700.00

123,700.00123,700.00123,700.00123,700.00123,700.00

123,700.00123,700.00123,700.00123,700.00123,700.00

1,133,025.36123,700.00123,700.00123,700.00123,700.00

123,700.00123,700.00

123,700.00123,700.00123,700.00123,700.00

123,700.00123,700.00123,700.00123,700.00123,700.00

123,700.00123,700.00123,700.00123,700.00123,700.00

123,700.00123,700.00123,700.00123,700.00123,700.00

123,700.00

123,700.00

123,700.00

123,700.00123,700.00123,700.00123,700.00

123,700.00

123,700.00

123,144.64


www.PreS

elling

.com.ph










OTHER CHARGES


NOTES:















Oct-20Nov-20Dec-20

Apr-21May-21

139,107.14139,107.14139,107.14139,107.14139,107.14

Feb-23Mar-23Apr-23

REMARKS

139,107.14139,107.14139,107.14

Jun-21Jul-21

Aug-21Sep-21

155,800.00155,800.00

16,692.8616,692.8616,692.8616,692.8616,692.8616,692.8616,692.8616,692.8616,692.86

155,800.00155,800.00

Jan-21Feb-21Mar-21


MONTHApr-20

May-20Jun-20

139,107.14

1,046,800.00155,800.00155,800.00155,800.00

16,692.8616,692.86Jul-20

Aug-20Sep-20

16,692.86155,800.0016,692.86

155,800.00155,800.00

155,800.00

139,107.14

155,800.00155,800.00

155,800.00

155,800.00155,800.00155,800.00

Oct-21

139,107.14

Dec-22


Aug-22


Sep-22Oct-22Nov-22

Jan-23



May-23Jun-23


May-24Jun-24Jul-24

Aug-24Sep-24

Aug-25Sep-25

Oct-25

Nov-25

Dec-25

Mar-25Apr-25

May-25

Jun-25Jul-25


139,107.14

139,107.14

139,107.14

139,107.14

16,692.86

16,692.86

16,692.86

16,692.86

155,800.00

155,800.00

155,800.00

139,107.14

139,107.14

PRINCIPAL + INT.200,000.00913,214.29139,107.14139,107.14139,107.14

139,107.14139,107.14139,107.14139,107.14

139,107.14

May-26

139,107.14

139,107.14139,107.14

139,107.14139,107.14139,107.14

139,107.14139,107.14139,107.14139,107.14139,107.14139,107.14139,107.14139,107.14

139,107.14139,107.14139,107.14139,107.14139,107.14

Jan-26

Feb-26

Mar-26

Apr-26

139,107.14139,107.14

139,107.14139,107.14

139,107.14139,107.14139,107.14

139,107.14139,107.14139,107.14

139,107.14139,107.14139,107.14139,107.14139,107.14

139,107.14139,107.14

<INPUT BUYER NAME>

802

57 sqm

1 Bedroom

April 03, 2020

VAT-

16,692.8616,692.8616,692.86

16,692.8616,692.8616,692.8616,692.8616,692.86

16,692.8616,692.86

139,107.14139,107.14139,107.14

133,585.71

139,107.14

139,107.14

139,107.14

139,107.14

139,107.14139,107.14

139,107.14

142,294.64

16,692.8616,692.8616,692.8616,692.8616,692.86

16,692.8616,692.8616,692.8616,692.8616,692.86

16,692.8616,692.8616,692.8616,692.8616,692.86

16,692.8616,692.86

16,692.8616,692.8616,692.86

16,692.8616,692.8616,692.8616,692.8616,692.86

16,692.8616,692.8616,692.8616,692.8616,692.86

16,692.8616,692.8616,692.8616,692.8616,692.86

16,692.86

16,692.8616,692.86

16,692.8616,692.8616,692.86

16,692.86

16,692.86

16,692.86

17,075.36


155,800.00

155,800.00155,800.00155,800.00155,800.00155,800.00

155,800.00155,800.00155,800.00155,800.00155,800.00

155,800.00155,800.00155,800.00155,800.00155,800.00

155,800.00155,800.00155,800.00155,800.00155,800.00

155,800.00155,800.00

155,800.00155,800.00155,800.00155,800.00

155,800.00155,800.00155,800.00155,800.00155,800.00

155,800.00155,800.00155,800.00155,800.00155,800.00

155,800.00155,800.00155,800.00155,800.00155,800.00

155,800.00

155,800.00

155,800.00

155,800.00155,800.00155,800.00155,800.00

155,800.00

155,800.00

159,370.00


www.PreS

elling

.com.ph










OTHER CHARGES


NOTES:















Oct-20Nov-20Dec-20

Apr-21May-21

65,446.4365,446.4365,446.4365,446.4365,446.43

Feb-23Mar-23Apr-23

REMARKS

65,446.4365,446.4365,446.43

Jun-21Jul-21

Aug-21Sep-21

73,300.0073,300.00

7,853.577,853.577,853.577,853.577,853.577,853.577,853.577,853.577,853.57

73,300.0073,300.00

Jan-21Feb-21

Mar-21

PROMO: 10% DP / 40% over 68 mos / 50%, with 0% promo discountValid if reserved until 30-Apr-2020

MONTHApr-20

May-20Jun-20

65,446.43

1,046,800.0073,300.0073,300.0073,300.00

7,853.577,853.57Jul-20

Aug-20Sep-20

7,853.5773,300.007,853.57

73,300.0073,300.00

73,300.00

65,446.43

73,300.0073,300.00

73,300.00

73,300.0073,300.0073,300.00

Oct-21

65,446.43

Dec-22

Apr-22May-22

Jun-22Jul-22

Aug-22

Nov-21Dec-21Jan-22Feb-22

Mar-22

Sep-22Oct-22

Nov-22

Jan-23

Dec-23Jan-24Feb-24

Mar-24Apr-24

Jul-23Aug-23Sep-23Oct-23

Nov-23

May-23Jun-23


May-24Jun-24Jul-24

Aug-24Sep-24

Aug-25Sep-25

Oct-25

Nov-25

Dec-25

Mar-25Apr-25

May-25

Jun-25Jul-25


65,446.43

65,446.43

65,446.43

65,446.43

7,853.57

7,853.57

7,853.57

7,853.57

73,300.00

73,300.00

73,300.00

65,446.43

65,446.43

PRINCIPAL + INT.200,000.00913,214.29

65,446.4365,446.4365,446.43

65,446.4365,446.4365,446.4365,446.43

65,446.43

65,446.43

65,446.4365,446.43

65,446.4365,446.4365,446.43

65,446.4365,446.4365,446.4365,446.4365,446.4365,446.4365,446.4365,446.43

65,446.4365,446.4365,446.4365,446.4365,446.43

Jan-26

Feb-26

65,446.4365,446.43

65,446.4365,446.43

65,446.4365,446.4365,446.43

65,446.4365,446.4365,446.43

65,446.4365,446.4365,446.4365,446.4365,446.43

65,446.4365,446.43

<INPUT BUYER NAME>

802

57 sqm

1 Bedroom

April 03, 2020

VAT-

7,853.577,853.577,853.57

7,853.577,853.577,853.577,853.577,853.57

7,853.577,853.57

65,446.4365,446.4365,446.43

133,585.71

65,446.43

5,568,544.64

65,446.43

65,446.4365,446.43

7,853.577,853.577,853.577,853.577,853.57

7,853.577,853.577,853.577,853.577,853.57

7,853.577,853.577,853.577,853.577,853.57

7,853.577,853.57

7,853.577,853.577,853.57

7,853.577,853.577,853.577,853.577,853.57

7,853.577,853.577,853.577,853.577,853.57

7,853.577,853.577,853.577,853.577,853.57

7,853.57

7,853.577,853.57

7,853.577,853.577,853.57

668,225.36


73,300.00

73,300.0073,300.0073,300.0073,300.0073,300.00

73,300.0073,300.0073,300.0073,300.0073,300.00

73,300.0073,300.0073,300.0073,300.0073,300.00

73,300.0073,300.0073,300.0073,300.0073,300.00

73,300.0073,300.00

73,300.0073,300.0073,300.0073,300.00

73,300.0073,300.0073,300.0073,300.0073,300.00

73,300.0073,300.0073,300.0073,300.0073,300.00

73,300.0073,300.0073,300.0073,300.0073,300.00

73,300.00

6,236,770.00

73,300.00

73,300.0073,300.0073,300.0073,300.00


www.PreS

elling

.com.ph










OTHER CHARGES


NOTES:















Oct-20Nov-20Dec-20

Apr-21May-21

40,178.5740,178.5740,178.5740,178.5740,178.57

Feb-23Mar-23Apr-23

REMARKS

40,178.5740,178.5740,178.57

Jun-21Jul-21

Aug-21Sep-21

55,000.0055,000.00

4,821.434,821.434,821.434,821.434,821.434,821.434,821.434,821.435,892.86

45,000.0045,000.00

Jan-21Feb-21

Mar-21

PROMO: 10% DP / Step-Up over 68 mos/ Bal, with 0% promo discountValid if reserved until 30-Apr-2020

MONTHApr-20

May-20Jun-20

40,178.57

1,046,800.0045,000.0045,000.0045,000.00

4,821.434,821.43Jul-20

Aug-20Sep-20

4,821.4345,000.004,821.43

45,000.0055,000.00

55,000.00

49,107.14

55,000.0055,000.00

55,000.00

65,000.0065,000.0065,000.00

Oct-21

49,107.14

Dec-22

Apr-22May-22

Jun-22Jul-22

Aug-22


Mar-22

Sep-22Oct-22

Nov-22

Jan-23

Dec-23Jan-24Feb-24

Mar-24Apr-24


Nov-23

May-23Jun-23


May-24Jun-24Jul-24

Aug-24Sep-24

Aug-25Sep-25

Oct-25

Nov-25

Dec-25

Mar-25Apr-25

May-25

Jun-25Jul-25


84,821.43

84,821.43

84,821.43

84,821.43

10,178.57

10,178.57

10,178.57

10,178.57

95,000.00

95,000.00

95,000.00

75,892.86

84,821.43

PRINCIPAL + INT.200,000.00913,214.29

40,178.5740,178.5740,178.57

49,107.1449,107.1449,107.1449,107.14

49,107.14

75,892.86

66,964.2966,964.29

75,892.8675,892.8675,892.86

58,035.7158,035.7158,035.7158,035.7158,035.7158,035.7158,035.7158,035.71

49,107.1449,107.1449,107.1449,107.1449,107.14

Jan-26

Feb-26

66,964.2966,964.29

75,892.8675,892.86

66,964.2966,964.2966,964.29

58,035.7158,035.7158,035.71

66,964.2966,964.2966,964.2966,964.2966,964.29

84,821.4384,821.43

<INPUT BUYER NAME>

802

57 sqm

1 Bedroom

April 03, 2020

VAT-

6,964.298,035.718,035.71

6,964.296,964.296,964.296,964.296,964.29

8,035.718,035.71

75,892.8675,892.8675,892.86

133,585.71

58,035.71

5,858,187.50

84,821.43

75,892.8675,892.86

5,892.865,892.865,892.865,892.865,892.86

5,892.866,964.296,964.296,964.296,964.29

5,892.865,892.865,892.865,892.865,892.86

6,964.296,964.29

8,035.718,035.718,035.71

8,035.718,035.718,035.718,035.718,035.71

9,107.149,107.149,107.149,107.149,107.14

9,107.149,107.149,107.149,107.149,107.14

10,178.57

9,107.149,107.14

10,178.5710,178.5710,178.57

702,982.50


55,000.00

65,000.0065,000.0075,000.0075,000.0075,000.00

65,000.0065,000.0065,000.0065,000.0065,000.00

75,000.0075,000.0075,000.0075,000.0085,000.00

45,000.0045,000.0045,000.0045,000.0045,000.00

65,000.0065,000.00

55,000.0055,000.0055,000.0055,000.00

75,000.0075,000.0075,000.0075,000.0075,000.00

85,000.0085,000.0085,000.0085,000.0085,000.00

85,000.0085,000.0085,000.0085,000.0085,000.00

95,000.00

6,561,170.00

85,000.00

95,000.0095,000.0095,000.0095,000.00


www.PreS

elling

.com.ph










OTHER CHARGES


NOTES:















Oct-20Nov-20Dec-20

Apr-21May-21

49,107.1449,107.1449,107.1449,107.1449,107.14

Feb-23Mar-23Apr-23

REMARKS

49,107.1449,107.1449,107.14

Jun-21Jul-21

Aug-21Sep-21

55,000.0055,000.00

5,892.865,892.865,892.865,892.865,892.865,892.865,892.865,892.865,892.86

55,000.0055,000.00

Jan-21Feb-21

Mar-21


MONTHApr-20

May-20Jun-20

49,107.14

1,046,800.0055,000.0055,000.0055,000.00

5,892.865,892.86Jul-20

Aug-20Sep-20

5,892.8655,000.005,892.86

55,000.0055,000.00

55,000.00

49,107.14

55,000.0055,000.00

55,000.00

55,000.0055,000.0055,000.00

Oct-21

49,107.14

Dec-22

Apr-22May-22

Jun-22Jul-22

Aug-22


Mar-22

Sep-22Oct-22

Nov-22

Jan-23

Dec-23Jan-24Feb-24

Mar-24Apr-24


Nov-23

May-23Jun-23


May-24Jun-24Jul-24

Aug-24Sep-24

Aug-25Sep-25

Oct-25

Nov-25

Dec-25

Mar-25Apr-25

May-25

Jun-25Jul-25


49,107.14

49,107.14

49,107.14

49,107.14

5,892.86

5,892.86

5,892.86

5,892.86

55,000.00

55,000.00

55,000.00

49,107.14

49,107.14

PRINCIPAL + INT.200,000.00913,214.29

49,107.1449,107.1449,107.14

49,107.1449,107.1449,107.1449,107.14

49,107.14

49,107.14

49,107.1449,107.14

49,107.1449,107.1449,107.14

49,107.1449,107.1449,107.1449,107.1449,107.1449,107.1449,107.1449,107.14

49,107.1449,107.1449,107.1449,107.1449,107.14

Jan-26

Feb-26

49,107.1449,107.14

49,107.1449,107.14

49,107.1449,107.1449,107.14

49,107.1449,107.1449,107.14

49,107.1449,107.1449,107.1449,107.1449,107.14

49,107.1449,107.14

<INPUT BUYER NAME>

802

57 sqm

1 Bedroom

April 03, 2020

VAT-

5,892.865,892.865,892.86

5,892.865,892.865,892.865,892.865,892.86

5,892.865,892.86

49,107.1449,107.1449,107.14

133,585.71

49,107.14

6,679,616.07

49,107.14

49,107.1449,107.14

5,892.865,892.865,892.865,892.865,892.86

5,892.865,892.865,892.865,892.865,892.86

5,892.865,892.865,892.865,892.865,892.86

5,892.865,892.86

5,892.865,892.865,892.86

5,892.865,892.865,892.865,892.865,892.86

5,892.865,892.865,892.865,892.865,892.86

5,892.865,892.865,892.865,892.865,892.86

5,892.86

5,892.865,892.86

5,892.865,892.865,892.86

801,553.93


55,000.00

55,000.0055,000.0055,000.0055,000.0055,000.00

55,000.0055,000.0055,000.0055,000.0055,000.00

55,000.0055,000.0055,000.0055,000.0055,000.00

55,000.0055,000.0055,000.0055,000.0055,000.00

55,000.0055,000.00

55,000.0055,000.0055,000.0055,000.00

55,000.0055,000.0055,000.0055,000.0055,000.00

55,000.0055,000.0055,000.0055,000.0055,000.00

55,000.0055,000.0055,000.0055,000.0055,000.00

55,000.00

7,481,170.00

55,000.00

55,000.0055,000.0055,000.0055,000.00


www.PreS

elling

.com.ph










OTHER CHARGES


NOTES:















Oct-20Nov-20Dec-20

Apr-21May-21

32,767.8632,767.8632,767.8632,767.8632,767.86

Feb-23Mar-23Apr-23

REMARKS

32,767.8632,767.8632,767.86

Jun-21Jul-21

Aug-21Sep-21

36,700.0036,700.00

3,932.143,932.143,932.143,932.143,932.143,932.143,932.143,932.143,932.14

36,700.0036,700.00

Jan-21Feb-21

Mar-21


MONTHApr-20

May-20Jun-20

32,767.86

1,046,800.0036,700.0036,700.0036,700.00

3,932.143,932.14Jul-20

Aug-20Sep-20

3,932.1436,700.003,932.14

36,700.0036,700.00

36,700.00

32,767.86

36,700.0036,700.00

36,700.00

36,700.0036,700.0036,700.00

Oct-21

32,767.86

Dec-22

Apr-22May-22

Jun-22Jul-22

Aug-22


Mar-22

Sep-22Oct-22

Nov-22

Jan-23

Dec-23Jan-24Feb-24

Mar-24Apr-24


Nov-23

May-23Jun-23


May-24Jun-24Jul-24

Aug-24Sep-24

Aug-25Sep-25

Oct-25

Nov-25

Dec-25

Mar-25Apr-25

May-25

Jun-25Jul-25


32,767.86

32,767.86

32,767.86

32,767.86

3,932.14

3,932.14

3,932.14

3,932.14

36,700.00

36,700.00

36,700.00

32,767.86

32,767.86

PRINCIPAL + INT.200,000.00913,214.29

32,767.8632,767.8632,767.86

32,767.8632,767.8632,767.8632,767.86

32,767.86

32,767.86

32,767.8632,767.86

32,767.8632,767.8632,767.86

32,767.8632,767.8632,767.8632,767.8632,767.8632,767.8632,767.8632,767.86

32,767.8632,767.8632,767.8632,767.8632,767.86

Jan-26

Feb-26

32,767.8632,767.86

32,767.8632,767.86

32,767.8632,767.8632,767.86

32,767.8632,767.8632,767.86

32,767.8632,767.8632,767.8632,767.8632,767.86

32,767.8632,767.86

<INPUT BUYER NAME>

802

57 sqm

1 Bedroom

April 03, 2020

VAT-

3,932.143,932.143,932.14

3,932.143,932.143,932.143,932.143,932.14

3,932.143,932.14

32,767.8632,767.8632,767.86

133,585.71

32,767.86

7,790,687.50

32,767.86

32,767.8632,767.86

3,932.143,932.143,932.143,932.143,932.14

3,932.143,932.143,932.143,932.143,932.14

3,932.143,932.143,932.143,932.143,932.14

3,932.143,932.14

3,932.143,932.143,932.14

3,932.143,932.143,932.143,932.143,932.14

3,932.143,932.143,932.143,932.143,932.14

3,932.143,932.143,932.143,932.143,932.14

3,932.14

3,932.143,932.14

3,932.143,932.143,932.14

934,882.50


36,700.00

36,700.0036,700.0036,700.0036,700.0036,700.00

36,700.0036,700.0036,700.0036,700.0036,700.00

36,700.0036,700.0036,700.0036,700.0036,700.00

36,700.0036,700.0036,700.0036,700.0036,700.00

36,700.0036,700.00

36,700.0036,700.0036,700.0036,700.00

36,700.0036,700.0036,700.0036,700.0036,700.00

36,700.0036,700.0036,700.0036,700.0036,700.00

36,700.0036,700.0036,700.0036,700.0036,700.00

36,700.00

8,725,570.00

36,700.00

36,700.0036,700.0036,700.0036,700.00


www.PreS

elling

.com.ph










OTHER CHARGES


NOTES:















Oct-20Nov-20Dec-20

Apr-21May-21

67,500.0067,500.0067,500.0067,500.0067,500.00

Feb-23Mar-23Apr-23

REMARKS

67,500.0067,500.0067,500.00

Jun-21Jul-21

Aug-21Sep-21

75,600.0075,600.00

8,100.008,100.008,100.008,100.008,100.008,100.008,100.008,100.008,100.00

75,600.0075,600.00

Jan-21Feb-21

Mar-21

PROMO: 10% DP over 3 mos / 40% over 66 mos / 50%, with 0% promo discountValid if reserved until 30-Apr-2020

MONTHApr-20

May-20Jun-20

67,500.00

349,000.00349,000.00349,000.00

75,600.00

37,392.8637,392.86Jul-20

Aug-20Sep-20

8,100.0075,600.008,100.00

75,600.0075,600.00

75,600.00

67,500.00

75,600.0075,600.00

75,600.00

75,600.0075,600.0075,600.00

Oct-21

67,500.00

Dec-22

Apr-22May-22

Jun-22Jul-22

Aug-22


Mar-22

Sep-22Oct-22

Nov-22

Jan-23

Dec-23Jan-24Feb-24

Mar-24Apr-24


Nov-23

May-23Jun-23


May-24Jun-24Jul-24

Aug-24Sep-24

Aug-25Sep-25

Oct-25

Nov-25

Dec-25

Mar-25Apr-25

May-25

Jun-25Jul-25


67,500.00

67,500.00

67,500.00

67,500.00

8,100.00

8,100.00

8,100.00

8,100.00

75,600.00

75,600.00

75,600.00

67,500.00

67,500.00

PRINCIPAL + INT.200,000.00290,178.57311,607.14311,607.14

67,500.00

67,500.0067,500.0067,500.0067,500.00

67,500.00

67,500.00

67,500.0067,500.00

67,500.0067,500.0067,500.00

67,500.0067,500.0067,500.0067,500.0067,500.0067,500.0067,500.0067,500.00

67,500.0067,500.0067,500.0067,500.0067,500.00

Jan-26

Feb-26

67,500.0067,500.00

67,500.0067,500.00

67,500.0067,500.0067,500.00

67,500.0067,500.0067,500.00

67,500.0067,500.0067,500.0067,500.0067,500.00

67,500.0067,500.00

<INPUT BUYER NAME>

802

57 sqm

1 Bedroom

April 03, 2020

VAT-

8,100.008,100.008,100.00

8,100.008,100.008,100.008,100.008,100.00

8,100.008,100.00

67,500.0067,500.0067,500.00

58,821.43

67,500.00

5,563,723.21

67,500.00

67,500.0067,500.00

8,100.008,100.008,100.008,100.008,100.00

8,100.008,100.008,100.008,100.008,100.00

8,100.008,100.008,100.008,100.008,100.00

8,100.008,100.00

8,100.008,100.008,100.00

8,100.008,100.008,100.008,100.008,100.00

8,100.008,100.008,100.008,100.008,100.00

8,100.008,100.008,100.008,100.008,100.00

8,100.00

8,100.008,100.00

8,100.008,100.008,100.00

667,646.79


75,600.00

75,600.0075,600.0075,600.0075,600.0075,600.00

75,600.0075,600.0075,600.0075,600.0075,600.00

75,600.0075,600.0075,600.0075,600.0075,600.00

75,600.0075,600.0075,600.0075,600.0075,600.00

75,600.0075,600.00

75,600.0075,600.0075,600.0075,600.00

75,600.0075,600.0075,600.0075,600.0075,600.00

75,600.0075,600.0075,600.0075,600.0075,600.00

75,600.0075,600.0075,600.0075,600.0075,600.00

75,600.00

6,231,370.00

75,600.00

75,600.0075,600.0075,600.0075,600.00


www.PreS

elling

.com.ph










OTHER CHARGES


NOTES:















Oct-20Nov-20Dec-20

Apr-21May-21

40,178.5740,178.5740,178.5740,178.5740,178.57

Feb-23Mar-23Apr-23

REMARKS

40,178.5740,178.5740,178.57

Jun-21Jul-21

Aug-21Sep-21

55,000.0055,000.00

4,821.434,821.434,821.434,821.434,821.434,821.434,821.434,821.434,821.43

45,000.0045,000.00

Jan-21Feb-21

Mar-21

PROMO: 10% DP / Step-Up over 68 mos/ Bal, with 0% promo discountValid if reserved until 30-Apr-2020

MONTHApr-20

May-20Jun-20

40,178.57

349,000.00349,000.00349,000.00

45,000.00

37,392.8637,392.86Jul-20

Aug-20Sep-20

4,821.4345,000.004,821.43

45,000.0045,000.00

55,000.00

40,178.57

55,000.0055,000.00

45,000.00

55,000.0055,000.0065,000.00

Oct-21

40,178.57

Dec-22

Apr-22May-22

Jun-22Jul-22

Aug-22


Mar-22

Sep-22Oct-22

Nov-22

Jan-23

Dec-23Jan-24Feb-24

Mar-24Apr-24


Nov-23

May-23Jun-23


May-24Jun-24Jul-24

Aug-24Sep-24

Aug-25Sep-25

Oct-25

Nov-25

Dec-25

Mar-25Apr-25

May-25

Jun-25Jul-25


84,821.43

84,821.43

84,821.43

84,821.43

10,178.57

10,178.57

10,178.57

10,178.57

95,000.00

95,000.00

95,000.00

75,892.86

75,892.86

PRINCIPAL + INT.200,000.00290,178.57311,607.14311,607.14

40,178.57

49,107.1449,107.1449,107.1449,107.14

49,107.14

75,892.86

58,035.7158,035.71

75,892.8675,892.8675,892.86

49,107.1449,107.1458,035.7158,035.7158,035.7158,035.7158,035.7158,035.71

49,107.1449,107.1449,107.1449,107.1449,107.14

Jan-26

Feb-26

66,964.2966,964.29

66,964.2966,964.29

66,964.2966,964.2966,964.29

58,035.7158,035.7158,035.71

66,964.2966,964.2966,964.2966,964.2966,964.29

75,892.8684,821.43

<INPUT BUYER NAME>

802

57 sqm

1 Bedroom

April 03, 2020

VAT-

6,964.296,964.296,964.29

6,964.296,964.296,964.296,964.296,964.29

8,035.718,035.71

75,892.8675,892.8675,892.86

58,821.43

58,035.71

6,027,651.79

84,821.43

75,892.8675,892.86

4,821.435,892.865,892.865,892.865,892.86

5,892.865,892.865,892.866,964.296,964.29

5,892.865,892.865,892.865,892.865,892.86

6,964.296,964.29

8,035.718,035.718,035.71

8,035.718,035.718,035.718,035.718,035.71

9,107.149,107.149,107.149,107.149,107.14

8,035.718,035.719,107.149,107.149,107.14

10,178.57

9,107.149,107.14

9,107.149,107.14

10,178.57

723,318.21


55,000.00

65,000.0065,000.0065,000.0065,000.0075,000.00

65,000.0065,000.0065,000.0065,000.0065,000.00

75,000.0075,000.0075,000.0075,000.0075,000.00

45,000.0045,000.0045,000.0045,000.0045,000.00

65,000.0065,000.00

55,000.0055,000.0055,000.0055,000.00

75,000.0075,000.0075,000.0075,000.0075,000.00

85,000.0085,000.0085,000.0085,000.0085,000.00

75,000.0085,000.0085,000.0085,000.0085,000.00

95,000.00

6,750,970.00

85,000.00

85,000.0085,000.0095,000.0095,000.00


www.PreS

elling

.com.ph










OTHER CHARGES


NOTES:















Oct-20Nov-20Dec-20

Apr-21May-21

50,625.0050,625.0050,625.0050,625.0050,625.00

Feb-23Mar-23Apr-23

REMARKS

50,625.0050,625.0050,625.00

Jun-21Jul-21

Aug-21Sep-21

56,700.0056,700.00

6,075.006,075.006,075.006,075.006,075.006,075.006,075.006,075.006,075.00

56,700.0056,700.00

Jan-21Feb-21

Mar-21

PROMO: 10% DP over 3 mos / 30% over 66 mos / 60%, with 0% promo discountValid if reserved until 30-Apr-2020

MONTHApr-20

May-20Jun-20

50,625.00

349,000.00349,000.00349,000.00

56,700.00

37,392.8637,392.86Jul-20

Aug-20Sep-20

6,075.0056,700.006,075.00

56,700.0056,700.00

56,700.00

50,625.00

56,700.0056,700.00

56,700.00

56,700.0056,700.0056,700.00

Oct-21

50,625.00

Dec-22

Apr-22May-22

Jun-22Jul-22

Aug-22


Mar-22

Sep-22Oct-22

Nov-22

Jan-23

Dec-23Jan-24Feb-24

Mar-24Apr-24


Nov-23

May-23Jun-23


May-24Jun-24Jul-24

Aug-24Sep-24

Aug-25Sep-25

Oct-25

Nov-25

Dec-25

Mar-25Apr-25

May-25

Jun-25Jul-25


50,625.00

50,625.00

50,625.00

50,625.00

6,075.00

6,075.00

6,075.00

6,075.00

56,700.00

56,700.00

56,700.00

50,625.00

50,625.00

PRINCIPAL + INT.200,000.00290,178.57311,607.14311,607.14

50,625.00

50,625.0050,625.0050,625.0050,625.00

50,625.00

50,625.00

50,625.0050,625.00

50,625.0050,625.0050,625.00

50,625.0050,625.0050,625.0050,625.0050,625.0050,625.0050,625.0050,625.00

50,625.0050,625.0050,625.0050,625.0050,625.00

Jan-26

Feb-26

50,625.0050,625.00

50,625.0050,625.00

50,625.0050,625.0050,625.00

50,625.0050,625.0050,625.00

50,625.0050,625.0050,625.0050,625.0050,625.00

50,625.0050,625.00

<INPUT BUYER NAME>

802

57 sqm

1 Bedroom

April 03, 2020

VAT-

6,075.006,075.006,075.00

6,075.006,075.006,075.006,075.006,075.00

6,075.006,075.00

50,625.0050,625.0050,625.00

58,821.43

50,625.00

6,677,473.21

50,625.00

50,625.0050,625.00

6,075.006,075.006,075.006,075.006,075.00

6,075.006,075.006,075.006,075.006,075.00

6,075.006,075.006,075.006,075.006,075.00

6,075.006,075.00

6,075.006,075.006,075.00

6,075.006,075.006,075.006,075.006,075.00

6,075.006,075.006,075.006,075.006,075.00

6,075.006,075.006,075.006,075.006,075.00

6,075.00

6,075.006,075.00

6,075.006,075.006,075.00

801,296.79


56,700.00

56,700.0056,700.0056,700.0056,700.0056,700.00

56,700.0056,700.0056,700.0056,700.0056,700.00

56,700.0056,700.0056,700.0056,700.0056,700.00

56,700.0056,700.0056,700.0056,700.0056,700.00

56,700.0056,700.00

56,700.0056,700.0056,700.0056,700.00

56,700.0056,700.0056,700.0056,700.0056,700.00

56,700.0056,700.0056,700.0056,700.0056,700.00

56,700.0056,700.0056,700.0056,700.0056,700.00

56,700.00

7,478,770.00

56,700.00

56,700.0056,700.0056,700.0056,700.00


www.PreS

elling

.com.ph

please finalize the payment term by generating an fps in ......buyer: project: list price: php...

Documents