Name of Buyer: _____________________________

This is not an official computation until signed by the proper signatory

SEA BREEZE VERANDAS @ ANVAYA COVE ANNEX A

BUILDING E-602, 6th, 1BR
flr. area / sq.m. (approx) 60 exclusive of balcony/garden, if any
list price 10,727,000.00
value added tax 1,287,240.00
other charges 320,954.50

Pls issue check to: AYALA LAND, INC.

10-10(12)-80 @ 0% interest- PROMO

Month Principal & Interest VAT & O.Charges
May-19 100,000.00
Jun-19 972,700.00 128,724.00
Jul-19 89,391.67 10,727.00
Aug-19 89,391.67 10,727.00
Sep-19 89,391.67 10,727.00
Oct-19 89,391.67 10,727.00
Nov-19 89,391.67 10,727.00
Dec-19 89,391.67 10,727.00
Jan-20 89,391.67 10,727.00
Feb-20 89,391.67 10,727.00
Mar-20 89,391.67 10,727.00
Apr-20 89,391.67 10,727.00
May-20 89,391.67 10,727.00
Jun-20 89,391.67 10,727.00
Jun-20 320,954.50
Jul-20 8,581,600.00 1,029,792.00

IMPORTANT: This table generated as of (date below) is for general reference purposes only. Prices and te
must be verified by Ayala Land, Inc. in order to be considered official and are subject to change without not
and terms valid for 24 hours from date of issuance. No contract shall be deemed established between the r
and Ayala Land Inc. based upon this information.

total amort. 10,727,000.00 10,727,000.00

10,727,000.00 zonal

CHECKING
A. MAs vs. Total
Principal + Interest - OK
VAT + OC - OK

B. VAT Computation
Total VAT - OK
 *THIS COMPUTATION SHEET IS VALID FOR FEB 2019 ONLY

lcony/garden, if any

10%
90%
0%
100%

Total
100,000.00 reservation deposit
1,101,424.00
100,118.67
100,118.67
100,118.67
100,118.67
100,118.67
100,118.67
100,118.67
100,118.67
100,118.67
100,118.67
100,118.67
100,118.67
320,954.50
9,611,392.00

12,335,194.50 23,062,194.50
12,335,194.50

#########

24,670,389.00

erence purposes only. Prices and terms shown herein

 nd are subject to change without notice. Verified prices
be deemed established between the recipient hereof
Area (sqm) 60.00
Net Price 10,727,000.00
VAT on list price 1,287,240.00
VAT on interest -

Total Price w/ VAT 12,014,240.00

Downpayment 10% day 31

2nd DP 20% 20 mos
Balance 70%
18% 1,287,240.00
-

Interest 0.00%
NPV @ 21.0% 17,461,127.77 Principal Interest

Feb-19 0 100,000.00 100,000.00

Mar-19 1 972,767.86 972,767.86
Apr-19 1 107,321.43 107,321.43 -
May-19 2 107,321.43 107,321.43 -
Jun-19 3 107,321.43 107,321.43 -
Jul-19 4 107,321.43 107,321.43 -
Aug-19 5 107,321.43 107,321.43 -
Sep-19 6 107,321.43 107,321.43 -
Oct-19 7 107,321.43 107,321.43 -
Nov-19 8 107,321.43 107,321.43 -
Dec-19 9 107,321.43 107,321.43 -
Jan-20 10 107,321.43 107,321.43 -
Feb-20 11 107,321.43 107,321.43 -
Mar-20 12 107,321.43 107,321.43 -

Apr-20 13 107,321.43 107,321.43 -

May-20 14 107,321.43 107,321.43 -
Jun-20 15 107,321.43 107,321.43 -
Jul-20 16 107,321.43 107,321.43 -
Aug-20 17 107,321.43 107,321.43 -
Sep-20 18 107,321.43 107,321.43 -
Oct-20 19 107,321.43 107,321.43 -
Nov-20 20 107,321.43 107,321.43 -
Dec-20 21 7,507,803.57 7,507,803.57 -
10,727,000.00 10,727,000.00 -

Total Int. Pmt - -

Principal Pmt 10,727,000.00 1,287,240.00
Total Pmt 10,727,000.00 1,287,240.00
 Total VAT
Outstanding Payment (w/ VAT) Principal Interest

100,000.00 1%
9,654,232.14 1,101,500.00 128,732.14 - 10%
9,546,910.71 120,200.00 12,878.57 - 11%
9,439,589.29 120,200.00 12,878.57 - 12%
9,332,267.86 120,200.00 12,878.57 - 13%
9,224,946.43 120,200.00 12,878.57 - 14%
9,117,625.00 120,200.00 12,878.57 - 15%
9,010,303.57 120,200.00 12,878.57 - 16%
8,902,982.14 120,200.00 12,878.57 - 17%
8,795,660.71 120,200.00 12,878.57 - 18%
8,688,339.29 120,200.00 12,878.57 - 19%
8,581,017.86 120,200.00 12,878.57 - 20%
8,473,696.43 120,200.00 12,878.57 - 21%
8,366,375.00 120,200.00 12,878.57 - 22%

8,259,053.57 120,200.00 12,878.57 - 23%

8,151,732.14 120,200.00 12,878.57 - 24%
8,044,410.71 120,200.00 12,878.57 - 25%
7,937,089.29 120,200.00 12,878.57 - 26%
7,829,767.86 120,200.00 12,878.57 - 27%
7,722,446.43 120,200.00 12,878.57 - 28%
7,615,125.00 120,200.00 12,878.57 - 29%
7,507,803.57 120,200.00 12,878.57 - 30%
- 8,408,740.00 900,936.43 - 100%
12,014,240.00 1,287,240.00 -

1,287,240.00 1,287,240.00
Area (sqm) 60.00
Net Price 10,727,000.00
VAT on list price 1,287,240.00
VAT on interest -

Total Price w/ VAT 12,014,240.00

Downpayment 10% day 31

2nd DP 20% 20 mos
Balance 70% 7,508,900.00 107,270.00
5.00

Interest 0.00%
Principal Interest

Feb-19 0 100,000.00 100,000.00

Mar-19 1 972,700.00 972,700.00
Apr-19 1 107,270.00 107,270.00 -
May-19 2 107,270.00 107,270.00 -
Jun-19 3 107,270.00 107,270.00 -
Jul-19 4 107,270.00 107,270.00 -
Aug-19 5 107,270.00 107,270.00 -
Sep-19 6 107,270.00 107,270.00 -
Oct-19 7 107,270.00 107,270.00 -
Nov-19 8 107,270.00 107,270.00 -
Dec-19 9 107,270.00 107,270.00 -
Jan-20 10 107,270.00 107,270.00 -
Feb-20 11 107,270.00 107,270.00 -
Mar-20 12 107,270.00 107,270.00 -

Apr-20 13 107,270.00 107,270.00 -

May-20 14 107,270.00 107,270.00 -
Jun-20 15 107,270.00 107,270.00 -
Jul-20 16 107,270.00 107,270.00 -
Aug-20 17 107,270.00 107,270.00 -
Sep-20 18 107,270.00 107,270.00 -
Oct-20 19 107,270.00 107,270.00 -
Nov-20 20 107,270.00 107,270.00 -
Dec-20 21 7,508,900.00 7,508,900.00 -
10,727,000.00 10,727,000.00 -

Total Int. Pmt -

Principal Pmt 10,727,000.00
Total Pmt 10,727,000.00
 120,200.00 24%

Total VAT
Outstanding Payment (w/ VAT) Principal Interest

10,627,000.00 100,000.00 1%
9,654,300.00 1,101,424.00 128,724.00 - 10%
9,547,030.00 120,142.40 12,872.40 - 11%
9,439,760.00 120,142.40 12,872.40 - 12%
9,332,490.00 120,142.40 12,872.40 - 13%
9,225,220.00 120,142.40 12,872.40 - 14%
9,117,950.00 120,142.40 12,872.40 - 15%
9,010,680.00 120,142.40 12,872.40 - 16%
8,903,410.00 120,142.40 12,872.40 - 17%
8,796,140.00 120,142.40 12,872.40 - 18%
8,688,870.00 120,142.40 12,872.40 - 19%
8,581,600.00 120,142.40 12,872.40 - 20%
8,474,330.00 120,142.40 12,872.40 - 21%
8,367,060.00 120,142.40 12,872.40 - 22%

8,259,790.00 120,142.40 12,872.40 - 23%

8,152,520.00 120,142.40 12,872.40 - 24%
8,045,250.00 120,142.40 12,872.40 - 25%
7,937,980.00 120,142.40 12,872.40 - 26%
7,830,710.00 120,142.40 12,872.40 - 27%
7,723,440.00 120,142.40 12,872.40 - 28%
7,616,170.00 120,142.40 12,872.40 - 29%
7,508,900.00 120,142.40 12,872.40 - 30%
- 8,409,968.00 901,068.00 - 100%
12,014,240.00 1,287,240.00 -

1,287,240.00 1,287,240.00
 1BR TYPE
60 TA
10,026,000 TSELLING PRICE
25,200 RPT
- PARKING SLOT

6th Allocation
4,200,000.00 zonal
ALI allocation