Andacillo: Name of Buyer

Name of Buyer: _______________________________
This is not an official computation until signed by the proper signatory *THIS COMPUTATION SHEET IS VALID FOR OCT 2019 ONLY
ANDACILLO
Phase 2, Block 1, Lot 5
sqm lot area (approx) 570.00
price / sq.m. 30,800.00
list price 17,556,000.00
less: discount 1,053,360.00 *DISCOUNT= 6%
discounted price 16,502,640.00
vat 1,980,316.80
other charges 494,003.16
Courtyard
Pls. issue check to: AYALA LAND, INC.
95-5(11mos)
Month Principal VAT & Other Charges Total
Oct-19 200,000.00 200,000.00 reservation fee
Nov-19 15,477,583.20 1,980,316.80 17,457,900.00 30days from reservation
Dec-19 75,100.00 - 75,100.00
Jan-20 75,100.00 - 75,100.00
Feb-20 75,100.00 - 75,100.00
Mar-20 75,100.00 - 75,100.00
Apr-20 75,100.00 - 75,100.00
May-20 75,100.00 - 75,100.00
Jun-20 75,100.00 - 75,100.00
Jul-20 75,100.00 - 75,100.00
Aug-20 75,100.00 - 75,100.00
Sep-20 75,100.00 - 75,100.00
Sep-20 494,003.16 494,003.16
Oct-20 74,056.80 - 74,056.80
IMPORTANT: This table generated as of (date below) is for general reference purposes only. Prices and terms shown herein
must be verified by Ayala Land, Inc. in order to be considered official and are subject to change without notice. Verified prices
and terms valid for 24 hours from date of issuance. No contract shall be deemed established between the recipient hereof
and Ayala Land Inc. based upon this information.
File Name: ANDACILLO_OFFICIAL PRICE_PHASE 1 TO 2=10-9-19.xlsx Print Date: 13/10/2019

Name of Buyer: _______________________________
ANDACILLO
price / sq.m. 30,800.00
list price 17,556,000.00
less: discount 877,800.00 *DISCOUNT= 5%
vat 2,001,384.00
Courtyard
95(2)-5(10mos)
Nov-19 1,467,916.00 2,001,384.00 3,469,300.00 30days from reservation
Dec-19 14,176,500.00 - 14,176,500.00
Jan-20 83,400.00 - 83,400.00
Feb-20 83,400.00 - 83,400.00
Mar-20 83,400.00 - 83,400.00
Apr-20 83,400.00 - 83,400.00
May-20 83,400.00 - 83,400.00
Jun-20 83,400.00 - 83,400.00
Jul-20 83,400.00 - 83,400.00
Aug-20 83,400.00 - 83,400.00
Sep-20 83,400.00 - 83,400.00
Sep-20 498,512.30 498,512.30
Oct-20 83,184.00 - 83,184.00

Name of Buyer: _______________________________
ANDACILLO
price / sq.m. 30,800.00
list price 17,556,000.00
vat 2,001,384.00
other charges 498,512.30 * valid if accompanied with bank loan approval
Courtyard
Cash 60 days (20-80 bank scheme)
Nov-19 3,135,640.00 2,001,384.00
Nov-19 498,512.30 5,635,536.30 client's equity (30 days from reservation)
Dec-19 13,342,560.00 - 13,342,560.00 bank proceeds (60 days from reservation)

Name of Buyer: _______________________________
ANDACILLO
price / sq.m. 30,800.00
list price 17,556,000.00
vat 2,022,451.20
Courtyard
95(3)-5(9mos)
Nov-19 1,485,446.43 202,253.57 1,687,700.00 30days from reservation
Dec-19 1,685,446.43 202,253.57 1,887,700.00
Jan-20 12,640,357.14 1,516,842.86 14,157,200.00
Feb-20 93,660.71 11,239.29 104,900.00
Mar-20 93,660.71 11,239.29 104,900.00
Apr-20 93,660.71 11,239.29 104,900.00
May-20 93,660.71 11,239.29 104,900.00
Jun-20 93,660.71 11,239.29 104,900.00
Jul-20 93,660.71 11,239.29 104,900.00
Aug-20 93,660.71 11,239.29 104,900.00
Sep-20 93,660.71 11,239.29 104,900.00
Sep-20 503,096.44 503,096.44
Oct-20 93,224.29 11,186.91 104,411.20

Name of Buyer: _______________________________
ANDACILLO
price / sq.m. 30,800.00
list price 17,556,000.00
vat 2,106,720.00
Courtyard
10-10(12)-80 @ 0% Interest
Dec-19 146,339.29 17,560.71 163,900.00
Jan-20 146,339.29 17,560.71 163,900.00
Feb-20 146,339.29 17,560.71 163,900.00
Mar-20 146,339.29 17,560.71 163,900.00
Apr-20 146,339.29 17,560.71 163,900.00
May-20 146,339.29 17,560.71 163,900.00
Jun-20 146,339.29 17,560.71 163,900.00
Jul-20 146,339.29 17,560.71 163,900.00
Aug-20 146,339.29 17,560.71 163,900.00
Sep-20 146,339.29 17,560.71 163,900.00
Oct-20 146,339.29 17,560.71 163,900.00
Nov-20 146,339.29 17,560.71 163,900.00
Nov-20 521,372.00 521,372.00
Dec-20 14,044,303.57 1,685,316.43 15,729,620.00

Name of Buyer: _______________________________
ANDACILLO
price / sq.m. 30,800.00
list price 17,556,000.00
vat 2,106,720.00
Courtyard
20-30(36)-50 @ 0% Interest
Dec-19 146,339.29 17,560.71 163,900.00
Jan-20 146,339.29 17,560.71 163,900.00
Feb-20 146,339.29 17,560.71 163,900.00
Mar-20 146,339.29 17,560.71 163,900.00
Apr-20 146,339.29 17,560.71 163,900.00
May-20 146,339.29 17,560.71 163,900.00
Jun-20 146,339.29 17,560.71 163,900.00
Jul-20 146,339.29 17,560.71 163,900.00
Aug-20 146,339.29 17,560.71 163,900.00
Sep-20 146,339.29 17,560.71 163,900.00
Oct-20 146,339.29 17,560.71 163,900.00
Nov-20 146,339.29 17,560.71 163,900.00
Dec-20 146,339.29 17,560.71 163,900.00
Jan-21 146,339.29 17,560.71 163,900.00
Feb-21 146,339.29 17,560.71 163,900.00
Mar-21 146,339.29 17,560.71 163,900.00
Apr-21 146,339.29 17,560.71 163,900.00
May-21 146,339.29 17,560.71 163,900.00
Jun-21 146,339.29 17,560.71 163,900.00
Jul-21 146,339.29 17,560.71 163,900.00
Aug-21 146,339.29 17,560.71 163,900.00
Sep-21 146,339.29 17,560.71 163,900.00
Oct-21 146,339.29 17,560.71 163,900.00
Nov-21 146,339.29 17,560.71 163,900.00
Dec-21 146,339.29 17,560.71 163,900.00
Jan-22 146,339.29 17,560.71 163,900.00
Feb-22 146,339.29 17,560.71 163,900.00
Mar-22 146,339.29 17,560.71 163,900.00
Apr-22 146,339.29 17,560.71 163,900.00
May-22 146,339.29 17,560.71 163,900.00
Jun-22 146,339.29 17,560.71 163,900.00
Jul-22 146,339.29 17,560.71 163,900.00
Aug-22 146,339.29 17,560.71 163,900.00
Sep-22 146,339.29 17,560.71 163,900.00
Oct-22 146,339.29 17,560.71 163,900.00
Nov-22 146,339.29 17,560.71 163,900.00
Nov-22 521,372.00 521,372.00
Dec-22 8,776,535.71 1,053,184.29 9,829,720.00
Name of Buyer: _______________________________
NOT ALLOWED
ANDACILLO
price / sq.m. 30,800.00
list price 17,556,000.00
vat 2,106,720.00
Courtyard
10-90(catch-up until March 2023) @ 0% Interest
Dec-19 395,089.29 47,410.71 442,500.00
Jan-20 395,089.29 47,410.71 442,500.00
Feb-20 395,089.29 47,410.71 442,500.00
Mar-20 395,089.29 47,410.71 442,500.00
Apr-20 395,089.29 47,410.71 442,500.00
May-20 395,089.29 47,410.71 442,500.00
Jun-20 395,089.29 47,410.71 442,500.00
Jul-20 395,089.29 47,410.71 442,500.00
Aug-20 395,089.29 47,410.71 442,500.00
Sep-20 395,089.29 47,410.71 442,500.00
Oct-20 395,089.29 47,410.71 442,500.00
Nov-20 395,089.29 47,410.71 442,500.00
Dec-20 395,089.29 47,410.71 442,500.00
Jan-21 395,089.29 47,410.71 442,500.00
Feb-21 395,089.29 47,410.71 442,500.00
Mar-21 395,089.29 47,410.71 442,500.00
Apr-21 395,089.29 47,410.71 442,500.00
May-21 395,089.29 47,410.71 442,500.00
Jun-21 395,089.29 47,410.71 442,500.00
Jul-21 395,089.29 47,410.71 442,500.00
Aug-21 395,089.29 47,410.71 442,500.00
Sep-21 395,089.29 47,410.71 442,500.00
Oct-21 395,089.29 47,410.71 442,500.00
Nov-21 395,089.29 47,410.71 442,500.00
Dec-21 395,089.29 47,410.71 442,500.00
Jan-22 395,089.29 47,410.71 442,500.00
Feb-22 395,089.29 47,410.71 442,500.00
Mar-22 395,089.29 47,410.71 442,500.00
Apr-22 395,089.29 47,410.71 442,500.00
May-22 395,089.29 47,410.71 442,500.00
Jun-22 395,089.29 47,410.71 442,500.00
Jul-22 395,089.29 47,410.71 442,500.00
Aug-22 395,089.29 47,410.71 442,500.00
Sep-22 395,089.29 47,410.71 442,500.00
Oct-22 395,089.29 47,410.71 442,500.00
Nov-22 395,089.29 47,410.71 442,500.00
Dec-22 395,089.29 47,410.71 442,500.00
Jan-23 395,089.29 47,410.71 442,500.00
Feb-23 395,089.29 47,410.71 442,500.00
Feb-23 521,372.00 521,372.00
Mar-23 391,892.86 47,027.14 438,920.00
Name of Buyer: _______________________________
ALLOWED
ANDACILLO
price / sq.m. 30,800.00
list price 17,556,000.00
vat 2,106,720.00
Courtyard
10-90(catch-up until June 2023) @ 0% Interest
Dec-19 367,500.00 44,100.00 411,600.00
Jan-20 367,500.00 44,100.00 411,600.00
Feb-20 367,500.00 44,100.00 411,600.00
Mar-20 367,500.00 44,100.00 411,600.00
Apr-20 367,500.00 44,100.00 411,600.00
May-20 367,500.00 44,100.00 411,600.00
Jun-20 367,500.00 44,100.00 411,600.00
Jul-20 367,500.00 44,100.00 411,600.00
Aug-20 367,500.00 44,100.00 411,600.00
Sep-20 367,500.00 44,100.00 411,600.00
Oct-20 367,500.00 44,100.00 411,600.00
Nov-20 367,500.00 44,100.00 411,600.00
Dec-20 367,500.00 44,100.00 411,600.00
Jan-21 367,500.00 44,100.00 411,600.00
Feb-21 367,500.00 44,100.00 411,600.00
Mar-21 367,500.00 44,100.00 411,600.00
Apr-21 367,500.00 44,100.00 411,600.00
May-21 367,500.00 44,100.00 411,600.00
Jun-21 367,500.00 44,100.00 411,600.00
Jul-21 367,500.00 44,100.00 411,600.00
Aug-21 367,500.00 44,100.00 411,600.00
Sep-21 367,500.00 44,100.00 411,600.00
Oct-21 367,500.00 44,100.00 411,600.00
Nov-21 367,500.00 44,100.00 411,600.00
Dec-21 367,500.00 44,100.00 411,600.00
Jan-22 367,500.00 44,100.00 411,600.00
Feb-22 367,500.00 44,100.00 411,600.00
Mar-22 367,500.00 44,100.00 411,600.00
Apr-22 367,500.00 44,100.00 411,600.00
May-22 367,500.00 44,100.00 411,600.00
Jun-22 367,500.00 44,100.00 411,600.00
Jul-22 367,500.00 44,100.00 411,600.00
Aug-22 367,500.00 44,100.00 411,600.00
Sep-22 367,500.00 44,100.00 411,600.00
Oct-22 367,500.00 44,100.00 411,600.00
Nov-22 367,500.00 44,100.00 411,600.00
Dec-22 367,500.00 44,100.00 411,600.00
Jan-23 367,500.00 44,100.00 411,600.00
Feb-23 367,500.00 44,100.00 411,600.00
Mar-23 367,500.00 44,100.00 411,600.00
Apr-23 367,500.00 44,100.00 411,600.00
May-23 367,500.00 44,100.00 411,600.00
May-23 521,372.00 521,372.00
Jun-23 365,375.00 43,845.00 409,220.00

Andacillo: Name of Buyer

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Andacillo: Name of Buyer

Uploaded by

Copyright:

Available Formats

Name of Buyer: _______________________________

File Name: ANDACILLO_OFFICIAL PRICE_PHASE 1 TO 2=10-9-19.xlsx Print Date: 13/10/2019

File Name: ANDACILLO_OFFICIAL PRICE_PHASE 1 TO 2=10-9-19.xlsx Print Date: 13/10/2019

File Name: ANDACILLO_OFFICIAL PRICE_PHASE 1 TO 2=10-9-19.xlsx Print Date: 13/10/2019

File Name: ANDACILLO_OFFICIAL PRICE_PHASE 1 TO 2=10-9-19.xlsx Print Date: 13/10/2019

File Name: ANDACILLO_OFFICIAL PRICE_PHASE 1 TO 2=10-9-19.xlsx Print Date: 13/10/2019

File Name: ANDACILLO_OFFICIAL PRICE_PHASE 1 TO 2=10-9-19.xlsx Print Date: 13/10/2019

You might also like