Name of Buyer: _____________________________ ALLOWED

This is not an official computation until signed by the proper signatory *valid only from 5F to 31F
*THIS COMPUTATION SHEET IS VALID FOR JUNE 2021 ONLY
PARK CENTRAL TOWERS NORTH TOWER ANNEX A
UNIT 17D, 2BR GLASS SUITE PLUS, (PLUS 2 PSLOT/S B4-054T) ALLOWED
flr. area / sq.m. (approx) 197.00 inclusive of Deck, if any *scheme valid only for 2BR
p/slot area / sq.m. (approx) 25.00
unit price 89,579,000.00
p/slot price 3,600,000.00
total price 93,179,000.00
value added tax 11,181,480.00
other charges 2,888,480.00
net selling price with VAT & OC 107,248,960.00 * scheme valid only for 2BR
* Parking slot/s is/are appurtenant to the unit and cannot
be sold separately.
AYALA HOTELS, INC. unit
FOR PRICE & VAT, PLS. ISSUE CHECKS TO AYALA HOTELS, INC.
FOR OTHER CHARGES, PLS. ISSUE CHECK TO AYALA HOTELS, INC.
10-30(catch-up)-60 @ 0% Interest- SPECIAL OFFER
Month Principal & Interest VAT & O.Charges Total
Jun-21 500,000.00 500,000.00 reservation deposit
Jul-21 8,817,946.43 1,118,153.57 9,936,100.00
Aug-21 517,678.57 62,121.43 579,800.00
Sep-21 517,678.57 62,121.43 579,800.00
Oct-21 517,678.57 62,121.43 579,800.00
Nov-21 517,678.57 62,121.43 579,800.00
Dec-21 517,678.57 62,121.43 579,800.00
Jan-22 517,678.57 62,121.43 579,800.00
Feb-22 517,678.57 62,121.43 579,800.00
Mar-22 517,678.57 62,121.43 579,800.00
Apr-22 517,678.57 62,121.43 579,800.00
May-22 517,678.57 62,121.43 579,800.00
Jun-22 517,678.57 62,121.43 579,800.00
Jul-22 517,678.57 62,121.43 579,800.00
Aug-22 517,678.57 62,121.43 579,800.00
Sep-22 517,678.57 62,121.43 579,800.00
Oct-22 517,678.57 62,121.43 579,800.00
Nov-22 517,678.57 62,121.43 579,800.00
Dec-22 517,678.57 62,121.43 579,800.00
Jan-23 517,678.57 62,121.43 579,800.00
Feb-23 517,678.57 62,121.43 579,800.00
Mar-23 517,678.57 62,121.43 579,800.00
Apr-23 517,678.57 62,121.43 579,800.00
May-23 517,678.57 62,121.43 579,800.00
Jun-23 517,678.57 62,121.43 579,800.00
Jul-23 517,678.57 62,121.43 579,800.00
Aug-23 517,678.57 62,121.43 579,800.00
Sep-23 517,678.57 62,121.43 579,800.00
Oct-23 517,678.57 62,121.43 579,800.00
Nov-23 517,678.57 62,121.43 579,800.00
Dec-23 517,678.57 62,121.43 579,800.00
Jan-24 517,678.57 62,121.43 579,800.00
Feb-24 517,678.57 62,121.43 579,800.00
Mar-24 517,678.57 62,121.43 579,800.00
Apr-24 517,678.57 62,121.43 579,800.00
May-24 517,678.57 62,121.43 579,800.00
Jun-24 517,678.57 62,121.43 579,800.00
Jul-24 517,678.57 62,121.43 579,800.00
Aug-24 517,678.57 62,121.43 579,800.00
Sep-24 517,678.57 62,121.43 579,800.00
Oct-24 517,678.57 62,121.43 579,800.00
Nov-24 517,678.57 62,121.43 579,800.00
Dec-24 517,678.57 62,121.43 579,800.00
Jan-25 517,678.57 62,121.43 579,800.00
Feb-25 517,678.57 62,121.43 579,800.00
Mar-25 517,678.57 62,121.43 579,800.00
Apr-25 517,678.57 62,121.43 579,800.00
May-25 517,678.57 62,121.43 579,800.00
Jun-25 517,678.57 62,121.43 579,800.00
Jul-25 517,678.57 62,121.43 579,800.00
Aug-25 517,678.57 62,121.43 579,800.00
Sep-25 517,678.57 62,121.43 579,800.00
Oct-25 517,678.57 62,121.43 579,800.00
Nov-25 517,678.57 62,121.43 579,800.00
Dec-25 517,678.57 62,121.43 579,800.00
Jan-26 517,678.57 62,121.43 579,800.00
Jan-26 2,888,480.00 2,888,480.00
Feb-26 55,906,410.71 6,708,769.29 62,615,180.00

0.00

IMPORTANT: This table generated as of (date below) is for general reference purposes only. Prices and terms shown herein
must be verified by Ayala Hotels, 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 Hotels, Inc. based upon this information.

File Name: PCT NORTH_2BR units only_VALID FOR RESERVATIONS MADE FROM JUNE 1 TO 30, 2021 ONLY_v.monthly.xlsx Print Date: 16/06/2021