Name of Buyer: _____________________________ ALLOWED

This is not an official computation until signed by the proper signatory *scheme valid only from 32F & above
*THIS COMPUTATION SHEET IS VALID FOR AUG 2019 ONLY
PARK CENTRAL TOWERS NORTH TOWER ANNEX A
UNIT 43E, 2BR GLASS SUITE 2, (PLUS 2 PSLOT/S B4-193T)
flr. area / sq.m. (approx) 144.00 inclusive of Deck, if any
p/slot area / sq.m. (approx) 25.00
unit price 64,657,000.00
p/slot price 3,600,000.00
total price 68,257,000.00
value added tax 8,190,840.00
other charges 2,134,086.00
net selling price with VAT & OC 78,581,926.00
* 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.
20-80(catch-up) @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
Aug-19 500,000.00 500,000.00 reservation deposit
Sep-19 13,151,428.57 1,638,171.43 14,789,600.00
Oct-19 718,571.43 86,228.57 804,800.00
Nov-19 718,571.43 86,228.57 804,800.00
Dec-19 718,571.43 86,228.57 804,800.00
Jan-20 718,571.43 86,228.57 804,800.00
Feb-20 718,571.43 86,228.57 804,800.00
Mar-20 718,571.43 86,228.57 804,800.00
Apr-20 718,571.43 86,228.57 804,800.00
May-20 718,571.43 86,228.57 804,800.00
Jun-20 718,571.43 86,228.57 804,800.00
Jul-20 718,571.43 86,228.57 804,800.00
Aug-20 718,571.43 86,228.57 804,800.00
Sep-20 718,571.43 86,228.57 804,800.00
Oct-20 718,571.43 86,228.57 804,800.00
Nov-20 718,571.43 86,228.57 804,800.00
Dec-20 718,571.43 86,228.57 804,800.00
Jan-21 718,571.43 86,228.57 804,800.00
Feb-21 718,571.43 86,228.57 804,800.00
Mar-21 718,571.43 86,228.57 804,800.00
Apr-21 718,571.43 86,228.57 804,800.00
May-21 718,571.43 86,228.57 804,800.00
Jun-21 718,571.43 86,228.57 804,800.00
Jul-21 718,571.43 86,228.57 804,800.00
Aug-21 718,571.43 86,228.57 804,800.00
Sep-21 718,571.43 86,228.57 804,800.00
Oct-21 718,571.43 86,228.57 804,800.00
Nov-21 718,571.43 86,228.57 804,800.00
Dec-21 718,571.43 86,228.57 804,800.00
Jan-22 718,571.43 86,228.57 804,800.00
Feb-22 718,571.43 86,228.57 804,800.00
Mar-22 718,571.43 86,228.57 804,800.00
Apr-22 718,571.43 86,228.57 804,800.00
May-22 718,571.43 86,228.57 804,800.00
Jun-22 718,571.43 86,228.57 804,800.00
Jul-22 718,571.43 86,228.57 804,800.00
Aug-22 718,571.43 86,228.57 804,800.00
Sep-22 718,571.43 86,228.57 804,800.00
Oct-22 718,571.43 86,228.57 804,800.00
Nov-22 718,571.43 86,228.57 804,800.00
Dec-22 718,571.43 86,228.57 804,800.00
Jan-23 718,571.43 86,228.57 804,800.00
Feb-23 718,571.43 86,228.57 804,800.00
Mar-23 718,571.43 86,228.57 804,800.00
Apr-23 718,571.43 86,228.57 804,800.00
May-23 718,571.43 86,228.57 804,800.00
Jun-23 718,571.43 86,228.57 804,800.00
Jul-23 718,571.43 86,228.57 804,800.00
Aug-23 718,571.43 86,228.57 804,800.00
Sep-23 718,571.43 86,228.57 804,800.00
Oct-23 718,571.43 86,228.57 804,800.00
Nov-23 718,571.43 86,228.57 804,800.00
Dec-23 718,571.43 86,228.57 804,800.00
Jan-24 718,571.43 86,228.57 804,800.00
Feb-24 718,571.43 86,228.57 804,800.00
Mar-24 718,571.43 86,228.57 804,800.00
Apr-24 718,571.43 86,228.57 804,800.00
May-24 718,571.43 86,228.57 804,800.00
Jun-24 718,571.43 86,228.57 804,800.00
Jul-24 718,571.43 86,228.57 804,800.00
Aug-24 718,571.43 86,228.57 804,800.00
Sep-24 718,571.43 86,228.57 804,800.00
Oct-24 718,571.43 86,228.57 804,800.00
Nov-24 718,571.43 86,228.57 804,800.00
Dec-24 718,571.43 86,228.57 804,800.00
Jan-25 718,571.43 86,228.57 804,800.00
Feb-25 718,571.43 86,228.57 804,800.00
Mar-25 718,571.43 86,228.57 804,800.00
Apr-25 718,571.43 86,228.57 804,800.00
May-25 718,571.43 86,228.57 804,800.00
Jun-25 718,571.43 86,228.57 804,800.00
Jul-25 718,571.43 86,228.57 804,800.00
Aug-25 718,571.43 86,228.57 804,800.00
Sep-25 718,571.43 86,228.57 804,800.00
Oct-25 718,571.43 86,228.57 804,800.00
Nov-25 718,571.43 86,228.57 804,800.00
Dec-25 718,571.43 86,228.57 804,800.00
Dec-25 2,134,086.00 2,134,086.00
Jan-26 712,714.29 85,525.71 798,240.00

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=8-1-19.xlsx Print Date: 03/09/2019