Name of Buyer: _________________________________ *VALID FOR RESERVATIONS MADE FROM JULY 1 TO 31, 2020 ONLY

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

AYALA GREENFIELD ESTATES

AGE Phase 8C Block 21 Lot 9
lot area / sq.m. (approx) 526.00
price/sq.m. 28,220.00
list price 14,843,720.00
vat 1,781,246.40
other charges 537,699.18

Prime
Pls. issue check to: AYALA GREENFIELD DEVELOPMENT CORP.

10(3)-8(20)-82 @ 0% Interest- ALISI Special

Month Principal & Interest VAT & Other Charges Total
Jul-20 200,000.00 200,000.00
Aug-20 428,125.00 75,375.00 503,500.00
Sep-20 428,125.00 51,375.00 479,500.00
Oct-20 428,125.00 51,375.00 479,500.00
Nov-20 80,357.14 9,642.86 90,000.00
Dec-20 80,357.14 9,642.86 90,000.00
Jan-21 80,357.14 9,642.86 90,000.00
Feb-21 80,357.14 9,642.86 90,000.00
Mar-21 80,357.14 9,642.86 90,000.00
Apr-21 80,357.14 9,642.86 90,000.00
May-21 80,357.14 9,642.86 90,000.00
Jun-21 80,357.14 9,642.86 90,000.00
Jul-21 80,357.14 9,642.86 90,000.00
Aug-21 80,357.14 9,642.86 90,000.00
Sep-21 80,357.14 9,642.86 90,000.00
Oct-21 80,357.14 9,642.86 90,000.00
Nov-21 80,357.14 9,642.86 90,000.00
Dec-21 80,357.14 9,642.86 90,000.00
Jan-22 80,357.14 9,642.86 90,000.00
Feb-22 80,357.14 9,642.86 90,000.00
Mar-22 80,357.14 9,642.86 90,000.00
Apr-22 80,357.14 9,642.86 90,000.00
May-22 80,357.14 9,642.86 90,000.00
Jun-22 80,357.14 9,642.86 90,000.00
Jun-22 - 537,699.18 537,699.18
Jul-22 11,752,202.14 1,410,264.26 13,162,466.40

(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 Greenfield Development Corp. 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
and Ayala Greenfield Development Corp. based upon this information.
CHECKING
A. MAs vs. Total
Principal + Interest (0.00) ERROR
VAT + OC - OK

B. VAT Computation
Total VAT - OK

total amort. 14,843,720.00 14,843,720.00 1,781,246.40

14,843,720.00 higher zonal/market 1,781,246.40
1,781,246.40

4,471,000.00 Zonal value

OR RESERVATIONS MADE FROM JULY 1 TO 31, 2020 ONLY Area (sqm) 526.00
price / sqm. 28,220.00

List Price 14,843,720.00

VAT on list price 1,781,246.40
VAT on interest -
Total Price w/ VAT 16,624,966.40

10% Downpayment 1 10% day 31

11% Amortization 10% 20.00
79% Balance 80%
11%

Interest 0.0%
Principal

reservation fee Jul-20 0.00 200,000.00 200,000.00

30days from reservation Aug-20 1.00 428,125.00 428,125.00
Sep-20 2.00 428,125.00 428,125.00
Oct-20 3.00 428,125.00 428,125.00
Nov-20 4.00 80,357.14 80,357.14
Dec-20 5.00 80,357.14 80,357.14
Jan-21 6.00 80,357.14 80,357.14
Feb-21 7.00 80,357.14 80,357.14
Mar-21 8.00 80,357.14 80,357.14
Apr-21 9.00 80,357.14 80,357.14
May-21 10.00 80,357.14 80,357.14
Jun-21 11.00 80,357.14 80,357.14
Jul-21 12.00 80,357.14 80,357.14
Aug-21 13.00 80,357.14 80,357.14
Sep-21 14.00 80,357.14 80,357.14
Oct-21 15.00 80,357.14 80,357.14
Nov-21 16.00 80,357.14 80,357.14
Dec-21 17.00 80,357.14 80,357.14
Jan-22 18.00 80,357.14 80,357.14
Feb-22 19.00 80,357.14 80,357.14
Mar-22 20.00 80,357.14 80,357.14
Apr-22 21.00 80,357.14 80,357.14
May-22 22.00 80,357.14 80,357.14
Jun-22 23.00 80,357.14 80,357.14
Jul-22 24.00 11,752,202.14 11,752,202.14
14,843,720.00 14,843,720.00

Total Int. Pmt

Principal Pmt
Total Pmt

urposes only. Prices and terms shown herein

red official and are subject to change without notice.
t shall be deemed established between the recipient hereof
 Area (sqm)
price / sqm.

List Price
VAT on list price
VAT on interest
Total Price w/ VAT

Downpayment 1
months Amortization
Balance

Total VAT Interest

Interest Outstanding Payment (w/ VAT) Principal Interest

200,000.00 1% Jul-20
14,215,595.00 503,500.00 75,375.00 - 4% Aug-20
- 13,787,470.00 479,500.00 51,375.00 - 7% Sep-20
- 13,359,345.00 479,500.00 51,375.00 - 10% Oct-20
- 13,278,987.86 90,000.00 9,642.86 - 11% Nov-20
- 13,198,630.71 90,000.00 9,642.86 - 11% Dec-20
- 13,118,273.57 90,000.00 9,642.86 - 12% Jan-21
- 13,037,916.43 90,000.00 9,642.86 - 12% Feb-21
- 12,957,559.29 90,000.00 9,642.86 - 13% Mar-21
- 12,877,202.14 90,000.00 9,642.86 - 13% Apr-21
- 12,796,845.00 90,000.00 9,642.86 - 14% May-21
- 12,716,487.86 90,000.00 9,642.86 - 14% Jun-21
- 12,636,130.71 90,000.00 9,642.86 - 15% Jul-21
- 12,555,773.57 90,000.00 9,642.86 - 15% Aug-21
- 12,475,416.43 90,000.00 9,642.86 - 16% Sep-21
- 12,395,059.29 90,000.00 9,642.86 - 16% Oct-21
- 12,314,702.14 90,000.00 9,642.86 - 17% Nov-21
- 12,234,345.00 90,000.00 9,642.86 - 18% Dec-21
- 12,153,987.86 90,000.00 9,642.86 - 18% Jan-22
- 12,073,630.71 90,000.00 9,642.86 - 19% Feb-22
- 11,993,273.57 90,000.00 9,642.86 - 19% Mar-22
- 11,912,916.43 90,000.00 9,642.86 - 20% Apr-22
- 11,832,559.29 90,000.00 9,642.86 - 20% May-22
- 11,752,202.14 90,000.00 9,642.86 - 21% Jun-22
- - 13,162,466.40 1,410,264.26 - 100% Jul-22
- 16,624,966.40 1,781,246.40 -

- 0.00
14,843,720.00 1,781,246.40
14,843,720.00 1,781,246.40 1,781,246.40
 526.00
28,220.00

14,843,720.00
VAT on list price 1,781,246.40
VAT on interest -
Total Price w/ VAT 16,624,966.40

Downpayment 1 10% day 31

10% 20.00 months
80% (4.00)

0.0% Total VAT

Principal Interest Outstanding Payment (w/ VAT) Principal

0.00 200,000.00 200,000.00 200,000.00

1.00 428,124.00 428,124.00 14,215,596.00 503,498.88 75,374.88
1.00 428,124.00 428,124.00 - 13,787,472.00 479,498.88 51,374.88
2.00 428,124.00 428,124.00 - 13,359,348.00 479,498.88 51,374.88
3.00 80,357.14 80,357.14 - 13,278,990.86 90,000.00 9,642.86
4.00 80,357.14 80,357.14 - 13,198,633.71 90,000.00 9,642.86
5.00 80,357.14 80,357.14 - 13,118,276.57 90,000.00 9,642.86
6.00 80,357.14 80,357.14 - 13,037,919.43 90,000.00 9,642.86
7.00 80,357.14 80,357.14 - 12,957,562.29 90,000.00 9,642.86
8.00 80,357.14 80,357.14 - 12,877,205.14 90,000.00 9,642.86
9.00 80,357.14 80,357.14 - 12,796,848.00 90,000.00 9,642.86
10.00 80,357.14 80,357.14 - 12,716,490.86 90,000.00 9,642.86
11.00 80,357.14 80,357.14 - 12,636,133.71 90,000.00 9,642.86
12.00 80,357.14 80,357.14 - 12,555,776.57 90,000.00 9,642.86
13.00 80,357.14 80,357.14 - 12,475,419.43 90,000.00 9,642.86
14.00 80,357.14 80,357.14 - 12,395,062.29 90,000.00 9,642.86
15.00 80,357.14 80,357.14 - 12,314,705.14 90,000.00 9,642.86
16.00 80,357.14 80,357.14 - 12,234,348.00 90,000.00 9,642.86
17.00 80,357.14 80,357.14 - 12,153,990.86 90,000.00 9,642.86
18.00 80,357.14 80,357.14 - 12,073,633.71 90,000.00 9,642.86
19.00 80,357.14 80,357.14 - 11,993,276.57 90,000.00 9,642.86
20.00 80,357.14 80,357.14 - 11,912,919.43 90,000.00 9,642.86
21.00 80,357.14 80,357.14 - 11,832,562.29 90,000.00 9,642.86
22.00 80,357.14 80,357.14 - 11,752,205.14 90,000.00 9,642.86
23.00 11,752,205.14 11,752,205.14 - - 13,162,469.76 1,410,264.62
14,843,720.00 14,843,720.00 - 16,624,966.40 1,781,246.40

Total Int. Pmt - 0.00

Principal Pmt 14,843,720.00 1,781,246.40
Total Pmt 14,843,720.00 1,781,246.40 1,781,246.40 ##########
 AGE Phase 8C Block 21 Lot 9 Description

800.00 Area
24,360.00 Price/sq.m.
19,488,000.00 Total Price
44,800.00 RPT

Prime
24,360.00
0.00
24,360.00
VAT -
Interest 24,360.00

1%
- 4%
- 7%
- 10%
- 11%
- 11%
- 12%
- 12%
- 13%
- 13%
- 14%
- 14%
- 15%
- 15%
- 16%
- 16%
- 17%
- 18%
- 18%
- 19%
- 19%
- 20%
- 20%
- 21%
- 100%
-