Name of Buyer: _____________________________ *THIS COMPUTATION SHEET IS VALID FOR MARCH 2019 ONLY

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

ONE VERTIS PLAZA ANNEX A

UNIT 19A, Office Unit, (PLUS 2 PSLOT/S B5-52 & B5-54)
flr. area / sq.m. (approx) 229 inclusive of Deck, if any
p/slot area / sq.m. (approx) 25.0
unit price 62,379,064.86
p/slot price 2,678,571.43
total price 65,057,636.29
value added tax 7,806,916.35
other charges 2,159,904.91
net selling price with VAT & OC 75,024,457.55
* Parking slot/s is/are appurtenant to the unit and cannot
be sold separately.
AYALA LAND, INC. unit
FOR PRICE & VAT, PLS. ISSUE CHECKS TO AYALA LAND, INC.
FOR OTHER CHARGES, PLS. ISSUE CHECK TO AYALA LAND, INC.
10-50(55)-40 @ 0% Interest- ALSI Special
Month Principal & Interest VAT & O.Charges Total
Mar-19 200,000.00 200,000.00 reservation deposit
Apr-19 6,305,803.57 780,696.43 7,086,500.00
May-19 591,517.86 70,982.14 662,500.00
Jun-19 591,517.86 70,982.14 662,500.00
Jul-19 591,517.86 70,982.14 662,500.00
Aug-19 591,517.86 70,982.14 662,500.00
Sep-19 591,517.86 70,982.14 662,500.00
Oct-19 591,517.86 70,982.14 662,500.00
Nov-19 591,517.86 70,982.14 662,500.00
Dec-19 591,517.86 70,982.14 662,500.00
Jan-20 591,517.86 70,982.14 662,500.00
Feb-20 591,517.86 70,982.14 662,500.00
Mar-20 591,517.86 70,982.14 662,500.00
Apr-20 591,517.86 70,982.14 662,500.00
May-20 591,517.86 70,982.14 662,500.00
Jun-20 591,517.86 70,982.14 662,500.00
Jul-20 591,517.86 70,982.14 662,500.00
Aug-20 591,517.86 70,982.14 662,500.00
Sep-20 591,517.86 70,982.14 662,500.00
Oct-20 591,517.86 70,982.14 662,500.00
Nov-20 591,517.86 70,982.14 662,500.00
Dec-20 591,517.86 70,982.14 662,500.00
Jan-21 591,517.86 70,982.14 662,500.00
Feb-21 591,517.86 70,982.14 662,500.00
Mar-21 591,517.86 70,982.14 662,500.00
Apr-21 591,517.86 70,982.14 662,500.00
May-21 591,517.86 70,982.14 662,500.00
Jun-21 591,517.86 70,982.14 662,500.00
Jul-21 591,517.86 70,982.14 662,500.00
Aug-21 591,517.86 70,982.14 662,500.00
Sep-21 591,517.86 70,982.14 662,500.00
Oct-21 591,517.86 70,982.14 662,500.00
Nov-21 591,517.86 70,982.14 662,500.00
Dec-21 591,517.86 70,982.14 662,500.00
Jan-22 591,517.86 70,982.14 662,500.00
Feb-22 591,517.86 70,982.14 662,500.00
Mar-22 591,517.86 70,982.14 662,500.00
Apr-22 591,517.86 70,982.14 662,500.00
May-22 591,517.86 70,982.14 662,500.00
Jun-22 591,517.86 70,982.14 662,500.00
Jul-22 591,517.86 70,982.14 662,500.00
Aug-22 591,517.86 70,982.14 662,500.00
Sep-22 591,517.86 70,982.14 662,500.00
Oct-22 591,517.86 70,982.14 662,500.00
Nov-22 591,517.86 70,982.14 662,500.00
Dec-22 591,517.86 70,982.14 662,500.00
Jan-23 591,517.86 70,982.14 662,500.00
Feb-23 591,517.86 70,982.14 662,500.00
Mar-23 591,517.86 70,982.14 662,500.00
Apr-23 591,517.86 70,982.14 662,500.00
May-23 591,517.86 70,982.14 662,500.00
Jun-23 591,517.86 70,982.14 662,500.00
Jul-23 591,517.86 70,982.14 662,500.00
Aug-23 591,517.86 70,982.14 662,500.00
Sep-23 591,517.86 70,982.14 662,500.00
Oct-23 591,517.86 70,982.14 662,500.00
Nov-23 591,517.86 70,982.14 662,500.00
Nov-23 2,159,904.91 2,159,904.91
Dec-23 26,018,350.57 3,122,202.07 29,140,552.64

(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 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: J. Chan _One Vertis Plaza=3-1-19- no bulk.xlsx Print Date: 13/05/2019