Name of Buyer: _________________________________

This is not an official computation until signed by the proper signatory *THIS COMPUTATION SHEET IS VALID FOR MAY 2019 ONLY

THE COURTYARDS
PHASE 3A BLOCK 23 LOT 6
lot area / sq.m. (approx) 660.00
price/sq.m. 39,800.00
list price 26,268,000.00
vat 3,152,160.00
other charges 740,261.00

Courtyard Park
Pls. issue check to: Ayala Land Inc.

10-15(16)-75 @ 0% Interest
Month Principal & Interest VAT & Other Charges Total
May-19 200,000.00 200,000.00 reservation fee
Jun-19 2,426,875.00 315,225.00 2,742,100.00 30 days from reservation
Jul-19 246,339.29 29,560.71 275,900.00
Aug-19 246,339.29 29,560.71 275,900.00
Sep-19 246,339.29 29,560.71 275,900.00
Oct-19 246,339.29 29,560.71 275,900.00
Nov-19 246,339.29 29,560.71 275,900.00
Dec-19 246,339.29 29,560.71 275,900.00
Jan-20 246,339.29 29,560.71 275,900.00
Feb-20 246,339.29 29,560.71 275,900.00
Mar-20 246,339.29 29,560.71 275,900.00
Apr-20 246,339.29 29,560.71 275,900.00
May-20 246,339.29 29,560.71 275,900.00
Jun-20 246,339.29 29,560.71 275,900.00
Jul-20 246,339.29 29,560.71 275,900.00
Aug-20 246,339.29 29,560.71 275,900.00
Sep-20 246,339.29 29,560.71 275,900.00
Oct-20 246,339.29 29,560.71 275,900.00
Oct-20 - 740,261.00 740,261.00
Nov-20 19,699,696.43 2,363,963.57 22,063,660.00

(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 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: The COURTYARDS PH3A_NEW PRICE%3d5-1-19.xls Print Date: 20/06/2019

Name of Buyer: _________________________________
This is not an official computation until signed by the proper signatory *THIS COMPUTATION SHEET IS VALID FOR MAY 2019 ONLY

THE COURTYARDS
PHASE 3A BLOCK 23 LOT 6
lot area / sq.m. (approx) 660.00
price/sq.m. 39,800.00
list price 26,268,000.00
vat 3,152,160.00
other charges 740,261.00

Courtyard Park
Pls. issue check to: Ayala Land Inc.

10-65(34)-25 @ 0% Interest
Month Principal & Interest VAT & Other Charges Total
May-19 200,000.00 200,000.00 reservation fee
Jun-19 2,426,875.00 315,225.00 2,742,100.00
Jul-19 502,232.14 60,267.86 562,500.00
Aug-19 502,232.14 60,267.86 562,500.00
Sep-19 502,232.14 60,267.86 562,500.00
Oct-19 502,232.14 60,267.86 562,500.00
Nov-19 502,232.14 60,267.86 562,500.00
Dec-19 502,232.14 60,267.86 562,500.00
Jan-20 502,232.14 60,267.86 562,500.00
Feb-20 502,232.14 60,267.86 562,500.00
Mar-20 502,232.14 60,267.86 562,500.00
Apr-20 502,232.14 60,267.86 562,500.00
May-20 502,232.14 60,267.86 562,500.00
Jun-20 502,232.14 60,267.86 562,500.00
Jul-20 502,232.14 60,267.86 562,500.00
Aug-20 502,232.14 60,267.86 562,500.00
Sep-20 502,232.14 60,267.86 562,500.00
Oct-20 502,232.14 60,267.86 562,500.00
Nov-20 502,232.14 60,267.86 562,500.00
Dec-20 502,232.14 60,267.86 562,500.00
Jan-21 502,232.14 60,267.86 562,500.00
Feb-21 502,232.14 60,267.86 562,500.00
Mar-21 502,232.14 60,267.86 562,500.00
Apr-21 502,232.14 60,267.86 562,500.00
May-21 502,232.14 60,267.86 562,500.00
Jun-21 502,232.14 60,267.86 562,500.00
Jul-21 502,232.14 60,267.86 562,500.00
Aug-21 502,232.14 60,267.86 562,500.00
Sep-21 502,232.14 60,267.86 562,500.00
Oct-21 502,232.14 60,267.86 562,500.00
Nov-21 502,232.14 60,267.86 562,500.00
Dec-21 502,232.14 60,267.86 562,500.00
Jan-22 502,232.14 60,267.86 562,500.00
Feb-22 502,232.14 60,267.86 562,500.00
Mar-22 502,232.14 60,267.86 562,500.00
Apr-22 502,232.14 60,267.86 562,500.00
Apr-22 - 740,261.00 740,261.00
May-22 6,565,232.14 787,827.86 7,353,060.00

(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 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: The COURTYARDS PH3A_NEW PRICE%3d5-1-19.xls Print Date: 20/06/2019

Name of Buyer: _________________________________
This is not an official computation until signed by the proper signatory *THIS COMPUTATION SHEET IS VALID FOR MAY 2019 ONLY

THE COURTYARDS
PHASE 3A BLOCK 23 LOT 6
lot area / sq.m. (approx) 660.00
price/sq.m. 39,800.00
list price 26,268,000.00
vat 3,152,160.00
other charges 740,261.00

Courtyard Park
Pls. issue check to: Ayala Land Inc.

10-80(25)-10 @ 0% Interest
Month Principal & Interest VAT & Other Charges Total
May-19 200,000.00 200,000.00 reservation fee
Jun-19 2,426,840.00 3,152,160.00 5,579,000.00
Jul-19 840,600.00 - 840,600.00
Aug-19 840,600.00 - 840,600.00
Sep-19 840,600.00 - 840,600.00
Oct-19 840,600.00 - 840,600.00
Nov-19 840,600.00 - 840,600.00
Dec-19 840,600.00 - 840,600.00
Jan-20 840,600.00 - 840,600.00
Feb-20 840,600.00 - 840,600.00
Mar-20 840,600.00 - 840,600.00
Apr-20 840,600.00 - 840,600.00
May-20 840,600.00 - 840,600.00
Jun-20 840,600.00 - 840,600.00
Jul-20 840,600.00 - 840,600.00
Aug-20 840,600.00 - 840,600.00
Sep-20 840,600.00 - 840,600.00
Oct-20 840,600.00 - 840,600.00
Nov-20 840,600.00 - 840,600.00
Dec-20 840,600.00 - 840,600.00
Jan-21 840,600.00 - 840,600.00
Feb-21 840,600.00 - 840,600.00
Mar-21 840,600.00 - 840,600.00
Apr-21 840,600.00 - 840,600.00
May-21 840,600.00 - 840,600.00
Jun-21 840,600.00 - 840,600.00
Jul-21 840,600.00 - 840,600.00
Jul-21 - 740,261.00 740,261.00
Aug-21 2,626,160.00 - 2,626,160.00

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: The COURTYARDS PH3A_NEW PRICE%3d5-1-19.xls Print Date: 20/06/2019