Name of Buyer: _____________________________ Tranche 1 ALLOWED

This is not an official computation until signed by the proper signatory *valid only from GF TO 9F
*VALID FOR RESERVATIONS MADE FROM JULY 1 TO 31, 2021 ONLY
GARDENCOURT RESIDENCES MOLAVE ANNEX A
UNIT 7J, 2 Bedroom Classic, (PLUS 1 PSLOT/S B2-229 )
flr. area / sq.m. (approx) 137.00 inclusive of Deck, if any ALLOWED
p/slot area / sq.m. (approx) 13.00 *scheme valid only for 2BR
unit price 35,718,000.00
p/slot price 1,800,000.00
total price 37,518,000.00
value added tax 4,502,160.00
other charges 1,202,369.00
net selling price with VAT & OC 43,222,529.00
* 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(4)-12(catch-up)-78 @ 0% Interest with 2nd, 3rd & 4th DP overlapping MA'S-SPECIAL OFFER
Month Principal & Interest VAT & O.Charges Total
Jul-21 200,000.00 200,000.00 reservation deposit
Aug-21 888,035.71 130,564.29 1,018,600.00
Sep-21 966,607.14 115,992.86 1,082,600.00
Oct-21 966,607.14 115,992.86 1,082,600.00
Nov-21 966,607.14 115,992.86 1,082,600.00
Dec-21 78,571.43 9,428.57 88,000.00
Jan-22 78,571.43 9,428.57 88,000.00
Feb-22 78,571.43 9,428.57 88,000.00
Mar-22 78,571.43 9,428.57 88,000.00
Apr-22 78,571.43 9,428.57 88,000.00
May-22 78,571.43 9,428.57 88,000.00
Jun-22 78,571.43 9,428.57 88,000.00
Jul-22 78,571.43 9,428.57 88,000.00
Aug-22 78,571.43 9,428.57 88,000.00
Sep-22 87,500.00 10,500.00 98,000.00
Oct-22 87,500.00 10,500.00 98,000.00
Nov-22 87,500.00 10,500.00 98,000.00
Dec-22 87,500.00 10,500.00 98,000.00
Jan-23 87,500.00 10,500.00 98,000.00
Feb-23 87,500.00 10,500.00 98,000.00
Mar-23 87,500.00 10,500.00 98,000.00
Apr-23 87,500.00 10,500.00 98,000.00
May-23 87,500.00 10,500.00 98,000.00
Jun-23 87,500.00 10,500.00 98,000.00
Jul-23 87,500.00 10,500.00 98,000.00
Aug-23 87,500.00 10,500.00 98,000.00
Sep-23 114,285.71 13,714.29 128,000.00
Oct-23 114,285.71 13,714.29 128,000.00
Nov-23 114,285.71 13,714.29 128,000.00
Dec-23 114,285.71 13,714.29 128,000.00
Jan-24 114,285.71 13,714.29 128,000.00
Feb-24 114,285.71 13,714.29 128,000.00
Mar-24 114,285.71 13,714.29 128,000.00
Apr-24 114,285.71 13,714.29 128,000.00
May-24 114,285.71 13,714.29 128,000.00
Jun-24 114,285.71 13,714.29 128,000.00
Jul-24 114,285.71 13,714.29 128,000.00
Aug-24 114,285.71 13,714.29 128,000.00
Sep-24 141,071.43 16,928.57 158,000.00
Oct-24 141,071.43 16,928.57 158,000.00
Nov-24 141,071.43 16,928.57 158,000.00
Dec-24 141,071.43 16,928.57 158,000.00
Jan-25 141,071.43 16,928.57 158,000.00
Feb-25 141,071.43 16,928.57 158,000.00
Mar-25 141,071.43 16,928.57 158,000.00
Mar-25 1,202,369.00 1,202,369.00
Apr-25 29,414,071.43 3,529,688.57 32,943,760.00

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: GARDENCOURT RESIDENCES MOLAVE_SPECIAL OFFER_VALID FOR SELECT UNITS ONLY & VALID FOR RESERVATIONS MADE FROM JULY 1 TO 31, 2021_v.monthly.xlsx Print Date: 7/16/21