BVB

Name of Buyer: _____________________________ NOT 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 APRIL 2018 ONLY
PARK CENTRAL TOWERS NORTH TOWER ANNEX A
UNIT 16b, 2BR Classic Residence, (PLUS 1 PSLOT/S P8-27)
flr. area / sq.m. (approx) 141.00 inclusive of Deck, if any
p/slot area / sq.m. (approx) 15.10
unit price 34,580,348.57
p/slot price 1,607,142.86
total price 36,187,491.43
less: discount - *DISCOUNT = 0.0%
discounted price 36,187,491.43
interest 3,780,087.10
value added tax 4,796,109.42
other charges 1,288,618.70
net selling price with VAT & OC 46,052,306.65
* Parking slot/s is/are appurtenant to the unit and cannot
be sold separately.
ERTY DEVELOPMENT CORPORATION unit
FOR PRICE & VAT, PLS. ISSUE CHECKS TO ALI ETON PROPERTY DEVELOPMENT CORPORATION
FOR OTHER CHARGES, PLS. ISSUE CHECK TO ALI ETON PROPERTY DEVELOPMENT CORPORATION
20-40(catch-up)-40 @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
Apr-18 500,000.00 500,000.00 reservation deposit
May-18 6,737,500.00 868,500.00 7,606,000.00
Jun-18 200,357.14 24,042.86 224,400.00
Jul-18 200,357.14 24,042.86 224,400.00
Aug-18 200,357.14 24,042.86 224,400.00
Sep-18 200,357.14 24,042.86 224,400.00
Oct-18 200,357.14 24,042.86 224,400.00
Nov-18 200,357.14 24,042.86 224,400.00
Dec-18 200,357.14 24,042.86 224,400.00
Jan-19 200,357.14 24,042.86 224,400.00
Feb-19 200,357.14 24,042.86 224,400.00
Mar-19 200,357.14 24,042.86 224,400.00
Apr-19 200,357.14 24,042.86 224,400.00
May-19 200,357.14 24,042.86 224,400.00
Jun-19 200,357.14 24,042.86 224,400.00
Jul-19 200,357.14 24,042.86 224,400.00
Aug-19 200,357.14 24,042.86 224,400.00
Sep-19 200,357.14 24,042.86 224,400.00
Oct-19 200,357.14 24,042.86 224,400.00
Nov-19 200,357.14 24,042.86 224,400.00
Dec-19 200,357.14 24,042.86 224,400.00
Jan-20 200,357.14 24,042.86 224,400.00
Feb-20 200,357.14 24,042.86 224,400.00
Mar-20 200,357.14 24,042.86 224,400.00
Apr-20 200,357.14 24,042.86 224,400.00
May-20 200,357.14 24,042.86 224,400.00
Jun-20 200,357.14 24,042.86 224,400.00
Jul-20 200,357.14 24,042.86 224,400.00
Aug-20 200,357.14 24,042.86 224,400.00
Sep-20 200,357.14 24,042.86 224,400.00
Oct-20 200,357.14 24,042.86 224,400.00
Nov-20 200,357.14 24,042.86 224,400.00
Dec-20 200,357.14 24,042.86 224,400.00
Jan-21 200,357.14 24,042.86 224,400.00
Feb-21 200,357.14 24,042.86 224,400.00
Mar-21 200,357.14 24,042.86 224,400.00
Apr-21 200,357.14 24,042.86 224,400.00
May-21 200,357.14 24,042.86 224,400.00
Jun-21 200,357.14 24,042.86 224,400.00
Jul-21 200,357.14 24,042.86 224,400.00
Aug-21 200,357.14 24,042.86 224,400.00
Sep-21 200,357.14 24,042.86 224,400.00
Oct-21 200,357.14 24,042.86 224,400.00
Nov-21 200,357.14 24,042.86 224,400.00
Dec-21 200,357.14 24,042.86 224,400.00
Jan-22 200,357.14 24,042.86 224,400.00
Feb-22 200,357.14 24,042.86 224,400.00
Mar-22 200,357.14 24,042.86 224,400.00
Apr-22 200,357.14 24,042.86 224,400.00
May-22 200,357.14 24,042.86 224,400.00
Jun-22 200,357.14 24,042.86 224,400.00
Jul-22 200,357.14 24,042.86 224,400.00
Aug-22 200,357.14 24,042.86 224,400.00
Sep-22 200,357.14 24,042.86 224,400.00
Oct-22 200,357.14 24,042.86 224,400.00
Nov-22 200,357.14 24,042.86 224,400.00
Dec-22 200,357.14 24,042.86 224,400.00
Jan-23 200,357.14 24,042.86 224,400.00
Feb-23 200,357.14 24,042.86 224,400.00
Mar-23 200,357.14 24,042.86 224,400.00
Apr-23 200,357.14 24,042.86 224,400.00
May-23 200,357.14 24,042.86 224,400.00
Jun-23 200,357.14 24,042.86 224,400.00
Jul-23 200,357.14 24,042.86 224,400.00
Aug-23 200,357.14 24,042.86 224,400.00
Sep-23 200,357.14 24,042.86 224,400.00
Oct-23 200,357.14 24,042.86 224,400.00
Nov-23 200,357.14 24,042.86 224,400.00
Dec-23 200,357.14 24,042.86 224,400.00
Jan-24 200,357.14 24,042.86 224,400.00
Feb-24 200,357.14 24,042.86 224,400.00
Mar-24 200,357.14 24,042.86 224,400.00
Apr-24 200,357.14 24,042.86 224,400.00
May-24 200,357.14 24,042.86 224,400.00
Jun-24 200,357.14 24,042.86 224,400.00
Jul-24 200,357.14 24,042.86 224,400.00
Aug-24 200,357.14 24,042.86 224,400.00
Sep-24 200,357.14 24,042.86 224,400.00
Oct-24 200,357.14 24,042.86 224,400.00
Nov-24 200,357.14 24,042.86 224,400.00
Dec-24 200,357.14 24,042.86 224,400.00
Jan-25 200,357.14 24,042.86 224,400.00
Feb-25 200,357.14 24,042.86 224,400.00
Mar-25 200,357.14 24,042.86 224,400.00
Apr-25 200,357.14 24,042.86 224,400.00
May-25 200,357.14 24,042.86 224,400.00
Jun-25 200,357.14 24,042.86 224,400.00
Jul-25 200,357.14 24,042.86 224,400.00
Aug-25 200,357.14 24,042.86 224,400.00
Sep-25 200,357.14 24,042.86 224,400.00
Oct-25 200,357.14 24,042.86 224,400.00
Nov-25 200,357.14 24,042.86 224,400.00
Dec-25 200,357.14 24,042.86 224,400.00
Dec-25 1,288,618.70 1,288,618.70
Jan-26 14,497,578.53 1,739,709.42 16,237,287.95
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: 459355743.xlsx Print Date: 02/11/2020

*THIS COMPUTATION SHEET IS VALID FOR DEC 2017 ONLY
unit price 34,580,348.57
less: discount 361,874.91 *DISCOUNT = 1.0%
interest 3,824,166.93
other charges 1,280,075.93 *must be submitted for booking on or before Dec. YE cut-off, otherwise,
net selling price with VAT & OC 45,687,833.38 account will be subjected to full VAT in 2018
be sold separately.
Feb-18 500,000.00 500,000.00 reservation deposit
Mar-18 6,665,178.57 859,821.43 7,525,000.00
Apr-18 195,000.00 23,400.00 218,400.00
May-18 195,000.00 23,400.00 218,400.00
Jun-18 195,000.00 23,400.00 218,400.00
Jul-18 195,000.00 23,400.00 218,400.00
Aug-18 195,000.00 23,400.00 218,400.00
Sep-18 195,000.00 23,400.00 218,400.00
Oct-18 195,000.00 23,400.00 218,400.00
Nov-18 195,000.00 23,400.00 218,400.00
Dec-18 195,000.00 23,400.00 218,400.00
Jan-19 195,000.00 23,400.00 218,400.00
Feb-19 195,000.00 23,400.00 218,400.00
Mar-19 195,000.00 23,400.00 218,400.00
Apr-19 195,000.00 23,400.00 218,400.00
May-19 195,000.00 23,400.00 218,400.00
Jun-19 195,000.00 23,400.00 218,400.00
Jul-19 195,000.00 23,400.00 218,400.00
Aug-19 195,000.00 23,400.00 218,400.00
Sep-19 195,000.00 23,400.00 218,400.00
Oct-19 195,000.00 23,400.00 218,400.00
Nov-19 195,000.00 23,400.00 218,400.00
Dec-19 195,000.00 23,400.00 218,400.00
Jan-20 195,000.00 23,400.00 218,400.00
Feb-20 195,000.00 23,400.00 218,400.00
Mar-20 195,000.00 23,400.00 218,400.00
Apr-20 195,000.00 23,400.00 218,400.00
May-20 195,000.00 23,400.00 218,400.00
Jun-20 195,000.00 23,400.00 218,400.00
Jul-20 195,000.00 23,400.00 218,400.00
Aug-20 195,000.00 23,400.00 218,400.00
Sep-20 195,000.00 23,400.00 218,400.00
Oct-20 195,000.00 23,400.00 218,400.00
Nov-20 195,000.00 23,400.00 218,400.00
Dec-20 195,000.00 23,400.00 218,400.00
Jan-21 195,000.00 23,400.00 218,400.00
Feb-21 195,000.00 23,400.00 218,400.00
Mar-21 195,000.00 23,400.00 218,400.00
Apr-21 195,000.00 23,400.00 218,400.00
May-21 195,000.00 23,400.00 218,400.00
Jun-21 195,000.00 23,400.00 218,400.00
Jul-21 195,000.00 23,400.00 218,400.00
Aug-21 195,000.00 23,400.00 218,400.00
Sep-21 195,000.00 23,400.00 218,400.00
Oct-21 195,000.00 23,400.00 218,400.00
Nov-21 195,000.00 23,400.00 218,400.00
Dec-21 195,000.00 23,400.00 218,400.00
Jan-22 195,000.00 23,400.00 218,400.00
Feb-22 195,000.00 23,400.00 218,400.00
Mar-22 195,000.00 23,400.00 218,400.00
Apr-22 195,000.00 23,400.00 218,400.00
May-22 195,000.00 23,400.00 218,400.00
Jun-22 195,000.00 23,400.00 218,400.00
Jul-22 195,000.00 23,400.00 218,400.00
Aug-22 195,000.00 23,400.00 218,400.00
Sep-22 195,000.00 23,400.00 218,400.00
Oct-22 195,000.00 23,400.00 218,400.00
Nov-22 195,000.00 23,400.00 218,400.00
Dec-22 195,000.00 23,400.00 218,400.00
Jan-23 195,000.00 23,400.00 218,400.00
Feb-23 195,000.00 23,400.00 218,400.00
Mar-23 195,000.00 23,400.00 218,400.00
Apr-23 195,000.00 23,400.00 218,400.00
May-23 195,000.00 23,400.00 218,400.00
Jun-23 195,000.00 23,400.00 218,400.00
Jul-23 195,000.00 23,400.00 218,400.00
Aug-23 195,000.00 23,400.00 218,400.00
Sep-23 195,000.00 23,400.00 218,400.00
Oct-23 195,000.00 23,400.00 218,400.00
Nov-23 195,000.00 23,400.00 218,400.00
Dec-23 195,000.00 23,400.00 218,400.00
Jan-24 195,000.00 23,400.00 218,400.00
Feb-24 195,000.00 23,400.00 218,400.00
Mar-24 195,000.00 23,400.00 218,400.00
Apr-24 195,000.00 23,400.00 218,400.00
May-24 195,000.00 23,400.00 218,400.00
Jun-24 195,000.00 23,400.00 218,400.00
Jul-24 195,000.00 23,400.00 218,400.00
Aug-24 195,000.00 23,400.00 218,400.00
Sep-24 195,000.00 23,400.00 218,400.00
Oct-24 195,000.00 23,400.00 218,400.00
Nov-24 195,000.00 23,400.00 218,400.00
Dec-24 195,000.00 23,400.00 218,400.00
Jan-25 195,000.00 23,400.00 218,400.00
Feb-25 195,000.00 23,400.00 218,400.00
Mar-25 195,000.00 23,400.00 218,400.00
Apr-25 195,000.00 23,400.00 218,400.00
May-25 195,000.00 23,400.00 218,400.00
Jun-25 195,000.00 23,400.00 218,400.00
Jul-25 195,000.00 23,400.00 218,400.00
Aug-25 195,000.00 23,400.00 218,400.00
Sep-25 195,000.00 23,400.00 218,400.00
Oct-25 195,000.00 23,400.00 218,400.00
Nov-25 195,000.00 23,400.00 218,400.00
Dec-25 195,000.00 23,400.00 218,400.00
Dec-25 1,280,075.93 1,280,075.93
Jan-26 14,349,604.87 1,721,952.58 16,071,557.46

unit price 34,580,348.57
interest 3,946,131.39
be sold separately.
Nov-17 500,000.00 500,000.00 reservation deposit
Dec-17 6,737,500.00 868,500.00 7,606,000.00
Jan-18 193,660.71 23,239.29 216,900.00
Feb-18 193,660.71 23,239.29 216,900.00
Mar-18 193,660.71 23,239.29 216,900.00
Apr-18 193,660.71 23,239.29 216,900.00
May-18 193,660.71 23,239.29 216,900.00
Jun-18 193,660.71 23,239.29 216,900.00
Jul-18 193,660.71 23,239.29 216,900.00
Aug-18 193,660.71 23,239.29 216,900.00
Sep-18 193,660.71 23,239.29 216,900.00
Oct-18 193,660.71 23,239.29 216,900.00
Nov-18 193,660.71 23,239.29 216,900.00
Dec-18 193,660.71 23,239.29 216,900.00
Jan-19 193,660.71 23,239.29 216,900.00
Feb-19 193,660.71 23,239.29 216,900.00
Mar-19 193,660.71 23,239.29 216,900.00
Apr-19 193,660.71 23,239.29 216,900.00
May-19 193,660.71 23,239.29 216,900.00
Jun-19 193,660.71 23,239.29 216,900.00
Jul-19 193,660.71 23,239.29 216,900.00
Aug-19 193,660.71 23,239.29 216,900.00
Sep-19 193,660.71 23,239.29 216,900.00
Oct-19 193,660.71 23,239.29 216,900.00
Nov-19 193,660.71 23,239.29 216,900.00
Dec-19 193,660.71 23,239.29 216,900.00
Jan-20 193,660.71 23,239.29 216,900.00
Feb-20 193,660.71 23,239.29 216,900.00
Mar-20 193,660.71 23,239.29 216,900.00
Apr-20 193,660.71 23,239.29 216,900.00
May-20 193,660.71 23,239.29 216,900.00
Jun-20 193,660.71 23,239.29 216,900.00
Jul-20 193,660.71 23,239.29 216,900.00
Aug-20 193,660.71 23,239.29 216,900.00
Sep-20 193,660.71 23,239.29 216,900.00
Oct-20 193,660.71 23,239.29 216,900.00
Nov-20 193,660.71 23,239.29 216,900.00
Dec-20 193,660.71 23,239.29 216,900.00
Jan-21 193,660.71 23,239.29 216,900.00
Feb-21 193,660.71 23,239.29 216,900.00
Mar-21 193,660.71 23,239.29 216,900.00
Apr-21 193,660.71 23,239.29 216,900.00
May-21 193,660.71 23,239.29 216,900.00
Jun-21 193,660.71 23,239.29 216,900.00
Jul-21 193,660.71 23,239.29 216,900.00
Aug-21 193,660.71 23,239.29 216,900.00
Sep-21 193,660.71 23,239.29 216,900.00
Oct-21 193,660.71 23,239.29 216,900.00
Nov-21 193,660.71 23,239.29 216,900.00
Dec-21 193,660.71 23,239.29 216,900.00
Jan-22 193,660.71 23,239.29 216,900.00
Feb-22 193,660.71 23,239.29 216,900.00
Mar-22 193,660.71 23,239.29 216,900.00
Apr-22 193,660.71 23,239.29 216,900.00
May-22 193,660.71 23,239.29 216,900.00
Jun-22 193,660.71 23,239.29 216,900.00
Jul-22 193,660.71 23,239.29 216,900.00
Aug-22 193,660.71 23,239.29 216,900.00
Sep-22 193,660.71 23,239.29 216,900.00
Oct-22 193,660.71 23,239.29 216,900.00
Nov-22 193,660.71 23,239.29 216,900.00
Dec-22 193,660.71 23,239.29 216,900.00
Jan-23 193,660.71 23,239.29 216,900.00
Feb-23 193,660.71 23,239.29 216,900.00
Mar-23 193,660.71 23,239.29 216,900.00
Apr-23 193,660.71 23,239.29 216,900.00
May-23 193,660.71 23,239.29 216,900.00
Jun-23 193,660.71 23,239.29 216,900.00
Jul-23 193,660.71 23,239.29 216,900.00
Aug-23 193,660.71 23,239.29 216,900.00
Sep-23 193,660.71 23,239.29 216,900.00
Oct-23 193,660.71 23,239.29 216,900.00
Nov-23 193,660.71 23,239.29 216,900.00
Dec-23 193,660.71 23,239.29 216,900.00
Jan-24 193,660.71 23,239.29 216,900.00
Feb-24 193,660.71 23,239.29 216,900.00
Mar-24 193,660.71 23,239.29 216,900.00
Apr-24 193,660.71 23,239.29 216,900.00
May-24 193,660.71 23,239.29 216,900.00
Jun-24 193,660.71 23,239.29 216,900.00
Jul-24 193,660.71 23,239.29 216,900.00
Aug-24 193,660.71 23,239.29 216,900.00
Sep-24 193,660.71 23,239.29 216,900.00
Oct-24 193,660.71 23,239.29 216,900.00
Nov-24 193,660.71 23,239.29 216,900.00
Dec-24 193,660.71 23,239.29 216,900.00
Jan-25 193,660.71 23,239.29 216,900.00
Feb-25 193,660.71 23,239.29 216,900.00
Mar-25 193,660.71 23,239.29 216,900.00
Apr-25 193,660.71 23,239.29 216,900.00
May-25 193,660.71 23,239.29 216,900.00
Jun-25 193,660.71 23,239.29 216,900.00
Jul-25 193,660.71 23,239.29 216,900.00
Aug-25 193,660.71 23,239.29 216,900.00
Sep-25 193,660.71 23,239.29 216,900.00
Oct-25 193,660.71 23,239.29 216,900.00
Nov-25 193,660.71 23,239.29 216,900.00
Nov-25 1,292,614.96 1,292,614.96
Dec-25 14,498,354.96 1,739,802.60 16,238,157.56
0.00

unit price 34,580,348.57
be sold separately.
20-80(catch-up) @ 0% Interest
Dec-17 6,737,500.00 868,500.00 7,606,000.00
Jan-18 298,482.14 35,817.86 334,300.00
Feb-18 298,482.14 35,817.86 334,300.00
Mar-18 298,482.14 35,817.86 334,300.00
Apr-18 298,482.14 35,817.86 334,300.00
May-18 298,482.14 35,817.86 334,300.00
Jun-18 298,482.14 35,817.86 334,300.00
Jul-18 298,482.14 35,817.86 334,300.00
Aug-18 298,482.14 35,817.86 334,300.00
Sep-18 298,482.14 35,817.86 334,300.00
Oct-18 298,482.14 35,817.86 334,300.00
Nov-18 298,482.14 35,817.86 334,300.00
Dec-18 298,482.14 35,817.86 334,300.00
Jan-19 298,482.14 35,817.86 334,300.00
Feb-19 298,482.14 35,817.86 334,300.00
Mar-19 298,482.14 35,817.86 334,300.00
Apr-19 298,482.14 35,817.86 334,300.00
May-19 298,482.14 35,817.86 334,300.00
Jun-19 298,482.14 35,817.86 334,300.00
Jul-19 298,482.14 35,817.86 334,300.00
Aug-19 298,482.14 35,817.86 334,300.00
Sep-19 298,482.14 35,817.86 334,300.00
Oct-19 298,482.14 35,817.86 334,300.00
Nov-19 298,482.14 35,817.86 334,300.00
Dec-19 298,482.14 35,817.86 334,300.00
Jan-20 298,482.14 35,817.86 334,300.00
Feb-20 298,482.14 35,817.86 334,300.00
Mar-20 298,482.14 35,817.86 334,300.00
Apr-20 298,482.14 35,817.86 334,300.00
May-20 298,482.14 35,817.86 334,300.00
Jun-20 298,482.14 35,817.86 334,300.00
Jul-20 298,482.14 35,817.86 334,300.00
Aug-20 298,482.14 35,817.86 334,300.00
Sep-20 298,482.14 35,817.86 334,300.00
Oct-20 298,482.14 35,817.86 334,300.00
Nov-20 298,482.14 35,817.86 334,300.00
Dec-20 298,482.14 35,817.86 334,300.00
Jan-21 298,482.14 35,817.86 334,300.00
Feb-21 298,482.14 35,817.86 334,300.00
Mar-21 298,482.14 35,817.86 334,300.00
Apr-21 298,482.14 35,817.86 334,300.00
May-21 298,482.14 35,817.86 334,300.00
Jun-21 298,482.14 35,817.86 334,300.00
Jul-21 298,482.14 35,817.86 334,300.00
Aug-21 298,482.14 35,817.86 334,300.00
Sep-21 298,482.14 35,817.86 334,300.00
Oct-21 298,482.14 35,817.86 334,300.00
Nov-21 298,482.14 35,817.86 334,300.00
Dec-21 298,482.14 35,817.86 334,300.00
Jan-22 298,482.14 35,817.86 334,300.00
Feb-22 298,482.14 35,817.86 334,300.00
Mar-22 298,482.14 35,817.86 334,300.00
Apr-22 298,482.14 35,817.86 334,300.00
May-22 298,482.14 35,817.86 334,300.00
Jun-22 298,482.14 35,817.86 334,300.00
Jul-22 298,482.14 35,817.86 334,300.00
Aug-22 298,482.14 35,817.86 334,300.00
Sep-22 298,482.14 35,817.86 334,300.00
Oct-22 298,482.14 35,817.86 334,300.00
Nov-22 298,482.14 35,817.86 334,300.00
Dec-22 298,482.14 35,817.86 334,300.00
Jan-23 298,482.14 35,817.86 334,300.00
Feb-23 298,482.14 35,817.86 334,300.00
Mar-23 298,482.14 35,817.86 334,300.00
Apr-23 298,482.14 35,817.86 334,300.00
May-23 298,482.14 35,817.86 334,300.00
Jun-23 298,482.14 35,817.86 334,300.00
Jul-23 298,482.14 35,817.86 334,300.00
Aug-23 298,482.14 35,817.86 334,300.00
Sep-23 298,482.14 35,817.86 334,300.00
Oct-23 298,482.14 35,817.86 334,300.00
Nov-23 298,482.14 35,817.86 334,300.00
Dec-23 298,482.14 35,817.86 334,300.00
Jan-24 298,482.14 35,817.86 334,300.00
Feb-24 298,482.14 35,817.86 334,300.00
Mar-24 298,482.14 35,817.86 334,300.00
Apr-24 298,482.14 35,817.86 334,300.00
May-24 298,482.14 35,817.86 334,300.00
Jun-24 298,482.14 35,817.86 334,300.00
Jul-24 298,482.14 35,817.86 334,300.00
Aug-24 298,482.14 35,817.86 334,300.00
Sep-24 298,482.14 35,817.86 334,300.00
Oct-24 298,482.14 35,817.86 334,300.00
Nov-24 298,482.14 35,817.86 334,300.00
Dec-24 298,482.14 35,817.86 334,300.00
Jan-25 298,482.14 35,817.86 334,300.00
Feb-25 298,482.14 35,817.86 334,300.00
Mar-25 298,482.14 35,817.86 334,300.00
Apr-25 298,482.14 35,817.86 334,300.00
May-25 298,482.14 35,817.86 334,300.00
Jun-25 298,482.14 35,817.86 334,300.00
Jul-25 298,482.14 35,817.86 334,300.00
Aug-25 298,482.14 35,817.86 334,300.00
Sep-25 298,482.14 35,817.86 334,300.00
Oct-25 298,482.14 35,817.86 334,300.00
Nov-25 298,482.14 35,817.86 334,300.00
Dec-25 298,482.14 35,817.86 334,300.00
Dec-25 1,208,938.17 1,208,938.17
Jan-26 295,705.71 35,484.69 331,190.40
0.00

Name of Buyer: _____________________________ ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid only from 5F to 31F
*THIS COMPUTATION SHEET IS VALID FOR FEB 2018 ONLY
unit price 34,580,348.57
interest -
be sold separately.
Apr-18 500,000.00 500,000.00 reservation deposit
May-18 6,737,500.00 868,500.00 7,606,000.00
Jun-18 164,553.57 19,746.43 184,300.00
Jul-18 164,553.57 19,746.43 184,300.00
Aug-18 164,553.57 19,746.43 184,300.00
Sep-18 164,553.57 19,746.43 184,300.00
Oct-18 164,553.57 19,746.43 184,300.00
Nov-18 164,553.57 19,746.43 184,300.00
Dec-18 164,553.57 19,746.43 184,300.00
Jan-19 164,553.57 19,746.43 184,300.00
Feb-19 164,553.57 19,746.43 184,300.00
Mar-19 164,553.57 19,746.43 184,300.00
Apr-19 164,553.57 19,746.43 184,300.00
May-19 164,553.57 19,746.43 184,300.00
Jun-19 164,553.57 19,746.43 184,300.00
Jul-19 164,553.57 19,746.43 184,300.00
Aug-19 164,553.57 19,746.43 184,300.00
Sep-19 164,553.57 19,746.43 184,300.00
Oct-19 164,553.57 19,746.43 184,300.00
Nov-19 164,553.57 19,746.43 184,300.00
Dec-19 164,553.57 19,746.43 184,300.00
Jan-20 164,553.57 19,746.43 184,300.00
Feb-20 164,553.57 19,746.43 184,300.00
Mar-20 164,553.57 19,746.43 184,300.00
Apr-20 164,553.57 19,746.43 184,300.00
May-20 164,553.57 19,746.43 184,300.00
Jun-20 164,553.57 19,746.43 184,300.00
Jul-20 164,553.57 19,746.43 184,300.00
Aug-20 164,553.57 19,746.43 184,300.00
Sep-20 164,553.57 19,746.43 184,300.00
Oct-20 164,553.57 19,746.43 184,300.00
Nov-20 164,553.57 19,746.43 184,300.00
Dec-20 164,553.57 19,746.43 184,300.00
Jan-21 164,553.57 19,746.43 184,300.00
Feb-21 164,553.57 19,746.43 184,300.00
Mar-21 164,553.57 19,746.43 184,300.00
Apr-21 164,553.57 19,746.43 184,300.00
May-21 164,553.57 19,746.43 184,300.00
Jun-21 164,553.57 19,746.43 184,300.00
Jul-21 164,553.57 19,746.43 184,300.00
Aug-21 164,553.57 19,746.43 184,300.00
Sep-21 164,553.57 19,746.43 184,300.00
Oct-21 164,553.57 19,746.43 184,300.00
Nov-21 164,553.57 19,746.43 184,300.00
Dec-21 164,553.57 19,746.43 184,300.00
Jan-22 164,553.57 19,746.43 184,300.00
Feb-22 164,553.57 19,746.43 184,300.00
Mar-22 164,553.57 19,746.43 184,300.00
Apr-22 164,553.57 19,746.43 184,300.00
May-22 164,553.57 19,746.43 184,300.00
Jun-22 164,553.57 19,746.43 184,300.00
Jul-22 164,553.57 19,746.43 184,300.00
Aug-22 164,553.57 19,746.43 184,300.00
Sep-22 164,553.57 19,746.43 184,300.00
Oct-22 164,553.57 19,746.43 184,300.00
Nov-22 164,553.57 19,746.43 184,300.00
Dec-22 164,553.57 19,746.43 184,300.00
Jan-23 164,553.57 19,746.43 184,300.00
Feb-23 164,553.57 19,746.43 184,300.00
Mar-23 164,553.57 19,746.43 184,300.00
Apr-23 164,553.57 19,746.43 184,300.00
May-23 164,553.57 19,746.43 184,300.00
Jun-23 164,553.57 19,746.43 184,300.00
Jul-23 164,553.57 19,746.43 184,300.00
Aug-23 164,553.57 19,746.43 184,300.00
Sep-23 164,553.57 19,746.43 184,300.00
Oct-23 164,553.57 19,746.43 184,300.00
Nov-23 164,553.57 19,746.43 184,300.00
Dec-23 164,553.57 19,746.43 184,300.00
Jan-24 164,553.57 19,746.43 184,300.00
Feb-24 164,553.57 19,746.43 184,300.00
Mar-24 164,553.57 19,746.43 184,300.00
Apr-24 164,553.57 19,746.43 184,300.00
May-24 164,553.57 19,746.43 184,300.00
Jun-24 164,553.57 19,746.43 184,300.00
Jul-24 164,553.57 19,746.43 184,300.00
Aug-24 164,553.57 19,746.43 184,300.00
Sep-24 164,553.57 19,746.43 184,300.00
Oct-24 164,553.57 19,746.43 184,300.00
Nov-24 164,553.57 19,746.43 184,300.00
Dec-24 164,553.57 19,746.43 184,300.00
Jan-25 164,553.57 19,746.43 184,300.00
Feb-25 164,553.57 19,746.43 184,300.00
Mar-25 164,553.57 19,746.43 184,300.00
Apr-25 164,553.57 19,746.43 184,300.00
May-25 164,553.57 19,746.43 184,300.00
Jun-25 164,553.57 19,746.43 184,300.00
Jul-25 164,553.57 19,746.43 184,300.00
Aug-25 164,553.57 19,746.43 184,300.00
Sep-25 164,553.57 19,746.43 184,300.00
Sep-25 1,208,938.17 1,208,938.17
Oct-25 14,469,277.14 1,736,313.26 16,205,590.40
0.00

unit price 34,580,348.57
interest -
be sold separately.
Feb-18 500,000.00 500,000.00 reservation deposit
Mar-18 6,737,500.00 868,500.00 7,606,000.00
Apr-18 160,892.86 19,307.14 180,200.00
May-18 160,892.86 19,307.14 180,200.00
Jun-18 160,892.86 19,307.14 180,200.00
Jul-18 160,892.86 19,307.14 180,200.00
Aug-18 160,892.86 19,307.14 180,200.00
Sep-18 160,892.86 19,307.14 180,200.00
Oct-18 160,892.86 19,307.14 180,200.00
Nov-18 160,892.86 19,307.14 180,200.00
Dec-18 160,892.86 19,307.14 180,200.00
Jan-19 160,892.86 19,307.14 180,200.00
Feb-19 160,892.86 19,307.14 180,200.00
Mar-19 160,892.86 19,307.14 180,200.00
Apr-19 160,892.86 19,307.14 180,200.00
May-19 160,892.86 19,307.14 180,200.00
Jun-19 160,892.86 19,307.14 180,200.00
Jul-19 160,892.86 19,307.14 180,200.00
Aug-19 160,892.86 19,307.14 180,200.00
Sep-19 160,892.86 19,307.14 180,200.00
Oct-19 160,892.86 19,307.14 180,200.00
Nov-19 160,892.86 19,307.14 180,200.00
Dec-19 160,892.86 19,307.14 180,200.00
Jan-20 160,892.86 19,307.14 180,200.00
Feb-20 160,892.86 19,307.14 180,200.00
Mar-20 160,892.86 19,307.14 180,200.00
Apr-20 160,892.86 19,307.14 180,200.00
May-20 160,892.86 19,307.14 180,200.00
Jun-20 160,892.86 19,307.14 180,200.00
Jul-20 160,892.86 19,307.14 180,200.00
Aug-20 160,892.86 19,307.14 180,200.00
Sep-20 160,892.86 19,307.14 180,200.00
Oct-20 160,892.86 19,307.14 180,200.00
Nov-20 160,892.86 19,307.14 180,200.00
Dec-20 160,892.86 19,307.14 180,200.00
Jan-21 160,892.86 19,307.14 180,200.00
Feb-21 160,892.86 19,307.14 180,200.00
Mar-21 160,892.86 19,307.14 180,200.00
Apr-21 160,892.86 19,307.14 180,200.00
May-21 160,892.86 19,307.14 180,200.00
Jun-21 160,892.86 19,307.14 180,200.00
Jul-21 160,892.86 19,307.14 180,200.00
Aug-21 160,892.86 19,307.14 180,200.00
Sep-21 160,892.86 19,307.14 180,200.00
Oct-21 160,892.86 19,307.14 180,200.00
Nov-21 160,892.86 19,307.14 180,200.00
Dec-21 160,892.86 19,307.14 180,200.00
Jan-22 160,892.86 19,307.14 180,200.00
Feb-22 160,892.86 19,307.14 180,200.00
Mar-22 160,892.86 19,307.14 180,200.00
Apr-22 160,892.86 19,307.14 180,200.00
May-22 160,892.86 19,307.14 180,200.00
Jun-22 160,892.86 19,307.14 180,200.00
Jul-22 160,892.86 19,307.14 180,200.00
Aug-22 160,892.86 19,307.14 180,200.00
Sep-22 160,892.86 19,307.14 180,200.00
Oct-22 160,892.86 19,307.14 180,200.00
Nov-22 160,892.86 19,307.14 180,200.00
Dec-22 160,892.86 19,307.14 180,200.00
Jan-23 160,892.86 19,307.14 180,200.00
Feb-23 160,892.86 19,307.14 180,200.00
Mar-23 160,892.86 19,307.14 180,200.00
Apr-23 160,892.86 19,307.14 180,200.00
May-23 160,892.86 19,307.14 180,200.00
Jun-23 160,892.86 19,307.14 180,200.00
Jul-23 160,892.86 19,307.14 180,200.00
Aug-23 160,892.86 19,307.14 180,200.00
Sep-23 160,892.86 19,307.14 180,200.00
Oct-23 160,892.86 19,307.14 180,200.00
Nov-23 160,892.86 19,307.14 180,200.00
Dec-23 160,892.86 19,307.14 180,200.00
Jan-24 160,892.86 19,307.14 180,200.00
Feb-24 160,892.86 19,307.14 180,200.00
Mar-24 160,892.86 19,307.14 180,200.00
Apr-24 160,892.86 19,307.14 180,200.00
May-24 160,892.86 19,307.14 180,200.00
Jun-24 160,892.86 19,307.14 180,200.00
Jul-24 160,892.86 19,307.14 180,200.00
Aug-24 160,892.86 19,307.14 180,200.00
Sep-24 160,892.86 19,307.14 180,200.00
Oct-24 160,892.86 19,307.14 180,200.00
Nov-24 160,892.86 19,307.14 180,200.00
Dec-24 160,892.86 19,307.14 180,200.00
Jan-25 160,892.86 19,307.14 180,200.00
Feb-25 160,892.86 19,307.14 180,200.00
Mar-25 160,892.86 19,307.14 180,200.00
Apr-25 160,892.86 19,307.14 180,200.00
May-25 160,892.86 19,307.14 180,200.00
Jun-25 160,892.86 19,307.14 180,200.00
Jul-25 160,892.86 19,307.14 180,200.00
Aug-25 160,892.86 19,307.14 180,200.00
Sep-25 160,892.86 19,307.14 180,200.00
Sep-25 1,208,938.17 1,208,938.17
Oct-25 14,469,634.29 1,736,356.11 16,205,990.40
(0.00)

unit price 34,580,348.57
less: discount 361,874.91 *DISCOUNT = 1.0%
interest 1,672,821.80
be sold separately.
Dec-17 500,000.00 500,000.00 reservation deposit
Jan-18 6,665,178.57 859,821.43 7,525,000.00
Feb-18 173,839.29 20,860.71 194,700.00
Mar-18 173,839.29 20,860.71 194,700.00
Apr-18 173,839.29 20,860.71 194,700.00
May-18 173,839.29 20,860.71 194,700.00
Jun-18 173,839.29 20,860.71 194,700.00
Jul-18 173,839.29 20,860.71 194,700.00
Aug-18 173,839.29 20,860.71 194,700.00
Sep-18 173,839.29 20,860.71 194,700.00
Oct-18 173,839.29 20,860.71 194,700.00
Nov-18 173,839.29 20,860.71 194,700.00
Dec-18 173,839.29 20,860.71 194,700.00
Jan-19 173,839.29 20,860.71 194,700.00
Feb-19 173,839.29 20,860.71 194,700.00
Mar-19 173,839.29 20,860.71 194,700.00
Apr-19 173,839.29 20,860.71 194,700.00
May-19 173,839.29 20,860.71 194,700.00
Jun-19 173,839.29 20,860.71 194,700.00
Jul-19 173,839.29 20,860.71 194,700.00
Aug-19 173,839.29 20,860.71 194,700.00
Sep-19 173,839.29 20,860.71 194,700.00
Oct-19 173,839.29 20,860.71 194,700.00
Nov-19 173,839.29 20,860.71 194,700.00
Dec-19 173,839.29 20,860.71 194,700.00
Jan-20 173,839.29 20,860.71 194,700.00
Feb-20 173,839.29 20,860.71 194,700.00
Mar-20 173,839.29 20,860.71 194,700.00
Apr-20 173,839.29 20,860.71 194,700.00
May-20 173,839.29 20,860.71 194,700.00
Jun-20 173,839.29 20,860.71 194,700.00
Jul-20 173,839.29 20,860.71 194,700.00
Aug-20 173,839.29 20,860.71 194,700.00
Sep-20 173,839.29 20,860.71 194,700.00
Oct-20 173,839.29 20,860.71 194,700.00
Nov-20 173,839.29 20,860.71 194,700.00
Dec-20 173,839.29 20,860.71 194,700.00
Jan-21 173,839.29 20,860.71 194,700.00
Feb-21 173,839.29 20,860.71 194,700.00
Mar-21 173,839.29 20,860.71 194,700.00
Apr-21 173,839.29 20,860.71 194,700.00
May-21 173,839.29 20,860.71 194,700.00
Jun-21 173,839.29 20,860.71 194,700.00
Jul-21 173,839.29 20,860.71 194,700.00
Aug-21 173,839.29 20,860.71 194,700.00
Sep-21 173,839.29 20,860.71 194,700.00
Oct-21 173,839.29 20,860.71 194,700.00
Nov-21 173,839.29 20,860.71 194,700.00
Dec-21 173,839.29 20,860.71 194,700.00
Jan-22 173,839.29 20,860.71 194,700.00
Feb-22 173,839.29 20,860.71 194,700.00
Mar-22 173,839.29 20,860.71 194,700.00
Apr-22 173,839.29 20,860.71 194,700.00
May-22 173,839.29 20,860.71 194,700.00
Jun-22 173,839.29 20,860.71 194,700.00
Jul-22 173,839.29 20,860.71 194,700.00
Aug-22 173,839.29 20,860.71 194,700.00
Sep-22 173,839.29 20,860.71 194,700.00
Oct-22 173,839.29 20,860.71 194,700.00
Nov-22 173,839.29 20,860.71 194,700.00
Dec-22 173,839.29 20,860.71 194,700.00
Jan-23 173,839.29 20,860.71 194,700.00
Feb-23 173,839.29 20,860.71 194,700.00
Mar-23 173,839.29 20,860.71 194,700.00
Apr-23 173,839.29 20,860.71 194,700.00
May-23 173,839.29 20,860.71 194,700.00
Jun-23 173,839.29 20,860.71 194,700.00
Jul-23 173,839.29 20,860.71 194,700.00
Aug-23 173,839.29 20,860.71 194,700.00
Sep-23 173,839.29 20,860.71 194,700.00
Oct-23 173,839.29 20,860.71 194,700.00
Nov-23 173,839.29 20,860.71 194,700.00
Dec-23 173,839.29 20,860.71 194,700.00
Jan-24 173,839.29 20,860.71 194,700.00
Feb-24 173,839.29 20,860.71 194,700.00
Mar-24 173,839.29 20,860.71 194,700.00
Apr-24 173,839.29 20,860.71 194,700.00
May-24 173,839.29 20,860.71 194,700.00
Jun-24 173,839.29 20,860.71 194,700.00
Jul-24 173,839.29 20,860.71 194,700.00
Aug-24 173,839.29 20,860.71 194,700.00
Sep-24 173,839.29 20,860.71 194,700.00
Oct-24 173,839.29 20,860.71 194,700.00
Nov-24 173,839.29 20,860.71 194,700.00
Dec-24 173,839.29 20,860.71 194,700.00
Jan-25 173,839.29 20,860.71 194,700.00
Feb-25 173,839.29 20,860.71 194,700.00
Mar-25 173,839.29 20,860.71 194,700.00
Apr-25 173,839.29 20,860.71 194,700.00
May-25 173,839.29 20,860.71 194,700.00
Jun-25 173,839.29 20,860.71 194,700.00
Jul-25 173,839.29 20,860.71 194,700.00
Aug-25 173,839.29 20,860.71 194,700.00
Sep-25 173,839.29 20,860.71 194,700.00
Sep-25 1,235,167.86 1,235,167.86
Oct-25 14,340,045.46 1,720,805.46 16,060,850.92
(0.00)
unit price 34,580,348.57
less: discount 361,874.91 DISCOUNT = 1.0%
be sold separately.
Jan-18 6,665,178.57 859,821.43 7,525,000.00
Feb-18 308,214.29 36,985.71 345,200.00
Mar-18 308,214.29 36,985.71 345,200.00
Apr-18 308,214.29 36,985.71 345,200.00
May-18 308,214.29 36,985.71 345,200.00
Jun-18 308,214.29 36,985.71 345,200.00
Jul-18 308,214.29 36,985.71 345,200.00
Aug-18 308,214.29 36,985.71 345,200.00
Sep-18 308,214.29 36,985.71 345,200.00
Oct-18 308,214.29 36,985.71 345,200.00
Nov-18 308,214.29 36,985.71 345,200.00
Dec-18 308,214.29 36,985.71 345,200.00
Jan-19 308,214.29 36,985.71 345,200.00
Feb-19 308,214.29 36,985.71 345,200.00
Mar-19 308,214.29 36,985.71 345,200.00
Apr-19 308,214.29 36,985.71 345,200.00
May-19 308,214.29 36,985.71 345,200.00
Jun-19 308,214.29 36,985.71 345,200.00
Jul-19 308,214.29 36,985.71 345,200.00
Aug-19 308,214.29 36,985.71 345,200.00
Sep-19 308,214.29 36,985.71 345,200.00
Oct-19 308,214.29 36,985.71 345,200.00
Nov-19 308,214.29 36,985.71 345,200.00
Dec-19 308,214.29 36,985.71 345,200.00
Jan-20 308,214.29 36,985.71 345,200.00
Feb-20 308,214.29 36,985.71 345,200.00
Mar-20 308,214.29 36,985.71 345,200.00
Apr-20 308,214.29 36,985.71 345,200.00
May-20 308,214.29 36,985.71 345,200.00
Jun-20 308,214.29 36,985.71 345,200.00
Jul-20 308,214.29 36,985.71 345,200.00
Aug-20 308,214.29 36,985.71 345,200.00
Sep-20 308,214.29 36,985.71 345,200.00
Oct-20 308,214.29 36,985.71 345,200.00
Nov-20 308,214.29 36,985.71 345,200.00
Dec-20 308,214.29 36,985.71 345,200.00
Jan-21 308,214.29 36,985.71 345,200.00
Feb-21 308,214.29 36,985.71 345,200.00
Mar-21 308,214.29 36,985.71 345,200.00
Apr-21 308,214.29 36,985.71 345,200.00
May-21 308,214.29 36,985.71 345,200.00
Jun-21 308,214.29 36,985.71 345,200.00
Jul-21 308,214.29 36,985.71 345,200.00
Aug-21 308,214.29 36,985.71 345,200.00
Sep-21 308,214.29 36,985.71 345,200.00
Oct-21 308,214.29 36,985.71 345,200.00
Nov-21 308,214.29 36,985.71 345,200.00
Dec-21 308,214.29 36,985.71 345,200.00
Jan-22 308,214.29 36,985.71 345,200.00
Feb-22 308,214.29 36,985.71 345,200.00
Mar-22 308,214.29 36,985.71 345,200.00
Apr-22 308,214.29 36,985.71 345,200.00
May-22 308,214.29 36,985.71 345,200.00
Jun-22 308,214.29 36,985.71 345,200.00
Jul-22 308,214.29 36,985.71 345,200.00
Aug-22 308,214.29 36,985.71 345,200.00
Sep-22 308,214.29 36,985.71 345,200.00
Oct-22 308,214.29 36,985.71 345,200.00
Nov-22 308,214.29 36,985.71 345,200.00
Dec-22 308,214.29 36,985.71 345,200.00
Jan-23 308,214.29 36,985.71 345,200.00
Feb-23 308,214.29 36,985.71 345,200.00
Mar-23 308,214.29 36,985.71 345,200.00
Apr-23 308,214.29 36,985.71 345,200.00
May-23 308,214.29 36,985.71 345,200.00
Jun-23 308,214.29 36,985.71 345,200.00
Jul-23 308,214.29 36,985.71 345,200.00
Aug-23 308,214.29 36,985.71 345,200.00
Sep-23 308,214.29 36,985.71 345,200.00
Oct-23 308,214.29 36,985.71 345,200.00
Nov-23 308,214.29 36,985.71 345,200.00
Dec-23 308,214.29 36,985.71 345,200.00
Jan-24 308,214.29 36,985.71 345,200.00
Feb-24 308,214.29 36,985.71 345,200.00
Mar-24 308,214.29 36,985.71 345,200.00
Apr-24 308,214.29 36,985.71 345,200.00
May-24 308,214.29 36,985.71 345,200.00
Jun-24 308,214.29 36,985.71 345,200.00
Jul-24 308,214.29 36,985.71 345,200.00
Aug-24 308,214.29 36,985.71 345,200.00
Sep-24 308,214.29 36,985.71 345,200.00
Oct-24 308,214.29 36,985.71 345,200.00
Nov-24 308,214.29 36,985.71 345,200.00
Dec-24 308,214.29 36,985.71 345,200.00
Jan-25 308,214.29 36,985.71 345,200.00
Feb-25 308,214.29 36,985.71 345,200.00
Mar-25 308,214.29 36,985.71 345,200.00
Apr-25 308,214.29 36,985.71 345,200.00
May-25 308,214.29 36,985.71 345,200.00
Jun-25 308,214.29 36,985.71 345,200.00
Jul-25 308,214.29 36,985.71 345,200.00
Aug-25 308,214.29 36,985.71 345,200.00
Sep-25 308,214.29 36,985.71 345,200.00
Sep-25 1,200,130.92 1,200,130.92
Oct-25 304,723.66 36,566.84 341,290.50
(0.00)

unit price 34,580,348.57
less: discount 361,874.91 DISCOUNT = 1.0%
be sold separately.
ETON PROPERTY DEVELOPMENT CORPORATION unit
Jan-18 6,665,178.57 859,821.43 7,525,000.00
Feb-18 298,571.43 35,828.57 334,400.00
Mar-18 298,571.43 35,828.57 334,400.00
Apr-18 298,571.43 35,828.57 334,400.00
May-18 298,571.43 35,828.57 334,400.00
Jun-18 298,571.43 35,828.57 334,400.00
Jul-18 298,571.43 35,828.57 334,400.00
Aug-18 298,571.43 35,828.57 334,400.00
Sep-18 298,571.43 35,828.57 334,400.00
Oct-18 298,571.43 35,828.57 334,400.00
Nov-18 298,571.43 35,828.57 334,400.00
Dec-18 298,571.43 35,828.57 334,400.00
Jan-19 298,571.43 35,828.57 334,400.00
Feb-19 298,571.43 35,828.57 334,400.00
Mar-19 298,571.43 35,828.57 334,400.00
Apr-19 298,571.43 35,828.57 334,400.00
May-19 298,571.43 35,828.57 334,400.00
Jun-19 298,571.43 35,828.57 334,400.00
Jul-19 298,571.43 35,828.57 334,400.00
Aug-19 298,571.43 35,828.57 334,400.00
Sep-19 298,571.43 35,828.57 334,400.00
Oct-19 298,571.43 35,828.57 334,400.00
Nov-19 298,571.43 35,828.57 334,400.00
Dec-19 298,571.43 35,828.57 334,400.00
Jan-20 298,571.43 35,828.57 334,400.00
Feb-20 298,571.43 35,828.57 334,400.00
Mar-20 298,571.43 35,828.57 334,400.00
Apr-20 298,571.43 35,828.57 334,400.00
May-20 298,571.43 35,828.57 334,400.00
Jun-20 298,571.43 35,828.57 334,400.00
Jul-20 298,571.43 35,828.57 334,400.00
Aug-20 298,571.43 35,828.57 334,400.00
Sep-20 298,571.43 35,828.57 334,400.00
Oct-20 298,571.43 35,828.57 334,400.00
Nov-20 298,571.43 35,828.57 334,400.00
Dec-20 298,571.43 35,828.57 334,400.00
Jan-21 298,571.43 35,828.57 334,400.00
Feb-21 298,571.43 35,828.57 334,400.00
Mar-21 298,571.43 35,828.57 334,400.00
Apr-21 298,571.43 35,828.57 334,400.00
May-21 298,571.43 35,828.57 334,400.00
Jun-21 298,571.43 35,828.57 334,400.00
Jul-21 298,571.43 35,828.57 334,400.00
Aug-21 298,571.43 35,828.57 334,400.00
Sep-21 298,571.43 35,828.57 334,400.00
Oct-21 298,571.43 35,828.57 334,400.00
Nov-21 298,571.43 35,828.57 334,400.00
Dec-21 298,571.43 35,828.57 334,400.00
Jan-22 298,571.43 35,828.57 334,400.00
Feb-22 298,571.43 35,828.57 334,400.00
Mar-22 298,571.43 35,828.57 334,400.00
Apr-22 298,571.43 35,828.57 334,400.00
May-22 298,571.43 35,828.57 334,400.00
Jun-22 298,571.43 35,828.57 334,400.00
Jul-22 298,571.43 35,828.57 334,400.00
Aug-22 298,571.43 35,828.57 334,400.00
Sep-22 298,571.43 35,828.57 334,400.00
Oct-22 298,571.43 35,828.57 334,400.00
Nov-22 298,571.43 35,828.57 334,400.00
Dec-22 298,571.43 35,828.57 334,400.00
Jan-23 298,571.43 35,828.57 334,400.00
Feb-23 298,571.43 35,828.57 334,400.00
Mar-23 298,571.43 35,828.57 334,400.00
Apr-23 298,571.43 35,828.57 334,400.00
May-23 298,571.43 35,828.57 334,400.00
Jun-23 298,571.43 35,828.57 334,400.00
Jul-23 298,571.43 35,828.57 334,400.00
Aug-23 298,571.43 35,828.57 334,400.00
Sep-23 298,571.43 35,828.57 334,400.00
Oct-23 298,571.43 35,828.57 334,400.00
Nov-23 298,571.43 35,828.57 334,400.00
Dec-23 298,571.43 35,828.57 334,400.00
Jan-24 298,571.43 35,828.57 334,400.00
Feb-24 298,571.43 35,828.57 334,400.00
Mar-24 298,571.43 35,828.57 334,400.00
Apr-24 298,571.43 35,828.57 334,400.00
May-24 298,571.43 35,828.57 334,400.00
Jun-24 298,571.43 35,828.57 334,400.00
Jul-24 298,571.43 35,828.57 334,400.00
Aug-24 298,571.43 35,828.57 334,400.00
Sep-24 298,571.43 35,828.57 334,400.00
Oct-24 298,571.43 35,828.57 334,400.00
Nov-24 298,571.43 35,828.57 334,400.00
Dec-24 298,571.43 35,828.57 334,400.00
Jan-25 298,571.43 35,828.57 334,400.00
Feb-25 298,571.43 35,828.57 334,400.00
Mar-25 298,571.43 35,828.57 334,400.00
Apr-25 298,571.43 35,828.57 334,400.00
May-25 298,571.43 35,828.57 334,400.00
Jun-25 298,571.43 35,828.57 334,400.00
Jul-25 298,571.43 35,828.57 334,400.00
Aug-25 298,571.43 35,828.57 334,400.00
Sep-25 298,571.43 35,828.57 334,400.00
Oct-25 298,571.43 35,828.57 334,400.00
Nov-25 298,571.43 35,828.57 334,400.00
Dec-25 298,571.43 35,828.57 334,400.00
Dec-25 1,200,130.92 1,200,130.92
Jan-26 296,152.23 35,538.27 331,690.50
(0.00)

*THIS COMPUTATION SHEET IS VALID FOR JUNE 2018 ONLY
unit price 34,580,348.57
be sold separately.
PROPERTY DEVELOPMENT CORPORATION unit
20-80(catch-up) with bullet @ 0% Interest
Jun-18 500,000.00 500,000.00 reservation deposit
Jul-18 6,737,500.00 868,500.00 7,606,000.00
Aug-18 332,767.86 39,932.14 372,700.00
Sep-18 332,767.86 39,932.14 372,700.00
Oct-18 332,767.86 39,932.14 372,700.00
Nov-18 332,767.86 39,932.14 372,700.00
Dec-18 332,767.86 39,932.14 372,700.00
Jan-19 332,767.86 39,932.14 372,700.00
Feb-19 332,767.86 39,932.14 372,700.00
Mar-19 332,767.86 39,932.14 372,700.00
Apr-19 332,767.86 39,932.14 372,700.00
May-19 332,767.86 39,932.14 372,700.00
Jun-19 332,767.86 39,932.14 372,700.00
Jul-19 332,767.86 39,932.14 372,700.00
Aug-19 332,767.86 39,932.14 372,700.00
Sep-19 332,767.86 39,932.14 372,700.00
Oct-19 332,767.86 39,932.14 372,700.00
Nov-19 332,767.86 39,932.14 372,700.00
Dec-19 332,767.86 39,932.14 372,700.00
Jan-20 332,767.86 39,932.14 372,700.00
Feb-20 332,767.86 39,932.14 372,700.00
Mar-20 332,767.86 39,932.14 372,700.00
Apr-20 332,767.86 39,932.14 372,700.00
May-20 332,767.86 39,932.14 372,700.00
Jun-20 332,767.86 39,932.14 372,700.00
Jul-20 332,767.86 39,932.14 372,700.00
Aug-20 332,767.86 39,932.14 372,700.00
Sep-20 332,767.86 39,932.14 372,700.00
Oct-20 332,767.86 39,932.14 372,700.00
Nov-20 332,767.86 39,932.14 372,700.00
Dec-20 332,767.86 39,932.14 372,700.00
Jan-21 332,767.86 39,932.14 372,700.00
Feb-21 332,767.86 39,932.14 372,700.00
Mar-21 332,767.86 39,932.14 372,700.00
Apr-21 332,767.86 39,932.14 372,700.00
May-21 332,767.86 39,932.14 372,700.00
Jun-21 332,767.86 39,932.14 372,700.00
Jul-21 332,767.86 39,932.14 372,700.00
Aug-21 332,767.86 39,932.14 372,700.00
Sep-21 332,767.86 39,932.14 372,700.00
Oct-21 332,767.86 39,932.14 372,700.00
Nov-21 332,767.86 39,932.14 372,700.00
Dec-21 332,767.86 39,932.14 372,700.00
Jan-22 332,767.86 39,932.14 372,700.00
Feb-22 332,767.86 39,932.14 372,700.00
Mar-22 332,767.86 39,932.14 372,700.00
Apr-22 332,767.86 39,932.14 372,700.00
May-22 332,767.86 39,932.14 372,700.00
Jun-22 332,767.86 39,932.14 372,700.00
Jul-22 332,767.86 39,932.14 372,700.00
Aug-22 332,767.86 39,932.14 372,700.00
Sep-22 332,767.86 39,932.14 372,700.00
Oct-22 332,767.86 39,932.14 372,700.00
Nov-22 332,767.86 39,932.14 372,700.00
Dec-22 332,767.86 39,932.14 372,700.00
Jan-23 332,767.86 39,932.14 372,700.00
Feb-23 332,767.86 39,932.14 372,700.00
Mar-23 332,767.86 39,932.14 372,700.00
Apr-23 332,767.86 39,932.14 372,700.00
May-23 332,767.86 39,932.14 372,700.00
Jun-23 332,767.86 39,932.14 372,700.00
Jul-23 332,767.86 39,932.14 372,700.00
Aug-23 332,767.86 39,932.14 372,700.00
Sep-23 332,767.86 39,932.14 372,700.00
Oct-23 332,767.86 39,932.14 372,700.00
Nov-23 332,767.86 39,932.14 372,700.00
Dec-23 332,767.86 39,932.14 372,700.00
Jan-24 332,767.86 39,932.14 372,700.00
Feb-24 332,767.86 39,932.14 372,700.00
Mar-24 332,767.86 39,932.14 372,700.00
Apr-24 332,767.86 39,932.14 372,700.00
May-24 332,767.86 39,932.14 372,700.00
Jun-24 332,767.86 39,932.14 372,700.00
Jul-24 332,767.86 39,932.14 372,700.00
Aug-24 332,767.86 39,932.14 372,700.00
Sep-24 332,767.86 39,932.14 372,700.00
Oct-24 332,767.86 39,932.14 372,700.00
Nov-24 332,767.86 39,932.14 372,700.00
Dec-24 332,767.86 39,932.14 372,700.00
Jan-25 332,767.86 39,932.14 372,700.00
Feb-25 332,767.86 39,932.14 372,700.00
Mar-25 332,767.86 39,932.14 372,700.00
Apr-25 332,767.86 39,932.14 372,700.00
May-25 332,767.86 39,932.14 372,700.00
Jun-25 332,767.86 39,932.14 372,700.00
Jul-25 332,767.86 39,932.14 372,700.00
Aug-25 332,767.86 39,932.14 372,700.00
Sep-25 332,767.86 39,932.14 372,700.00
Sep-25 1,208,938.17 1,208,938.17
Oct-25 331,955.71 39,834.69 371,790.40
(0.00)
Name of Buyer: _____________________________ *THIS COMPUTATION SHEET IS VALID FOR NOV 2018 ONLY
This is not an official computation until signed by the proper signatory
Parklinks North Tower ANNEX A

unit price 34,580,348.57
net selling price with VAT & OC 41,807,080.59 account maybe subjected to full VAT in 2019
* Parking slot/s is/are appurtenant to the unit and cannot **Reservations made until November 30, 2018 only
be sold separately.
Dec-18 5,228,125.00 651,375.00 5,879,500.00
Jan-19 133,928.57 16,071.43 150,000.00
Feb-19 133,928.57 16,071.43 150,000.00
Mar-19 133,928.57 16,071.43 150,000.00
Apr-19 133,928.57 16,071.43 150,000.00
May-19 133,928.57 16,071.43 150,000.00
Jun-19 3,541,785.71 425,014.29 3,966,800.00
Jul-19 133,928.57 16,071.43 150,000.00
Aug-19 133,928.57 16,071.43 150,000.00
Sep-19 133,928.57 16,071.43 150,000.00
Oct-19 133,928.57 16,071.43 150,000.00
Nov-19 133,928.57 16,071.43 150,000.00
Dec-19 133,928.57 16,071.43 150,000.00
Jan-20 133,928.57 16,071.43 150,000.00
Feb-20 133,928.57 16,071.43 150,000.00
Mar-20 133,928.57 16,071.43 150,000.00
Apr-20 133,928.57 16,071.43 150,000.00
May-20 133,928.57 16,071.43 150,000.00
Jun-20 3,541,785.71 425,014.29 3,966,800.00
Jul-20 133,928.57 16,071.43 150,000.00
Aug-20 133,928.57 16,071.43 150,000.00
Sep-20 133,928.57 16,071.43 150,000.00
Oct-20 133,928.57 16,071.43 150,000.00
Nov-20 133,928.57 16,071.43 150,000.00
Dec-20 133,928.57 16,071.43 150,000.00
Jan-21 133,928.57 16,071.43 150,000.00
Feb-21 133,928.57 16,071.43 150,000.00
Mar-21 133,928.57 16,071.43 150,000.00
Apr-21 133,928.57 16,071.43 150,000.00
May-21 133,928.57 16,071.43 150,000.00
Jun-21 3,541,785.71 425,014.29 3,966,800.00
Jul-21 133,928.57 16,071.43 150,000.00
Aug-21 133,928.57 16,071.43 150,000.00
Sep-21 133,928.57 16,071.43 150,000.00
Oct-21 133,928.57 16,071.43 150,000.00
Nov-21 133,928.57 16,071.43 150,000.00
Dec-21 133,928.57 16,071.43 150,000.00
Jan-22 133,928.57 16,071.43 150,000.00
Feb-22 133,928.57 16,071.43 150,000.00
Mar-22 133,928.57 16,071.43 150,000.00
Apr-22 133,928.57 16,071.43 150,000.00
May-22 133,928.57 16,071.43 150,000.00
Jun-22 3,541,785.71 425,014.29 3,966,800.00
Jul-22 133,928.57 16,071.43 150,000.00
Aug-22 133,928.57 16,071.43 150,000.00
Sep-22 133,928.57 16,071.43 150,000.00
Oct-22 133,928.57 16,071.43 150,000.00
Nov-22 133,928.57 16,071.43 150,000.00
Dec-22 133,928.57 16,071.43 150,000.00
Jan-23 133,928.57 16,071.43 150,000.00
Feb-23 133,928.57 16,071.43 150,000.00
Mar-23 133,928.57 16,071.43 150,000.00
Apr-23 133,928.57 16,071.43 150,000.00
May-23 133,928.57 16,071.43 150,000.00
Jun-23 3,541,785.71 425,014.29 3,966,800.00
Jul-23 133,928.57 16,071.43 150,000.00
Aug-23 133,928.57 16,071.43 150,000.00
Sep-23 133,928.57 16,071.43 150,000.00
Oct-23 133,928.57 16,071.43 150,000.00
Nov-23 133,928.57 16,071.43 150,000.00
Dec-23 133,928.57 16,071.43 150,000.00
Jan-24 133,928.57 16,071.43 150,000.00
Feb-24 133,928.57 16,071.43 150,000.00
Mar-24 133,928.57 16,071.43 150,000.00
Apr-24 133,928.57 16,071.43 150,000.00
May-24 133,928.57 16,071.43 150,000.00
Jun-24 3,541,785.71 425,014.29 3,966,800.00
Jul-24 133,928.57 16,071.43 150,000.00
Aug-24 133,928.57 16,071.43 150,000.00
Sep-24 133,928.57 16,071.43 150,000.00
Oct-24 133,928.57 16,071.43 150,000.00
Nov-24 133,928.57 16,071.43 150,000.00
Dec-24 133,928.57 16,071.43 150,000.00
Jan-25 133,928.57 16,071.43 150,000.00
Feb-25 133,928.57 16,071.43 150,000.00
Mar-25 133,928.57 16,071.43 150,000.00
Apr-25 133,928.57 16,071.43 150,000.00
May-25 133,928.57 16,071.43 150,000.00
May-25 1,277,090.19 1,277,090.19
Jun-25 (276.43) (33.17) (309.60)
0.00
must be verified by ALI Eton Property Development Corporation 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 ALI Eton Property Development Corporation based upon this information.

Name of Buyer: _____________________________ *THIS COMPUTATION SHEET IS VALID FOR NOV 2018 ONLY

unit price 34,580,348.57
be sold separately.
Dec-18 5,228,125.00 651,375.00 5,879,500.00
Jan-19 133,928.57 16,071.43 150,000.00
Feb-19 133,928.57 16,071.43 150,000.00
Mar-19 133,928.57 16,071.43 150,000.00
Apr-19 133,928.57 16,071.43 150,000.00
May-19 133,928.57 16,071.43 150,000.00
Jun-19 11,868,303.57 1,424,196.43 13,292,500.00
Jul-19 133,928.57 16,071.43 150,000.00
Aug-19 133,928.57 16,071.43 150,000.00
Sep-19 133,928.57 16,071.43 150,000.00
Oct-19 133,928.57 16,071.43 150,000.00
Nov-19 133,928.57 16,071.43 150,000.00
Dec-19 133,928.57 16,071.43 150,000.00
Jan-20 133,928.57 16,071.43 150,000.00
Feb-20 133,928.57 16,071.43 150,000.00
Mar-20 133,928.57 16,071.43 150,000.00
Apr-20 133,928.57 16,071.43 150,000.00
May-20 133,928.57 16,071.43 150,000.00
Jun-20 11,868,303.57 1,424,196.43 13,292,500.00
Jul-20 133,928.57 16,071.43 150,000.00
Aug-20 133,928.57 16,071.43 150,000.00
Sep-20 133,928.57 16,071.43 150,000.00
Oct-20 133,928.57 16,071.43 150,000.00
Nov-20 133,928.57 16,071.43 150,000.00
Dec-20 133,928.57 16,071.43 150,000.00
Jan-21 133,928.57 16,071.43 150,000.00
Feb-21 133,928.57 16,071.43 150,000.00
Mar-21 133,928.57 16,071.43 150,000.00
Apr-21 133,928.57 16,071.43 150,000.00
May-21 133,928.57 16,071.43 150,000.00
Jun-21 11,868,303.57 1,424,196.43 13,292,500.00
Jul-21 133,928.57 16,071.43 150,000.00
Aug-21 133,928.57 16,071.43 150,000.00
Sep-21 133,928.57 16,071.43 150,000.00
Oct-21 133,928.57 16,071.43 150,000.00
Nov-21 133,928.57 16,071.43 150,000.00
Dec-21 133,928.57 16,071.43 150,000.00
Jan-22 133,928.57 16,071.43 150,000.00
Feb-22 133,928.57 16,071.43 150,000.00
Mar-22 133,928.57 16,071.43 150,000.00
Apr-22 133,928.57 16,071.43 150,000.00
May-22 133,928.57 16,071.43 150,000.00
Jun-22 11,868,303.57 1,424,196.43 13,292,500.00
Jul-22 133,928.57 16,071.43 150,000.00
Aug-22 133,928.57 16,071.43 150,000.00
Sep-22 133,928.57 16,071.43 150,000.00
Oct-22 133,928.57 16,071.43 150,000.00
Nov-22 133,928.57 16,071.43 150,000.00
Dec-22 133,928.57 16,071.43 150,000.00
Jan-23 133,928.57 16,071.43 150,000.00
Feb-23 133,928.57 16,071.43 150,000.00
Mar-23 133,928.57 16,071.43 150,000.00
Apr-23 133,928.57 16,071.43 150,000.00
May-23 133,928.57 16,071.43 150,000.00
Jun-23 11,868,303.57 1,424,196.43 13,292,500.00
Jul-23 133,928.57 16,071.43 150,000.00
Aug-23 133,928.57 16,071.43 150,000.00
Sep-23 133,928.57 16,071.43 150,000.00
Oct-23 133,928.57 16,071.43 150,000.00
Nov-23 133,928.57 16,071.43 150,000.00
Dec-23 133,928.57 16,071.43 150,000.00
Jan-24 133,928.57 16,071.43 150,000.00
Feb-24 133,928.57 16,071.43 150,000.00
Mar-24 133,928.57 16,071.43 150,000.00
Apr-24 133,928.57 16,071.43 150,000.00
May-24 133,928.57 16,071.43 150,000.00
Jun-24 11,868,303.57 1,424,196.43 13,292,500.00
Jul-24 133,928.57 16,071.43 150,000.00
Aug-24 133,928.57 16,071.43 150,000.00
Sep-24 133,928.57 16,071.43 150,000.00
Oct-24 133,928.57 16,071.43 150,000.00
Nov-24 133,928.57 16,071.43 150,000.00
Dec-24 133,928.57 16,071.43 150,000.00
Jan-25 133,928.57 16,071.43 150,000.00
Feb-25 133,928.57 16,071.43 150,000.00
Mar-25 133,928.57 16,071.43 150,000.00
Apr-25 133,928.57 16,071.43 150,000.00
May-25 133,928.57 16,071.43 150,000.00
May-25 1,277,090.19 1,277,090.19
Jun-25 (49,959,383.57) (5,995,126.03) (55,954,509.60)
(0.00)

DECK
UNIT NO. UNIT TYPE TOTAL NSA P/SLOT RPT UNIT PRICE (NOV 12, 2018)
NSA
11A 3BR Corner Residence 198 2 - 315,739 47,594,769
11B 2BR Classic Residence 141 1 - 215,981 34,281,429
11C 3BR Corner Residence 198 2 - 315,739 47,111,409
11D 2BR Corner Residence 159 1 - 240,886 34,102,289
11E 1BR Classic Residence 70 1 - 117,607 15,452,033
11F 1BR Classic Residence 72 1 - 120,374 15,760,303
11G 1BR Classic Residence 70 1 - 117,607 15,452,033
11H 2BR Corner Residence 158 1 - 239,503 34,372,589
DECK
NSA
DECK
NSA
DECK
NSA
35A 2BR Horizon Suite 157 1 - 237,981 41,372,829
35B 3BR Horizon Suite 209 2 - 330,959 52,903,477
35C 2BR Horizon Suite 157 1 - 237,981 40,976,389
35D 2BR Horizon Suite 157 1 - 237,981 37,711,589
DECK
NSA
35E 3BR Horizon Suite 209 2 - 330,959 48,472,677
35F 2BR Horizon Suite 157 1 - 237,981 37,980,829
38A 3BR Grand Horizon Suite 231 2 - 361,398 61,122,717
DECK
NSA
45A 3BR Horizon Villa 282 3 - 452,855 81,580,686
45B 3BR Horizon Villa 282 3 - 452,855 80,855,646
45C 3BR Horizon Terrace Suite 270 3 - 436,252 67,768,657
45D 3BR Horizon Terrace Suite 270 3 - 436,252 68,277,457
46C 3BR Horizon Terrace Suite 270 3 - 436,252 67,053,157
46D 3BR Horizon Terrace Suite 270 3 - 436,113 67,561,957
47A 4BR Sky Villa 306 3 - 486,062 89,519,026
47B 3BR East Sky Suite 232 3 - 383,675 68,662,237
47C 3BR West Sky Suite 268 3 - 433,484 68,628,317
47D 3BR West Sky Suite 267 3 - 432,101 69,088,357
48A 4BR Sky Villa 306 3 - 486,062 89,681,206
49A 4BR Sky Villa 306 3 - 486,062 89,843,386
50A 4BR Sky Villa 306 3 - 486,062 90,005,566
51A 4BR Sky Villa 306 3 - 486,062 90,167,746
52A 4BR Sky Villa 306 3 - 486,062 90,329,926
53A 4BR Sky Villa 306 3 - 486,062 90,492,106
54A 4BR Sky Villa 306 3 - 486,062 90,654,286
55A 4BR Sky Villa 306 3 - 486,062 96,006,226
45,383.00 446.00 72,104,245.56 11,396,278,414.71

P/SLOT PRICE (NOV 12, 2018) ALLOCATION
2,857,143 ALI ETON PROPERTY DEVELOPMENT CORPORATION






693,214,285.71
Input
Parklinks North Tower
UNIT 16b
TYPE 2BR Classic Residence
AREA 141.00
UNIT PRICE 34,580,348.57
RPT 215,981.22
P/SLOT PRICE 1,607,142.86
PARKING SLOT P8-27
Deck -
P/SLOT AREA 15.10
DESCRIPTION UNIT 16b, 2BR Classic Residence, (PLUS 1 PSLOT/S P8-27)
# OF P/SLOT 1
# OF P/SLOT TYPE S
ALLOCATION ALI ETON PROPERTY DEVELOPMENT CORPORATION
TRANCHE 1
TURNOVER DATE Sep-25
Page 25
Input
TOTAL PRICE
36,187,491.43
Page 26
Name of Buyer: _____________________________ *THIS COMPUTATION SHEET IS VALID FOR MARCH 2019 ONLY

unit price 34,580,348.57
less: cash discount 2,894,999.31 CASH DISCOUNT = 8%
* Parking slot/s is/are appurtenant to the unit and cannot be sold separately.
CASH 30 [95(30days)-5(12th month)]
Month Principal VAT & Other Charges Total
Mar-19 200,000.00 200,000.00 reservation deposit
Apr-19 31,427,867.51 3,995,099.05
Apr-19 1,199,197.69 36,622,164.25 30days from reservation
Mar-20 1,664,624.61 1,664,624.61 12mos from reservation


unit price 34,580,348.57
PERTY DEVELOPMENT CORPORATION unit
May-19 31,771,648.68 4,038,524.04
May-19 1,208,547.75 37,018,720.47 60days from reservation

Name of Buyer: _____________________________ *THIS COMPUTATION SHEET IS VALID FOR AUG 2018 ONLY

unit price 34,580,348.57
CASH 120 [10% (30days)-85% (120days)-5%(24th month)]
Aug-18 500,000.00 500,000.00 reservation deposit
Sep-18 2,937,811.69 4,125,374.02 7,063,185.71 30days from reservation
Dec-18 29,221,399.33 -
Dec-18 1,162,810.93 30,384,210.25 120days from reservation
Aug-20 1,718,905.84 - 1,718,905.84 24mos after reservation

Name of Buyer: _____________________________ *THIS COMPUTATION SHEET IS VALID FOR DEC 2017 ONLY

unit price 34,580,348.57
less: cash discount 1,809,374.57 CASH DISCOUNT = 5.0%
value added tax 4,125,374.02 *must be submitted for booking on or before Dec. YE cut-off, otherwise,
other charges 1,162,810.93 account will be subjected to full VAT in 2018
CASH 120 [10% (30days)-85% (120days)-5%(24th month)]
Dec-17 2,937,811.69 412,537.40 3,350,349.09 30days from reservation
Mar-18 29,221,399.33 3,506,567.92
Mar-18 1,162,810.93 33,890,778.17 120days from reservation
Nov-19 1,718,905.84 206,268.70 1,925,174.54 24mos after reservation


unit price 34,580,348.57
RTY DEVELOPMENT CORPORATION unit
Cash 720 [50%(60days)-50%(24th month)]
Oct-18 16,869,995.89 4,168,799.01
Oct-18 1,172,618.18 22,211,413.07 60days from reservation
Aug-20 17,369,995.89 17,369,995.89 24mos after reservation


unit price 34,580,348.57
less: cash discount 3,256,874.23 *DISCOUNT = 9%
net selling price with VAT & OC 38,007,872.19 * valid if accompanied with bank loan approval
Cash 60 days (20-80 bank scheme)
Sep-18 6,086,123.44 3,951,674.06
Sep-18 1,125,580.93 11,163,378.43 client's equity (30 days from reservation)
Oct-18 26,344,493.76 26,344,493.76 bank proceeds (60 days from reservation)


unit price 34,580,348.57
Jun-19 32,115,429.85 4,081,949.03
Jun-19 1,218,897.81 37,416,276.69 90days from reservation


unit price 34,580,348.57
net selling price with VAT & OC 41,807,080.59 **Reservations made until November 30, 2018 only
be sold separately.
15-20(36)-65 @ 0% Interest
Jan-19 5,228,125.00 651,375.00 5,879,500.00
Feb-19 201,071.43 24,128.57 225,200.00
Mar-19 201,071.43 24,128.57 225,200.00
Apr-19 201,071.43 24,128.57 225,200.00
May-19 201,071.43 24,128.57 225,200.00
Jun-19 201,071.43 24,128.57 225,200.00
Jul-19 201,071.43 24,128.57 225,200.00
Aug-19 201,071.43 24,128.57 225,200.00
Sep-19 201,071.43 24,128.57 225,200.00
Oct-19 201,071.43 24,128.57 225,200.00
Nov-19 201,071.43 24,128.57 225,200.00
Dec-19 201,071.43 24,128.57 225,200.00
Jan-20 201,071.43 24,128.57 225,200.00
Feb-20 201,071.43 24,128.57 225,200.00
Mar-20 201,071.43 24,128.57 225,200.00
Apr-20 201,071.43 24,128.57 225,200.00
May-20 201,071.43 24,128.57 225,200.00
Jun-20 201,071.43 24,128.57 225,200.00
Jul-20 201,071.43 24,128.57 225,200.00
Aug-20 201,071.43 24,128.57 225,200.00
Sep-20 201,071.43 24,128.57 225,200.00
Oct-20 201,071.43 24,128.57 225,200.00
Nov-20 201,071.43 24,128.57 225,200.00
Dec-20 201,071.43 24,128.57 225,200.00
Jan-21 201,071.43 24,128.57 225,200.00
Feb-21 201,071.43 24,128.57 225,200.00
Mar-21 201,071.43 24,128.57 225,200.00
Apr-21 201,071.43 24,128.57 225,200.00
May-21 201,071.43 24,128.57 225,200.00
Jun-21 201,071.43 24,128.57 225,200.00
Jul-21 201,071.43 24,128.57 225,200.00
Aug-21 201,071.43 24,128.57 225,200.00
Sep-21 201,071.43 24,128.57 225,200.00
Oct-21 201,071.43 24,128.57 225,200.00
Nov-21 201,071.43 24,128.57 225,200.00
Dec-21 201,071.43 24,128.57 225,200.00
Jan-22 201,071.43 24,128.57 225,200.00
Jan-22 1,277,090.19 1,277,090.19
Feb-22 23,520,795.00 2,822,495.40 26,343,290.40
(0.00)


unit price 34,580,348.57
be sold separately.
Apr-19 5,228,125.00 651,375.00 5,879,500.00
May-19 415,714.29 49,885.71 465,600.00
Jun-19 415,714.29 49,885.71 465,600.00
Jul-19 415,714.29 49,885.71 465,600.00
Aug-19 415,714.29 49,885.71 465,600.00
Sep-19 415,714.29 49,885.71 465,600.00
Oct-19 415,714.29 49,885.71 465,600.00
Nov-19 415,714.29 49,885.71 465,600.00
Dec-19 415,714.29 49,885.71 465,600.00
Jan-20 415,714.29 49,885.71 465,600.00
Feb-20 415,714.29 49,885.71 465,600.00
Mar-20 415,714.29 49,885.71 465,600.00
Apr-20 415,714.29 49,885.71 465,600.00
May-20 415,714.29 49,885.71 465,600.00
Jun-20 415,714.29 49,885.71 465,600.00
Jul-20 415,714.29 49,885.71 465,600.00
Aug-20 415,714.29 49,885.71 465,600.00
Sep-20 415,714.29 49,885.71 465,600.00
Oct-20 415,714.29 49,885.71 465,600.00
Nov-20 415,714.29 49,885.71 465,600.00
Dec-20 415,714.29 49,885.71 465,600.00
Jan-21 415,714.29 49,885.71 465,600.00
Feb-21 415,714.29 49,885.71 465,600.00
Mar-21 415,714.29 49,885.71 465,600.00
Apr-21 415,714.29 49,885.71 465,600.00
May-21 415,714.29 49,885.71 465,600.00
Jun-21 415,714.29 49,885.71 465,600.00
Jul-21 415,714.29 49,885.71 465,600.00
Aug-21 415,714.29 49,885.71 465,600.00
Sep-21 415,714.29 49,885.71 465,600.00
Oct-21 415,714.29 49,885.71 465,600.00
Nov-21 415,714.29 49,885.71 465,600.00
Dec-21 415,714.29 49,885.71 465,600.00
Jan-22 415,714.29 49,885.71 465,600.00
Feb-22 415,714.29 49,885.71 465,600.00
Mar-22 415,714.29 49,885.71 465,600.00
Apr-22 415,714.29 49,885.71 465,600.00
May-22 415,714.29 49,885.71 465,600.00
Jun-22 415,714.29 49,885.71 465,600.00
Jul-22 415,714.29 49,885.71 465,600.00
Aug-22 415,714.29 49,885.71 465,600.00
Sep-22 415,714.29 49,885.71 465,600.00
Oct-22 415,714.29 49,885.71 465,600.00
Nov-22 415,714.29 49,885.71 465,600.00
Dec-22 415,714.29 49,885.71 465,600.00
Jan-23 415,714.29 49,885.71 465,600.00
Feb-23 415,714.29 49,885.71 465,600.00
Mar-23 415,714.29 49,885.71 465,600.00
Apr-23 415,714.29 49,885.71 465,600.00
May-23 415,714.29 49,885.71 465,600.00
Jun-23 415,714.29 49,885.71 465,600.00
Jul-23 415,714.29 49,885.71 465,600.00
Aug-23 415,714.29 49,885.71 465,600.00
Sep-23 415,714.29 49,885.71 465,600.00
Oct-23 415,714.29 49,885.71 465,600.00
Nov-23 415,714.29 49,885.71 465,600.00
Dec-23 415,714.29 49,885.71 465,600.00
Jan-24 415,714.29 49,885.71 465,600.00
Feb-24 415,714.29 49,885.71 465,600.00
Mar-24 415,714.29 49,885.71 465,600.00
Apr-24 415,714.29 49,885.71 465,600.00
May-24 415,714.29 49,885.71 465,600.00
Jun-24 415,714.29 49,885.71 465,600.00
Jul-24 415,714.29 49,885.71 465,600.00
Aug-24 415,714.29 49,885.71 465,600.00
Sep-24 415,714.29 49,885.71 465,600.00
Oct-24 415,714.29 49,885.71 465,600.00
Nov-24 415,714.29 49,885.71 465,600.00
Dec-24 415,714.29 49,885.71 465,600.00
Jan-25 415,714.29 49,885.71 465,600.00
Feb-25 415,714.29 49,885.71 465,600.00
Mar-25 415,714.29 49,885.71 465,600.00
Apr-25 415,714.29 49,885.71 465,600.00
May-25 415,714.29 49,885.71 465,600.00
May-25 1,277,090.19 1,277,090.19
Jun-25 412,223.57 49,466.83 461,690.40
(0.00)


unit price 34,580,348.57
be sold separately.
15-85(catch-up with bullets) @ 0% Interest
Dec-18 5,228,125.00 651,375.00 5,879,500.00
Jan-19 133,928.57 16,071.43 150,000.00
Feb-19 133,928.57 16,071.43 150,000.00
Mar-19 133,928.57 16,071.43 150,000.00
Apr-19 133,928.57 16,071.43 150,000.00
May-19 133,928.57 16,071.43 150,000.00
Jun-19 3,519,464.29 422,335.71 3,941,800.00
Jul-19 133,928.57 16,071.43 150,000.00
Aug-19 133,928.57 16,071.43 150,000.00
Sep-19 133,928.57 16,071.43 150,000.00
Oct-19 133,928.57 16,071.43 150,000.00
Nov-19 133,928.57 16,071.43 150,000.00
Dec-19 133,928.57 16,071.43 150,000.00
Jan-20 133,928.57 16,071.43 150,000.00
Feb-20 133,928.57 16,071.43 150,000.00
Mar-20 133,928.57 16,071.43 150,000.00
Apr-20 133,928.57 16,071.43 150,000.00
May-20 133,928.57 16,071.43 150,000.00
Jun-20 3,519,464.29 422,335.71 3,941,800.00
Jul-20 133,928.57 16,071.43 150,000.00
Aug-20 133,928.57 16,071.43 150,000.00
Sep-20 133,928.57 16,071.43 150,000.00
Oct-20 133,928.57 16,071.43 150,000.00
Nov-20 133,928.57 16,071.43 150,000.00
Dec-20 133,928.57 16,071.43 150,000.00
Jan-21 133,928.57 16,071.43 150,000.00
Feb-21 133,928.57 16,071.43 150,000.00
Mar-21 133,928.57 16,071.43 150,000.00
Apr-21 133,928.57 16,071.43 150,000.00
May-21 133,928.57 16,071.43 150,000.00
Jun-21 3,519,464.29 422,335.71 3,941,800.00
Jul-21 133,928.57 16,071.43 150,000.00
Aug-21 133,928.57 16,071.43 150,000.00
Sep-21 133,928.57 16,071.43 150,000.00
Oct-21 133,928.57 16,071.43 150,000.00
Nov-21 133,928.57 16,071.43 150,000.00
Dec-21 133,928.57 16,071.43 150,000.00
Jan-22 133,928.57 16,071.43 150,000.00
Feb-22 133,928.57 16,071.43 150,000.00
Mar-22 133,928.57 16,071.43 150,000.00
Apr-22 133,928.57 16,071.43 150,000.00
May-22 133,928.57 16,071.43 150,000.00
Jun-22 3,519,464.29 422,335.71 3,941,800.00
Jul-22 133,928.57 16,071.43 150,000.00
Aug-22 133,928.57 16,071.43 150,000.00
Sep-22 133,928.57 16,071.43 150,000.00
Oct-22 133,928.57 16,071.43 150,000.00
Nov-22 133,928.57 16,071.43 150,000.00
Dec-22 133,928.57 16,071.43 150,000.00
Jan-23 133,928.57 16,071.43 150,000.00
Feb-23 133,928.57 16,071.43 150,000.00
Mar-23 133,928.57 16,071.43 150,000.00
Apr-23 133,928.57 16,071.43 150,000.00
May-23 133,928.57 16,071.43 150,000.00
Jun-23 3,519,464.29 422,335.71 3,941,800.00
Jul-23 133,928.57 16,071.43 150,000.00
Aug-23 133,928.57 16,071.43 150,000.00
Sep-23 133,928.57 16,071.43 150,000.00
Oct-23 133,928.57 16,071.43 150,000.00
Nov-23 133,928.57 16,071.43 150,000.00
Dec-23 133,928.57 16,071.43 150,000.00
Jan-24 133,928.57 16,071.43 150,000.00
Feb-24 133,928.57 16,071.43 150,000.00
Mar-24 133,928.57 16,071.43 150,000.00
Apr-24 133,928.57 16,071.43 150,000.00
May-24 133,928.57 16,071.43 150,000.00
Jun-24 3,519,464.29 422,335.71 3,941,800.00
Jul-24 133,928.57 16,071.43 150,000.00
Aug-24 133,928.57 16,071.43 150,000.00
Sep-24 133,928.57 16,071.43 150,000.00
Oct-24 133,928.57 16,071.43 150,000.00
Nov-24 133,928.57 16,071.43 150,000.00
Dec-24 133,928.57 16,071.43 150,000.00
Jan-25 133,928.57 16,071.43 150,000.00
Feb-25 133,928.57 16,071.43 150,000.00
Mar-25 133,928.57 16,071.43 150,000.00
Apr-25 133,928.57 16,071.43 150,000.00
May-25 133,928.57 16,071.43 150,000.00
May-25 1,277,090.19 1,277,090.19
Jun-25 133,652.14 16,038.26 149,690.40
0.00

*THIS COMPUTATION SHEET IS VALID FOR JULY 2018 ONLY
unit price 34,580,348.57
be sold separately.
20-80(catch-up) with bullet @ 0% Interest
Jun-18 500,000.00 500,000.00 reservation deposit
Jul-18 6,737,500.00 868,500.00 7,606,000.00
Aug-18 289,553.57 34,746.43 324,300.00
Sep-18 289,553.57 34,746.43 324,300.00
Oct-18 289,553.57 34,746.43 324,300.00
Nov-18 289,553.57 34,746.43 324,300.00
Dec-18 289,553.57 34,746.43 324,300.00
Jan-19 3,618,750.00 434,250.00 4,053,000.00
Feb-19 294,910.71 35,389.29 330,300.00
Mar-19 294,910.71 35,389.29 330,300.00
Apr-19 294,910.71 35,389.29 330,300.00
May-19 294,910.71 35,389.29 330,300.00
Jun-19 294,910.71 35,389.29 330,300.00
Jul-19 294,910.71 35,389.29 330,300.00
Aug-19 294,910.71 35,389.29 330,300.00
Sep-19 294,910.71 35,389.29 330,300.00
Oct-19 294,910.71 35,389.29 330,300.00
Nov-19 294,910.71 35,389.29 330,300.00
Dec-19 294,910.71 35,389.29 330,300.00
Jan-20 294,910.71 35,389.29 330,300.00
Feb-20 294,910.71 35,389.29 330,300.00
Mar-20 294,910.71 35,389.29 330,300.00
Apr-20 294,910.71 35,389.29 330,300.00
May-20 294,910.71 35,389.29 330,300.00
Jun-20 294,910.71 35,389.29 330,300.00
Jul-20 294,910.71 35,389.29 330,300.00
Aug-20 294,910.71 35,389.29 330,300.00
Sep-20 294,910.71 35,389.29 330,300.00
Oct-20 294,910.71 35,389.29 330,300.00
Nov-20 294,910.71 35,389.29 330,300.00
Dec-20 294,910.71 35,389.29 330,300.00
Jan-21 294,910.71 35,389.29 330,300.00
Feb-21 294,910.71 35,389.29 330,300.00
Mar-21 294,910.71 35,389.29 330,300.00
Apr-21 294,910.71 35,389.29 330,300.00
May-21 294,910.71 35,389.29 330,300.00
Jun-21 294,910.71 35,389.29 330,300.00
Jul-21 294,910.71 35,389.29 330,300.00
Aug-21 294,910.71 35,389.29 330,300.00
Sep-21 294,910.71 35,389.29 330,300.00
Oct-21 294,910.71 35,389.29 330,300.00
Nov-21 294,910.71 35,389.29 330,300.00
Dec-21 294,910.71 35,389.29 330,300.00
Jan-22 294,910.71 35,389.29 330,300.00
Feb-22 294,910.71 35,389.29 330,300.00
Mar-22 294,910.71 35,389.29 330,300.00
Apr-22 294,910.71 35,389.29 330,300.00
May-22 294,910.71 35,389.29 330,300.00
Jun-22 294,910.71 35,389.29 330,300.00
Jul-22 294,910.71 35,389.29 330,300.00
Aug-22 294,910.71 35,389.29 330,300.00
Sep-22 294,910.71 35,389.29 330,300.00
Oct-22 294,910.71 35,389.29 330,300.00
Nov-22 294,910.71 35,389.29 330,300.00
Dec-22 294,910.71 35,389.29 330,300.00
Jan-23 294,910.71 35,389.29 330,300.00
Feb-23 294,910.71 35,389.29 330,300.00
Mar-23 294,910.71 35,389.29 330,300.00
Apr-23 294,910.71 35,389.29 330,300.00
May-23 294,910.71 35,389.29 330,300.00
Jun-23 294,910.71 35,389.29 330,300.00
Jul-23 294,910.71 35,389.29 330,300.00
Aug-23 294,910.71 35,389.29 330,300.00
Sep-23 294,910.71 35,389.29 330,300.00
Oct-23 294,910.71 35,389.29 330,300.00
Nov-23 294,910.71 35,389.29 330,300.00
Dec-23 294,910.71 35,389.29 330,300.00
Jan-24 294,910.71 35,389.29 330,300.00
Feb-24 294,910.71 35,389.29 330,300.00
Mar-24 294,910.71 35,389.29 330,300.00
Apr-24 294,910.71 35,389.29 330,300.00
May-24 294,910.71 35,389.29 330,300.00
Jun-24 294,910.71 35,389.29 330,300.00
Jul-24 294,910.71 35,389.29 330,300.00
Aug-24 294,910.71 35,389.29 330,300.00
Sep-24 294,910.71 35,389.29 330,300.00
Oct-24 294,910.71 35,389.29 330,300.00
Nov-24 294,910.71 35,389.29 330,300.00
Dec-24 294,910.71 35,389.29 330,300.00
Jan-25 294,910.71 35,389.29 330,300.00
Feb-25 294,910.71 35,389.29 330,300.00
Mar-25 294,910.71 35,389.29 330,300.00
Apr-25 294,910.71 35,389.29 330,300.00
May-25 294,910.71 35,389.29 330,300.00
Jun-25 294,910.71 35,389.29 330,300.00
Jul-25 294,910.71 35,389.29 330,300.00
Aug-25 294,910.71 35,389.29 330,300.00
Sep-25 294,910.71 35,389.29 330,300.00
Sep-25 1,208,938.17 1,208,938.17
Oct-25 290,616.43 34,873.97 325,490.40
0.00
unit price 34,580,348.57
be sold separately.
Apr-18 6,737,501.03 4,342,498.97 11,080,000.00
May-18 321,700.00 - 321,700.00
Jun-18 321,700.00 - 321,700.00
Jul-18 321,700.00 - 321,700.00
Aug-18 321,700.00 - 321,700.00
Sep-18 321,700.00 - 321,700.00
Oct-18 321,700.00 - 321,700.00
Nov-18 321,700.00 - 321,700.00
Dec-18 321,700.00 - 321,700.00
Jan-19 321,700.00 - 321,700.00
Feb-19 321,700.00 - 321,700.00
Mar-19 321,700.00 - 321,700.00
Apr-19 321,700.00 - 321,700.00
May-19 321,700.00 - 321,700.00
Jun-19 321,700.00 - 321,700.00
Jul-19 321,700.00 - 321,700.00
Aug-19 321,700.00 - 321,700.00
Sep-19 321,700.00 - 321,700.00
Oct-19 321,700.00 - 321,700.00
Nov-19 321,700.00 - 321,700.00
Dec-19 321,700.00 - 321,700.00
Jan-20 321,700.00 - 321,700.00
Feb-20 321,700.00 - 321,700.00
Mar-20 321,700.00 - 321,700.00
Apr-20 321,700.00 - 321,700.00
May-20 321,700.00 - 321,700.00
Jun-20 321,700.00 - 321,700.00
Jul-20 321,700.00 - 321,700.00
Aug-20 321,700.00 - 321,700.00
Sep-20 321,700.00 - 321,700.00
Oct-20 321,700.00 - 321,700.00
Nov-20 321,700.00 - 321,700.00
Dec-20 321,700.00 - 321,700.00
Jan-21 321,700.00 - 321,700.00
Feb-21 321,700.00 - 321,700.00
Mar-21 321,700.00 - 321,700.00
Apr-21 321,700.00 - 321,700.00
May-21 321,700.00 - 321,700.00
Jun-21 321,700.00 - 321,700.00
Jul-21 321,700.00 - 321,700.00
Aug-21 321,700.00 - 321,700.00
Sep-21 321,700.00 - 321,700.00
Oct-21 321,700.00 - 321,700.00
Nov-21 321,700.00 - 321,700.00
Dec-21 321,700.00 - 321,700.00
Jan-22 321,700.00 - 321,700.00
Feb-22 321,700.00 - 321,700.00
Mar-22 321,700.00 - 321,700.00
Apr-22 321,700.00 - 321,700.00
May-22 321,700.00 - 321,700.00
Jun-22 321,700.00 - 321,700.00
Jul-22 321,700.00 - 321,700.00
Aug-22 321,700.00 - 321,700.00
Sep-22 321,700.00 - 321,700.00
Oct-22 321,700.00 - 321,700.00
Nov-22 321,700.00 - 321,700.00
Dec-22 321,700.00 - 321,700.00
Jan-23 321,700.00 - 321,700.00
Feb-23 321,700.00 - 321,700.00
Mar-23 321,700.00 - 321,700.00
Apr-23 321,700.00 - 321,700.00
May-23 321,700.00 - 321,700.00
Jun-23 321,700.00 - 321,700.00
Jul-23 321,700.00 - 321,700.00
Aug-23 321,700.00 - 321,700.00
Sep-23 321,700.00 - 321,700.00
Oct-23 321,700.00 - 321,700.00
Nov-23 321,700.00 - 321,700.00
Dec-23 321,700.00 - 321,700.00
Jan-24 321,700.00 - 321,700.00
Feb-24 321,700.00 - 321,700.00
Mar-24 321,700.00 - 321,700.00
Apr-24 321,700.00 - 321,700.00
May-24 321,700.00 - 321,700.00
Jun-24 321,700.00 - 321,700.00
Jul-24 321,700.00 - 321,700.00
Aug-24 321,700.00 - 321,700.00
Sep-24 321,700.00 - 321,700.00
Oct-24 321,700.00 - 321,700.00
Nov-24 321,700.00 - 321,700.00
Dec-24 321,700.00 - 321,700.00
Jan-25 321,700.00 - 321,700.00
Feb-25 321,700.00 - 321,700.00
Mar-25 321,700.00 - 321,700.00
Apr-25 321,700.00 - 321,700.00
May-25 321,700.00 - 321,700.00
Jun-25 321,700.00 - 321,700.00
Jul-25 321,700.00 - 321,700.00
Aug-25 321,700.00 - 321,700.00
Sep-25 321,700.00 - 321,700.00
Sep-25 1,208,938.17 1,208,938.17
Oct-25 318,690.40 - 318,690.40
0.00
*THIS COMPUTATION SHEET IS VALID FOR AUG 2018 ONLY
unit price 34,580,348.57
be sold separately.
Sep-18 6,737,500.00 868,500.00 7,606,000.00
Oct-18 329,017.86 39,482.14 368,500.00
Nov-18 329,017.86 39,482.14 368,500.00
Dec-18 329,017.86 39,482.14 368,500.00
Jan-19 329,017.86 39,482.14 368,500.00
Feb-19 329,017.86 39,482.14 368,500.00
Mar-19 329,017.86 39,482.14 368,500.00
Apr-19 329,017.86 39,482.14 368,500.00
May-19 329,017.86 39,482.14 368,500.00
Jun-19 329,017.86 39,482.14 368,500.00
Jul-19 329,017.86 39,482.14 368,500.00
Aug-19 329,017.86 39,482.14 368,500.00
Sep-19 329,017.86 39,482.14 368,500.00
Oct-19 329,017.86 39,482.14 368,500.00
Nov-19 329,017.86 39,482.14 368,500.00
Dec-19 329,017.86 39,482.14 368,500.00
Jan-20 329,017.86 39,482.14 368,500.00
Feb-20 329,017.86 39,482.14 368,500.00
Mar-20 329,017.86 39,482.14 368,500.00
Apr-20 329,017.86 39,482.14 368,500.00
May-20 329,017.86 39,482.14 368,500.00
Jun-20 329,017.86 39,482.14 368,500.00
Jul-20 329,017.86 39,482.14 368,500.00
Aug-20 329,017.86 39,482.14 368,500.00
Sep-20 329,017.86 39,482.14 368,500.00
Oct-20 329,017.86 39,482.14 368,500.00
Nov-20 329,017.86 39,482.14 368,500.00
Dec-20 329,017.86 39,482.14 368,500.00
Jan-21 329,017.86 39,482.14 368,500.00
Feb-21 329,017.86 39,482.14 368,500.00
Mar-21 329,017.86 39,482.14 368,500.00
Apr-21 329,017.86 39,482.14 368,500.00
May-21 329,017.86 39,482.14 368,500.00
Jun-21 329,017.86 39,482.14 368,500.00
Jul-21 329,017.86 39,482.14 368,500.00
Aug-21 329,017.86 39,482.14 368,500.00
Sep-21 329,017.86 39,482.14 368,500.00
Oct-21 329,017.86 39,482.14 368,500.00
Nov-21 329,017.86 39,482.14 368,500.00
Dec-21 329,017.86 39,482.14 368,500.00
Jan-22 329,017.86 39,482.14 368,500.00
Feb-22 329,017.86 39,482.14 368,500.00
Mar-22 329,017.86 39,482.14 368,500.00
Apr-22 329,017.86 39,482.14 368,500.00
May-22 329,017.86 39,482.14 368,500.00
Jun-22 329,017.86 39,482.14 368,500.00
Jul-22 329,017.86 39,482.14 368,500.00
Aug-22 329,017.86 39,482.14 368,500.00
Sep-22 329,017.86 39,482.14 368,500.00
Oct-22 329,017.86 39,482.14 368,500.00
Nov-22 329,017.86 39,482.14 368,500.00
Dec-22 329,017.86 39,482.14 368,500.00
Jan-23 329,017.86 39,482.14 368,500.00
Feb-23 329,017.86 39,482.14 368,500.00
Mar-23 329,017.86 39,482.14 368,500.00
Apr-23 329,017.86 39,482.14 368,500.00
May-23 329,017.86 39,482.14 368,500.00
Jun-23 329,017.86 39,482.14 368,500.00
Jul-23 329,017.86 39,482.14 368,500.00
Aug-23 329,017.86 39,482.14 368,500.00
Sep-23 329,017.86 39,482.14 368,500.00
Oct-23 329,017.86 39,482.14 368,500.00
Nov-23 329,017.86 39,482.14 368,500.00
Dec-23 329,017.86 39,482.14 368,500.00
Jan-24 329,017.86 39,482.14 368,500.00
Feb-24 329,017.86 39,482.14 368,500.00
Mar-24 329,017.86 39,482.14 368,500.00
Apr-24 329,017.86 39,482.14 368,500.00
May-24 329,017.86 39,482.14 368,500.00
Jun-24 329,017.86 39,482.14 368,500.00
Jul-24 329,017.86 39,482.14 368,500.00
Aug-24 329,017.86 39,482.14 368,500.00
Sep-24 329,017.86 39,482.14 368,500.00
Oct-24 329,017.86 39,482.14 368,500.00
Nov-24 329,017.86 39,482.14 368,500.00
Dec-24 329,017.86 39,482.14 368,500.00
Jan-25 329,017.86 39,482.14 368,500.00
Feb-25 329,017.86 39,482.14 368,500.00
Mar-25 329,017.86 39,482.14 368,500.00
Apr-25 329,017.86 39,482.14 368,500.00
May-25 329,017.86 39,482.14 368,500.00
Jun-25 329,017.86 39,482.14 368,500.00
Jul-25 329,017.86 39,482.14 368,500.00
Aug-25 329,017.86 39,482.14 368,500.00
Sep-25 329,017.86 39,482.14 368,500.00
Oct-25 329,017.86 39,482.14 368,500.00
Nov-25 329,017.86 39,482.14 368,500.00
Dec-25 329,017.86 39,482.14 368,500.00
Dec-25 1,208,938.17 1,208,938.17
Jan-26 325,437.86 39,052.54 364,490.40
(0.00)

*THIS COMPUTATION SHEET IS VALID FOR MARCH 2018 ONLY
unit price 34,580,348.57
be sold separately.
Apr-18 6,737,501.03 4,342,498.97 11,080,000.00
May-18 311,300.00 - 311,300.00
Jun-18 311,300.00 - 311,300.00
Jul-18 311,300.00 - 311,300.00
Aug-18 311,300.00 - 311,300.00
Sep-18 311,300.00 - 311,300.00
Oct-18 311,300.00 - 311,300.00
Nov-18 311,300.00 - 311,300.00
Dec-18 311,300.00 - 311,300.00
Jan-19 311,300.00 - 311,300.00
Feb-19 311,300.00 - 311,300.00
Mar-19 311,300.00 - 311,300.00
Apr-19 311,300.00 - 311,300.00
May-19 311,300.00 - 311,300.00
Jun-19 311,300.00 - 311,300.00
Jul-19 311,300.00 - 311,300.00
Aug-19 311,300.00 - 311,300.00
Sep-19 311,300.00 - 311,300.00
Oct-19 311,300.00 - 311,300.00
Nov-19 311,300.00 - 311,300.00
Dec-19 311,300.00 - 311,300.00
Jan-20 311,300.00 - 311,300.00
Feb-20 311,300.00 - 311,300.00
Mar-20 311,300.00 - 311,300.00
Apr-20 311,300.00 - 311,300.00
May-20 311,300.00 - 311,300.00
Jun-20 311,300.00 - 311,300.00
Jul-20 311,300.00 - 311,300.00
Aug-20 311,300.00 - 311,300.00
Sep-20 311,300.00 - 311,300.00
Oct-20 311,300.00 - 311,300.00
Nov-20 311,300.00 - 311,300.00
Dec-20 311,300.00 - 311,300.00
Jan-21 311,300.00 - 311,300.00
Feb-21 311,300.00 - 311,300.00
Mar-21 311,300.00 - 311,300.00
Apr-21 311,300.00 - 311,300.00
May-21 311,300.00 - 311,300.00
Jun-21 311,300.00 - 311,300.00
Jul-21 311,300.00 - 311,300.00
Aug-21 311,300.00 - 311,300.00
Sep-21 311,300.00 - 311,300.00
Oct-21 311,300.00 - 311,300.00
Nov-21 311,300.00 - 311,300.00
Dec-21 311,300.00 - 311,300.00
Jan-22 311,300.00 - 311,300.00
Feb-22 311,300.00 - 311,300.00
Mar-22 311,300.00 - 311,300.00
Apr-22 311,300.00 - 311,300.00
May-22 311,300.00 - 311,300.00
Jun-22 311,300.00 - 311,300.00
Jul-22 311,300.00 - 311,300.00
Aug-22 311,300.00 - 311,300.00
Sep-22 311,300.00 - 311,300.00
Oct-22 311,300.00 - 311,300.00
Nov-22 311,300.00 - 311,300.00
Dec-22 311,300.00 - 311,300.00
Jan-23 311,300.00 - 311,300.00
Feb-23 311,300.00 - 311,300.00
Mar-23 311,300.00 - 311,300.00
Apr-23 311,300.00 - 311,300.00
May-23 311,300.00 - 311,300.00
Jun-23 311,300.00 - 311,300.00
Jul-23 311,300.00 - 311,300.00
Aug-23 311,300.00 - 311,300.00
Sep-23 311,300.00 - 311,300.00
Oct-23 311,300.00 - 311,300.00
Nov-23 311,300.00 - 311,300.00
Dec-23 311,300.00 - 311,300.00
Jan-24 311,300.00 - 311,300.00
Feb-24 311,300.00 - 311,300.00
Mar-24 311,300.00 - 311,300.00
Apr-24 311,300.00 - 311,300.00
May-24 311,300.00 - 311,300.00
Jun-24 311,300.00 - 311,300.00
Jul-24 311,300.00 - 311,300.00
Aug-24 311,300.00 - 311,300.00
Sep-24 311,300.00 - 311,300.00
Oct-24 311,300.00 - 311,300.00
Nov-24 311,300.00 - 311,300.00
Dec-24 311,300.00 - 311,300.00
Jan-25 311,300.00 - 311,300.00
Feb-25 311,300.00 - 311,300.00
Mar-25 311,300.00 - 311,300.00
Apr-25 311,300.00 - 311,300.00
May-25 311,300.00 - 311,300.00
Jun-25 311,300.00 - 311,300.00
Jul-25 311,300.00 - 311,300.00
Aug-25 311,300.00 - 311,300.00
Sep-25 311,300.00 - 311,300.00
Oct-25 311,300.00 - 311,300.00
Nov-25 311,300.00 - 311,300.00
Dec-25 311,300.00 - 311,300.00
Dec-25 1,208,938.17 1,208,938.17
Jan-26 310,390.40 - 310,390.40
0.00
unit price 34,580,348.57
be sold separately.
Dec-17 6,737,500.00 868,500.00 7,606,000.00
Jan-18 308,035.71 36,964.29 345,000.00
Feb-18 308,035.71 36,964.29 345,000.00
Mar-18 308,035.71 36,964.29 345,000.00
Apr-18 308,035.71 36,964.29 345,000.00
May-18 308,035.71 36,964.29 345,000.00
Jun-18 308,035.71 36,964.29 345,000.00
Jul-18 308,035.71 36,964.29 345,000.00
Aug-18 308,035.71 36,964.29 345,000.00
Sep-18 308,035.71 36,964.29 345,000.00
Oct-18 308,035.71 36,964.29 345,000.00
Nov-18 308,035.71 36,964.29 345,000.00
Dec-18 308,035.71 36,964.29 345,000.00
Jan-19 308,035.71 36,964.29 345,000.00
Feb-19 308,035.71 36,964.29 345,000.00
Mar-19 308,035.71 36,964.29 345,000.00
Apr-19 308,035.71 36,964.29 345,000.00
May-19 308,035.71 36,964.29 345,000.00
Jun-19 308,035.71 36,964.29 345,000.00
Jul-19 308,035.71 36,964.29 345,000.00
Aug-19 308,035.71 36,964.29 345,000.00
Sep-19 308,035.71 36,964.29 345,000.00
Oct-19 308,035.71 36,964.29 345,000.00
Nov-19 308,035.71 36,964.29 345,000.00
Dec-19 308,035.71 36,964.29 345,000.00
Jan-20 308,035.71 36,964.29 345,000.00
Feb-20 308,035.71 36,964.29 345,000.00
Mar-20 308,035.71 36,964.29 345,000.00
Apr-20 308,035.71 36,964.29 345,000.00
May-20 308,035.71 36,964.29 345,000.00
Jun-20 308,035.71 36,964.29 345,000.00
Jul-20 308,035.71 36,964.29 345,000.00
Aug-20 308,035.71 36,964.29 345,000.00
Sep-20 308,035.71 36,964.29 345,000.00
Oct-20 308,035.71 36,964.29 345,000.00
Nov-20 308,035.71 36,964.29 345,000.00
Dec-20 308,035.71 36,964.29 345,000.00
Jan-21 308,035.71 36,964.29 345,000.00
Feb-21 308,035.71 36,964.29 345,000.00
Mar-21 308,035.71 36,964.29 345,000.00
Apr-21 308,035.71 36,964.29 345,000.00
May-21 308,035.71 36,964.29 345,000.00
Jun-21 308,035.71 36,964.29 345,000.00
Jul-21 308,035.71 36,964.29 345,000.00
Aug-21 308,035.71 36,964.29 345,000.00
Sep-21 308,035.71 36,964.29 345,000.00
Oct-21 308,035.71 36,964.29 345,000.00
Nov-21 308,035.71 36,964.29 345,000.00
Dec-21 308,035.71 36,964.29 345,000.00
Jan-22 308,035.71 36,964.29 345,000.00
Feb-22 308,035.71 36,964.29 345,000.00
Mar-22 308,035.71 36,964.29 345,000.00
Apr-22 308,035.71 36,964.29 345,000.00
May-22 308,035.71 36,964.29 345,000.00
Jun-22 308,035.71 36,964.29 345,000.00
Jul-22 308,035.71 36,964.29 345,000.00
Aug-22 308,035.71 36,964.29 345,000.00
Sep-22 308,035.71 36,964.29 345,000.00
Oct-22 308,035.71 36,964.29 345,000.00
Nov-22 308,035.71 36,964.29 345,000.00
Dec-22 308,035.71 36,964.29 345,000.00
Jan-23 308,035.71 36,964.29 345,000.00
Feb-23 308,035.71 36,964.29 345,000.00
Mar-23 308,035.71 36,964.29 345,000.00
Apr-23 308,035.71 36,964.29 345,000.00
May-23 308,035.71 36,964.29 345,000.00
Jun-23 308,035.71 36,964.29 345,000.00
Jul-23 308,035.71 36,964.29 345,000.00
Aug-23 308,035.71 36,964.29 345,000.00
Sep-23 308,035.71 36,964.29 345,000.00
Oct-23 308,035.71 36,964.29 345,000.00
Nov-23 308,035.71 36,964.29 345,000.00
Dec-23 308,035.71 36,964.29 345,000.00
Jan-24 308,035.71 36,964.29 345,000.00
Feb-24 308,035.71 36,964.29 345,000.00
Mar-24 308,035.71 36,964.29 345,000.00
Apr-24 308,035.71 36,964.29 345,000.00
May-24 308,035.71 36,964.29 345,000.00
Jun-24 308,035.71 36,964.29 345,000.00
Jul-24 308,035.71 36,964.29 345,000.00
Aug-24 308,035.71 36,964.29 345,000.00
Sep-24 308,035.71 36,964.29 345,000.00
Oct-24 308,035.71 36,964.29 345,000.00
Nov-24 308,035.71 36,964.29 345,000.00
Dec-24 308,035.71 36,964.29 345,000.00
Jan-25 308,035.71 36,964.29 345,000.00
Feb-25 308,035.71 36,964.29 345,000.00
Mar-25 308,035.71 36,964.29 345,000.00
Apr-25 308,035.71 36,964.29 345,000.00
May-25 308,035.71 36,964.29 345,000.00
Jun-25 308,035.71 36,964.29 345,000.00
Jul-25 308,035.71 36,964.29 345,000.00
Aug-25 308,035.71 36,964.29 345,000.00
Sep-25 308,035.71 36,964.29 345,000.00
Sep-25 1,208,938.17 1,208,938.17
Oct-25 302,670.00 36,320.40 338,990.40
0.00

unit price 34,580,348.57
be sold separately.
Dec-17 6,737,500.00 868,500.00 7,606,000.00
Jan-18 298,482.14 35,817.86 334,300.00
Feb-18 298,482.14 35,817.86 334,300.00
Mar-18 298,482.14 35,817.86 334,300.00
Apr-18 298,482.14 35,817.86 334,300.00
May-18 298,482.14 35,817.86 334,300.00
Jun-18 298,482.14 35,817.86 334,300.00
Jul-18 298,482.14 35,817.86 334,300.00
Aug-18 298,482.14 35,817.86 334,300.00
Sep-18 298,482.14 35,817.86 334,300.00
Oct-18 298,482.14 35,817.86 334,300.00
Nov-18 298,482.14 35,817.86 334,300.00
Dec-18 298,482.14 35,817.86 334,300.00
Jan-19 298,482.14 35,817.86 334,300.00
Feb-19 298,482.14 35,817.86 334,300.00
Mar-19 298,482.14 35,817.86 334,300.00
Apr-19 298,482.14 35,817.86 334,300.00
May-19 298,482.14 35,817.86 334,300.00
Jun-19 298,482.14 35,817.86 334,300.00
Jul-19 298,482.14 35,817.86 334,300.00
Aug-19 298,482.14 35,817.86 334,300.00
Sep-19 298,482.14 35,817.86 334,300.00
Oct-19 298,482.14 35,817.86 334,300.00
Nov-19 298,482.14 35,817.86 334,300.00
Dec-19 298,482.14 35,817.86 334,300.00
Jan-20 298,482.14 35,817.86 334,300.00
Feb-20 298,482.14 35,817.86 334,300.00
Mar-20 298,482.14 35,817.86 334,300.00
Apr-20 298,482.14 35,817.86 334,300.00
May-20 298,482.14 35,817.86 334,300.00
Jun-20 298,482.14 35,817.86 334,300.00
Jul-20 298,482.14 35,817.86 334,300.00
Aug-20 298,482.14 35,817.86 334,300.00
Sep-20 298,482.14 35,817.86 334,300.00
Oct-20 298,482.14 35,817.86 334,300.00
Nov-20 298,482.14 35,817.86 334,300.00
Dec-20 298,482.14 35,817.86 334,300.00
Jan-21 298,482.14 35,817.86 334,300.00
Feb-21 298,482.14 35,817.86 334,300.00
Mar-21 298,482.14 35,817.86 334,300.00
Apr-21 298,482.14 35,817.86 334,300.00
May-21 298,482.14 35,817.86 334,300.00
Jun-21 298,482.14 35,817.86 334,300.00
Jul-21 298,482.14 35,817.86 334,300.00
Aug-21 298,482.14 35,817.86 334,300.00
Sep-21 298,482.14 35,817.86 334,300.00
Oct-21 298,482.14 35,817.86 334,300.00
Nov-21 298,482.14 35,817.86 334,300.00
Dec-21 298,482.14 35,817.86 334,300.00
Jan-22 298,482.14 35,817.86 334,300.00
Feb-22 298,482.14 35,817.86 334,300.00
Mar-22 298,482.14 35,817.86 334,300.00
Apr-22 298,482.14 35,817.86 334,300.00
May-22 298,482.14 35,817.86 334,300.00
Jun-22 298,482.14 35,817.86 334,300.00
Jul-22 298,482.14 35,817.86 334,300.00
Aug-22 298,482.14 35,817.86 334,300.00
Sep-22 298,482.14 35,817.86 334,300.00
Oct-22 298,482.14 35,817.86 334,300.00
Nov-22 298,482.14 35,817.86 334,300.00
Dec-22 298,482.14 35,817.86 334,300.00
Jan-23 298,482.14 35,817.86 334,300.00
Feb-23 298,482.14 35,817.86 334,300.00
Mar-23 298,482.14 35,817.86 334,300.00
Apr-23 298,482.14 35,817.86 334,300.00
May-23 298,482.14 35,817.86 334,300.00
Jun-23 298,482.14 35,817.86 334,300.00
Jul-23 298,482.14 35,817.86 334,300.00
Aug-23 298,482.14 35,817.86 334,300.00
Sep-23 298,482.14 35,817.86 334,300.00
Oct-23 298,482.14 35,817.86 334,300.00
Nov-23 298,482.14 35,817.86 334,300.00
Dec-23 298,482.14 35,817.86 334,300.00
Jan-24 298,482.14 35,817.86 334,300.00
Feb-24 298,482.14 35,817.86 334,300.00
Mar-24 298,482.14 35,817.86 334,300.00
Apr-24 298,482.14 35,817.86 334,300.00
May-24 298,482.14 35,817.86 334,300.00
Jun-24 298,482.14 35,817.86 334,300.00
Jul-24 298,482.14 35,817.86 334,300.00
Aug-24 298,482.14 35,817.86 334,300.00
Sep-24 298,482.14 35,817.86 334,300.00
Oct-24 298,482.14 35,817.86 334,300.00
Nov-24 298,482.14 35,817.86 334,300.00
Dec-24 298,482.14 35,817.86 334,300.00
Jan-25 298,482.14 35,817.86 334,300.00
Feb-25 298,482.14 35,817.86 334,300.00
Mar-25 298,482.14 35,817.86 334,300.00
Apr-25 298,482.14 35,817.86 334,300.00
May-25 298,482.14 35,817.86 334,300.00
Jun-25 298,482.14 35,817.86 334,300.00
Jul-25 298,482.14 35,817.86 334,300.00
Aug-25 298,482.14 35,817.86 334,300.00
Sep-25 298,482.14 35,817.86 334,300.00
Oct-25 298,482.14 35,817.86 334,300.00
Nov-25 298,482.14 35,817.86 334,300.00
Dec-25 298,482.14 35,817.86 334,300.00
Dec-25 1,208,938.17 1,208,938.17
Jan-26 295,705.71 35,484.69 331,190.40
0.00

BVB

Hochgeladen von

Dokumentinformationen

Originaltitel

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

BVB

Hochgeladen von

Copyright:

Verfügbare Formate

Name of Buyer: _____________________________ NOT ALLOWED

File Name: 459355743.xlsx Print Date: 02/11/2020

File Name: 459355743.xlsx Print Date: 02/11/2020

File Name: 459355743.xlsx Print Date: 02/11/2020

File Name: 459355743.xlsx Print Date: 02/11/2020

File Name: 459355743.xlsx Print Date: 02/11/2020

File Name: 459355743.xlsx Print Date: 02/11/2020

File Name: 459355743.xlsx Print Date: 02/11/2020

File Name: 459355743.xlsx Print Date: 02/11/2020

Parklinks North Tower ANNEX A

File Name: 459355743.xlsx Print Date: 02/11/2020

Parklinks North Tower ANNEX A

File Name: 459355743.xlsx Print Date: 02/11/2020

45,383.00 446.00 72,104,245.56 11,396,278,414.71

2,857,143 ALI ETON PROPERTY DEVELOPMENT CORPORATION

1,607,143 ALI ETON PROPERTY DEVELOPMENT CORPORATION

1,607,143 ALI ETON PROPERTY DEVELOPMENT CORPORATION

1,607,143 ALI ETON PROPERTY DEVELOPMENT CORPORATION

3,214,286 ALI ETON PROPERTY DEVELOPMENT CORPORATION

3,214,286 ALI ETON PROPERTY DEVELOPMENT CORPORATION

Parklinks North Tower

Parklinks North Tower ANNEX A

File Name: 459355743.xlsx Print Date: 02/11/2020

Parklinks North Tower ANNEX A

File Name: 459355743.xlsx Print Date: 02/11/2020

PARK CENTRAL TOWERS NORTH TOWER ANNEX A

File Name: 459355743.xlsx Print Date: 02/11/2020

PARK CENTRAL TOWERS NORTH TOWER ANNEX A

File Name: 459355743.xlsx Print Date: 02/11/2020

PARK CENTRAL TOWERS NORTH TOWER ANNEX A

File Name: 459355743.xlsx Print Date: 02/11/2020

PARK CENTRAL TOWERS NORTH TOWER ANNEX A

File Name: 459355743.xlsx Print Date: 02/11/2020

Parklinks North Tower ANNEX A

File Name: 459355743.xlsx Print Date: 02/11/2020

Parklinks North Tower ANNEX A

File Name: 459355743.xlsx Print Date: 02/11/2020

Parklinks North Tower ANNEX A

File Name: 459355743.xlsx Print Date: 02/11/2020

Parklinks North Tower ANNEX A

File Name: 459355743.xlsx Print Date: 02/11/2020

File Name: 459355743.xlsx Print Date: 02/11/2020

File Name: 459355743.xlsx Print Date: 02/11/2020

File Name: 459355743.xlsx Print Date: 02/11/2020

Das könnte Ihnen auch gefallen