0% found this document useful (0 votes)

66 views62 pages

The ALCOVES - RAIN OR SHINE PROMO - VALID FOR RESERVATIONS MADE FROM JULY 1 TO 31, 2019 ONLY

This document is a property purchase computation sheet from Southportal Properties, Inc. It details the purchase of Unit 37B, a 3 bedroom sky villa with additional parking slots, with a list price of 58.88 million pesos. It outlines a payment scheme of monthly installments over 24 months to cover the principal, interest, VAT and other charges. The final payment will be made in February 2020 to complete the purchase.

Uploaded by

Adrian Francisco

We take content rights seriously. If you suspect this is your content, claim it here.

Available Formats

Download as XLSX, PDF, TXT or read online on Scribd

0% found this document useful (0 votes)

66 views62 pages

The ALCOVES - RAIN OR SHINE PROMO - VALID FOR RESERVATIONS MADE FROM JULY 1 TO 31, 2019 ONLY

Uploaded by

Adrian Francisco

We take content rights seriously. If you suspect this is your content, claim it here.

Available Formats

Download as XLSX, PDF, TXT or read online on Scribd

You are on page 1/ 62

Name of Buyer: _____________________________ NOT ALLOWED

This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 1 ONLY
*THIS COMPUTATION SHEET IS VALID FOR JUNE 2017 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
value added tax 7,065,600.00
other charges 1,892,725.40

Pls issue check to: Southportal Properties, Inc.

10-90(catch-up) @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
Jun-17 100,000.00 100,000.00 reservation deposit
Jul-17 5,788,000.00 7,065,600.00 12,853,600.00 30 days from reservation
Aug-17 1,656,000.00 - 1,656,000.00
Sep-17 1,656,000.00 - 1,656,000.00
Oct-17 1,656,000.00 - 1,656,000.00
Nov-17 1,656,000.00 - 1,656,000.00
Dec-17 1,656,000.00 - 1,656,000.00
Jan-18 1,656,000.00 - 1,656,000.00
Feb-18 1,656,000.00 - 1,656,000.00
Mar-18 1,656,000.00 - 1,656,000.00
Apr-18 1,656,000.00 - 1,656,000.00
May-18 1,656,000.00 - 1,656,000.00
Jun-18 1,656,000.00 - 1,656,000.00
Jul-18 1,656,000.00 - 1,656,000.00
Aug-18 1,656,000.00 - 1,656,000.00
Sep-18 1,656,000.00 - 1,656,000.00
Oct-18 1,656,000.00 - 1,656,000.00
Nov-18 1,656,000.00 - 1,656,000.00
Dec-18 1,656,000.00 - 1,656,000.00
Jan-19 1,656,000.00 - 1,656,000.00
Feb-19 1,656,000.00 - 1,656,000.00
Mar-19 1,656,000.00 - 1,656,000.00
Apr-19 1,656,000.00 - 1,656,000.00
May-19 1,656,000.00 - 1,656,000.00
Jun-19 1,656,000.00 - 1,656,000.00
Jul-19 1,656,000.00 - 1,656,000.00
Aug-19 1,656,000.00 - 1,656,000.00
Sep-19 1,656,000.00 - 1,656,000.00
Oct-19 1,656,000.00 - 1,656,000.00
Nov-19 1,656,000.00 - 1,656,000.00
Dec-19 1,656,000.00 - 1,656,000.00
Jan-20 1,656,000.00 - 1,656,000.00
Feb-20 1,656,000.00 - 1,656,000.00
Feb-20 1,892,725.40 1,892,725.40
Mar-20 1,656,000.00 - 1,656,000.00

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: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ NOT ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 2 ONLY
*THIS COMPUTATION SHEET IS VALID FOR JUNE 2017 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
value added tax 7,065,600.00
other charges 1,892,725.40

Pls issue check to: Southportal Properties, Inc.

10-90(catch-up) @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
Jun-17 100,000.00 100,000.00 reservation deposit
Jul-17 5,788,000.00 7,065,600.00 12,853,600.00 30 days from reservation
Aug-17 1,514,100.00 - 1,514,100.00
Sep-17 1,514,100.00 - 1,514,100.00
Oct-17 1,514,100.00 - 1,514,100.00
Nov-17 1,514,100.00 - 1,514,100.00
Dec-17 1,514,100.00 - 1,514,100.00
Jan-18 1,514,100.00 - 1,514,100.00
Feb-18 1,514,100.00 - 1,514,100.00
Mar-18 1,514,100.00 - 1,514,100.00
Apr-18 1,514,100.00 - 1,514,100.00
May-18 1,514,100.00 - 1,514,100.00
Jun-18 1,514,100.00 - 1,514,100.00
Jul-18 1,514,100.00 - 1,514,100.00
Aug-18 1,514,100.00 - 1,514,100.00
Sep-18 1,514,100.00 - 1,514,100.00
Oct-18 1,514,100.00 - 1,514,100.00
Nov-18 1,514,100.00 - 1,514,100.00
Dec-18 1,514,100.00 - 1,514,100.00
Jan-19 1,514,100.00 - 1,514,100.00
Feb-19 1,514,100.00 - 1,514,100.00
Mar-19 1,514,100.00 - 1,514,100.00
Apr-19 1,514,100.00 - 1,514,100.00
May-19 1,514,100.00 - 1,514,100.00
Jun-19 1,514,100.00 - 1,514,100.00
Jul-19 1,514,100.00 - 1,514,100.00
Aug-19 1,514,100.00 - 1,514,100.00
Sep-19 1,514,100.00 - 1,514,100.00
Oct-19 1,514,100.00 - 1,514,100.00
Nov-19 1,514,100.00 - 1,514,100.00
Dec-19 1,514,100.00 - 1,514,100.00
Jan-20 1,514,100.00 - 1,514,100.00
Feb-20 1,514,100.00 - 1,514,100.00
Mar-20 1,514,100.00 - 1,514,100.00
Apr-20 1,514,100.00 - 1,514,100.00
May-20 1,514,100.00 - 1,514,100.00
May-20 1,892,725.40 1,892,725.40
Jun-20 1,512,600.00 - 1,512,600.00

0.00

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ NOT ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 1 ONLY
*THIS COMPUTATION SHEET IS VALID FOR OCT 2017 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
value added tax 7,065,600.00
other charges 1,892,725.40

Pls issue check to: Southportal Properties, Inc.

10-30(catch-up)-60 @ 0% Interest- PROMO

Month Principal & Interest VAT & O.Charges Total
Oct-17 100,000.00 100,000.00 reservation deposit
Nov-17 5,788,035.71 706,564.29 6,494,600.00 30 days from reservation
Dec-17 654,285.71 78,514.29 732,800.00
Jan-18 654,285.71 78,514.29 732,800.00
Feb-18 654,285.71 78,514.29 732,800.00
Mar-18 654,285.71 78,514.29 732,800.00
Apr-18 654,285.71 78,514.29 732,800.00
May-18 654,285.71 78,514.29 732,800.00
Jun-18 654,285.71 78,514.29 732,800.00
Jul-18 654,285.71 78,514.29 732,800.00
Aug-18 654,285.71 78,514.29 732,800.00
Sep-18 654,285.71 78,514.29 732,800.00
Oct-18 654,285.71 78,514.29 732,800.00
Nov-18 654,285.71 78,514.29 732,800.00
Dec-18 654,285.71 78,514.29 732,800.00
Jan-19 654,285.71 78,514.29 732,800.00
Feb-19 654,285.71 78,514.29 732,800.00
Mar-19 654,285.71 78,514.29 732,800.00
Apr-19 654,285.71 78,514.29 732,800.00
May-19 654,285.71 78,514.29 732,800.00
Jun-19 654,285.71 78,514.29 732,800.00
Jul-19 654,285.71 78,514.29 732,800.00
Aug-19 654,285.71 78,514.29 732,800.00
Sep-19 654,285.71 78,514.29 732,800.00
Oct-19 654,285.71 78,514.29 732,800.00
Nov-19 654,285.71 78,514.29 732,800.00
Dec-19 654,285.71 78,514.29 732,800.00
Jan-20 654,285.71 78,514.29 732,800.00
Feb-20 654,285.71 78,514.29 732,800.00
Feb-20 1,892,725.40 1,892,725.40
Mar-20 35,326,250.00 4,239,150.00 39,565,400.00

(0.00)

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________
This is not an official computation until signed by the proper signatory *THIS COMPUTATION SHEET IS VALID FOR MAY 2018 ONLY

THE ALCOVES ANNEX A

UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000.00 *Price inclusive of Parking Slot, if any
p/slot price - -
total price 58,880,000.00
less: discount 4,710,400.00 DISCOUNT = 8.0%
net selling price 54,169,600.00
value added tax 6,500,352.00
other charges 1,797,012.40 * valid if accompanied with bank loan approval

Pls issue check to: Southportal Properties, Inc.

Cash 60 (10-90 bank scheme)- Special

Month Principal VAT & Other Charges Total
May-18 100,000.00 100,000.00 reservation deposit
Jun-18 5,316,960.00 6,500,352.00
Jun-18 1,797,012.40 13,614,324.40 client's equity (30 days from reservations)
Jul-18 48,752,640.00 48,752,640.00 bank proceeds (60 days from reservation)

** Note: Other Charges are paid to different government agencies (BIR, RD, LGU) and were computed based
on rulings effective as of date of reservation. Any increases in fees and taxes relating to the sale and
title transfer as may be imposed by law prior to or at the time of registration of the sale shall be for the
account of the buyer.
Derivation
Reg. Fees & Expense 265,406.00 See table to the right + P20K Amicassa Fee
Doc. Stamp 813,000.00 Selling price x 1.5% rounded up to the nearest thousand
Transfer Tax 270,848.00 Selling price x 50% x 1% for Cebu
Issuance of Title 288.00 P288 per title for Cebu
Entry fee 240.00 P30 per entry; 8 entries
Annotation fee 30.00 P30
Judicial Form Fee 60.00 P60 fixed
IT Fee 2,150.40 P268.8 per document; 8 documents
UPL Center 2,655.00 1% of Reg Fees and Expenses
Electric Bill Deposit 36,635.00 *based on actual VECO computed 1016 electric bill deposit rates per unit type
Fire Extinguisher 10,000.00 fixed
RPT 395,700.00 Basic Tax (Assessed Value X 1.5%) plus Special Educ. Fund (Assessed Value X 1%), Assessed value is the product of M
( RPT shall accrue to the buyer from the date of acceptance ( for condo / townhouse ) or full payment ( for land )

1,797,012.40

File Name: 665644971.xlsx Printe Date: 05/17/2023

ALCOVES 2 3 4 5 6 7
BALCONY
UNIT AREA
UNIT NO. UNIT TYPE AREA No. P/SLOT P/SLOT Type P/SLOT Area
(APPROX)
(APPROX)
5B 1BR Zen 62 3 N/A None
5C 1BR Zen 60 3 N/A None
5E 1BR Classic 66 4 N/A None
5F 1BR Classic 69 4 N/A None
5G 1BR Classic 59 3 N/A None
5H 1BR Classic 60 3 N/A None
5J 1BR Classic 60 3 N/A None
5K 1BR Classic 58 3 N/A None
5M 1BR Zen 71 8 N/A None
5N 1BR Zen 58 3 N/A None
5O 1BR Classic 60 3 N/A None
5P 1BR Classic 60 3 N/A None
5Q 1BR Classic 62 3 N/A None
5A 2BR Grand Corner Suite 136 8 B1-74 Single Slot 12.50 sqm
5D 2BR Grand Corner Suite 134 8 B1-01 Single Slot 12.50 sqm
5L 2BR Classic 106 0 B1-02 Single Slot 12.50 sqm
5R 2BR Alcove Suite 112 0 B1-03 Single Slot 12.50 sqm
6B 1BR Zen 62 3 N/A None
6C 1BR Zen 60 3 N/A None
6E 1BR Classic 66 4 N/A None
6F 1BR Classic 69 4 N/A None
6G 1BR Classic 59 3 N/A None
6H 1BR Classic 60 3 N/A None
6J 1BR Classic 60 3 N/A None
6K 1BR Classic 58 3 N/A None
6M 1BR Zen 71 8 N/A None
6N 1BR Zen 58 3 N/A None
6O 1BR Classic 60 3 N/A None
6P 1BR Classic 60 3 N/A None
6Q 1BR Classic 62 3 N/A None
6A 2BR Grand Corner Suite 136 8 B1-71 Single Slot 12.50 sqm
6D 2BR Grand Corner Suite 134 8 B1-72 Single Slot 12.50 sqm
6L 2BR Classic 106 0 B1-73 Single Slot 12.50 sqm
7B 1BR Zen 62 3 N/A None
7C 1BR Zen 60 3 N/A None
7E 1BR Classic 66 4 N/A None
7F 1BR Classic 69 4 N/A None
7G 1BR Classic 59 3 N/A None
7H 1BR Classic 60 3 N/A None
7J 1BR Classic 60 3 N/A None
7K 1BR Classic 58 3 N/A None
7M 1BR Zen 71 8 N/A None
7N 1BR Zen 58 3 N/A None
7O 1BR Classic 60 3 N/A None
7P 1BR Classic 60 3 N/A None
7Q 1BR Classic 62 3 N/A None
7A 2BR Grand Corner Suite 136 8 B1-81 Single Slot 12.50 sqm
7D 2BR Grand Corner Suite 134 8 B1-80 Single Slot 12.50 sqm
7L 2BR Classic 106 0 B1-79 Single Slot 12.50 sqm
8B 1BR Zen 62 3 N/A None
8C 1BR Zen 60 3 N/A None
8E 1BR Classic 66 4 N/A None
8F 1BR Classic 69 4 N/A None
8G 1BR Classic 59 3 N/A None
8H 1BR Classic 60 3 N/A None
8J 1BR Classic 60 3 N/A None
8K 1BR Classic 58 3 N/A None
8M 1BR Zen 71 8 N/A None
8N 1BR Zen 58 3 N/A None
8O 1BR Classic 60 3 N/A None
8P 1BR Classic 60 3 N/A None
8Q 1BR Classic 62 3 N/A None
8A 2BR Grand Corner Suite 136 8 B1-20 Single Slot 12.50 sqm
8D 2BR Grand Corner Suite 134 8 B1-21 Single Slot 12.50 sqm
8L 2BR Classic 106 0 B1-22 Single Slot 12.50 sqm
9B 1BR Zen 62 3 B3-08 Single Slot 12.50 sqm
9C 1BR Zen 60 3 B3-06 Single Slot 12.50 sqm
9E 1BR Classic 66 4 B3-09 Single Slot 12.50 sqm
9F 1BR Classic 69 4 B3-10 Single Slot 12.50 sqm
9G 1BR Classic 59 3 B3-01 Single Slot 12.50 sqm
9H 1BR Classic 60 3 N/A None 12.50 sqm
9J 1BR Classic 60 3 N/A None 12.50 sqm
9K 1BR Classic 58 3 N/A None
9M 1BR Zen 71 8 B3-11 Single Slot 12.50 sqm
9N 1BR Zen 58 3 N/A None
9O 1BR Classic 60 3 B3-03 Single Slot 12.50 sqm
9P 1BR Classic 60 3 B3-02 Single Slot 12.50 sqm
9Q 1BR Classic 62 3 B3-07 Single Slot 12.50 sqm
9A 2BR Grand Corner Suite 136 8 B1-99 Single Slot 12.50 sqm
9D 2BR Grand Corner Suite 134 8 B1-100 Single Slot 12.50 sqm
9L 2BR Classic 106 0 B1-101 Single Slot 12.50 sqm
10B 1BR Zen 62 3 B2-09 Single Slot 12.50 sqm
10C 1BR Zen 60 3 B2-07 Single Slot 12.50 sqm
10E 1BR Classic 66 4 B2-10 Single Slot 12.50 sqm
10F 1BR Classic 69 4 B2-11 Single Slot 12.50 sqm
10G 1BR Classic 59 3 B3-14 Single Slot 12.50 sqm
10H 1BR Classic 60 3 B2-23 Single Slot 12.50 sqm
10J 1BR Classic 60 3 B2-06 Single Slot 12.50 sqm
10K 1BR Classic 58 3 B3-13 Single Slot 12.50 sqm
10M 1BR Zen 71 8 B2-12 Single Slot 12.50 sqm
10N 1BR Zen 58 3 B3-12 Single Slot 12.50 sqm
10O 1BR Classic 60 3 B3-16 Single Slot 12.50 sqm
10P 1BR Classic 60 3 B3-15 Single Slot 12.50 sqm
10Q 1BR Classic 62 3 B2-08 Single Slot 12.50 sqm
10A 2BR Grand Corner Suite 136 8 B1-68 Single Slot 12.50 sqm
10D 2BR Grand Corner Suite 134 8 B1-69 Single Slot 12.50 sqm
10L 2BR Classic 106 0 B1-70 Single Slot 12.50 sqm
10R 2BR Alcove Suite 112 0 B1-82 Single Slot 12.50 sqm
11B 1BR Zen 62 3 B1-08 Single Slot 12.50 sqm
11C 1BR Zen 60 3 B1-06 Single Slot 12.50 sqm
11E 1BR Classic 66 4 B1-09 Single Slot 12.50 sqm
11F 1BR Classic 69 4 B1-10 Single Slot 12.50 sqm
11G 1BR Classic 59 3 B1-77 Single Slot 12.50 sqm
11H 1BR Classic 60 3 B1-23 Single Slot 12.50 sqm
11J 1BR Classic 60 3 B1-41 Single Slot 12.50 sqm
11K 1BR Classic 58 3 B1-78 Single Slot 12.50 sqm
11M 1BR Zen 71 8 B1-11 Single Slot 12.50 sqm
11N 1BR Zen 58 3 B2-13 Single Slot 12.50 sqm
11O 1BR Classic 60 3 B1-75 Single Slot 12.50 sqm
11P 1BR Classic 60 3 B1-76 Single Slot 12.50 sqm
11Q 1BR Classic 62 3 B1-07 Single Slot 12.50 sqm
11A 2BR Grand Corner Suite 136 8 B1-38 Single Slot 12.50 sqm
11D 2BR Grand Corner Suite 134 8 B1-39 Single Slot 12.50 sqm
11L 2BR Classic 106 0 B1-40 Single Slot 12.50 sqm
12B 1BR Zen 62 3 B3-86 Single Slot 12.50 sqm
12C 1BR Zen 60 3 B3-88 Single Slot 12.50 sqm
12E 1BR Classic 66 4 B3-119 Single Slot 12.50 sqm
12F 1BR Classic 69 4 B3-120 Single Slot 12.50 sqm
12G 1BR Classic 59 3 B1-92 Single Slot 12.50 sqm
12H 1BR Classic 60 3 B3-89 Single Slot 12.50 sqm
12J 1BR Classic 60 3 B3-90 Single Slot 12.50 sqm
12K 1BR Classic 58 3 B1-13 Single Slot 12.50 sqm
12M 1BR Zen 71 8 B3-121 Single Slot 12.50 sqm
12N 1BR Zen 58 3 B1-12 Single Slot 12.50 sqm
12O 1BR Classic 60 3 B3-118 Single Slot 12.50 sqm
12P 1BR Classic 60 3 B3-117 Single Slot 12.50 sqm
12Q 1BR Classic 62 3 B3-87 Single Slot 12.50 sqm
12A 2BR Grand Corner Suite 136 8 B1-26 Single Slot 12.50 sqm
12D 2BR Grand Corner Suite 134 8 B1-25 Single Slot 12.50 sqm
12L 2BR Classic 106 0 B1-24 Single Slot 12.50 sqm
14B 1BR Zen 62 3 B3-85 Single Slot 12.50 sqm
14C 1BR Zen 60 3 B3-135 Single Slot 12.50 sqm
14E 1BR Classic 66 4 B3-84 Single Slot 12.50 sqm
14F 1BR Classic 69 4 B3-83 Single Slot 12.50 sqm
14G 1BR Classic 59 3 B3-140 Single Slot 12.50 sqm
14H 1BR Classic 60 3 B3-136 Single Slot 12.50 sqm
14J 1BR Classic 60 3 B3-137 Single Slot 12.50 sqm
14K 1BR Classic 58 3 B3-141 Single Slot 12.50 sqm
14M 1BR Zen 71 8 B3-82 Single Slot 12.50 sqm
14N 1BR Zen 58 3 B3-142 Single Slot 12.50 sqm
14O 1BR Classic 60 3 B3-138 Single Slot 12.50 sqm
14P 1BR Classic 60 3 B3-139 Single Slot 12.50 sqm
14Q 1BR Classic 62 3 B3-134 Single Slot 12.50 sqm
14A 2BR Grand Corner Suite 136 8 B1-17 Single Slot 12.50 sqm
14D 2BR Grand Corner Suite 134 8 B1-18 Single Slot 12.50 sqm
14L 2BR Classic 106 0 B1-19 Single Slot 12.50 sqm
15B 1BR Zen 62 3 B3-79 Single Slot 12.50 sqm
15C 1BR Zen 60 3 B3-123 Single Slot 12.50 sqm
15E 1BR Classic 66 4 B3-78 Single Slot 12.50 sqm
15F 1BR Classic 69 4 B3-77 Single Slot 12.50 sqm
15G 1BR Classic 59 3 B3-116 Single Slot 12.50 sqm
15H 1BR Classic 60 3 B3-122 Single Slot 12.50 sqm
15J 1BR Classic 60 3 B3-113 Single Slot 12.50 sqm
15K 1BR Classic 58 3 B3-80 Single Slot 12.50 sqm
15M 1BR Zen 71 8 B3-76 Single Slot 12.50 sqm
15N 1BR Zen 58 3 B3-81 Single Slot 12.50 sqm
15O 1BR Classic 60 3 B3-114 Single Slot 12.50 sqm
15P 1BR Classic 60 3 B3-115 Single Slot 12.50 sqm
15Q 1BR Classic 62 3 B3-124 Single Slot 12.50 sqm
15A 2BR Grand Corner Suite 136 8 B1-126 Single Slot 12.50 sqm
15D 2BR Grand Corner Suite 134 8 B1-125 Single Slot 12.50 sqm
15L 2BR Classic 106 0 B1-124 Single Slot 12.50 sqm
16B 1BR Zen 62 3 B3-127 Single Slot 12.50 sqm
16C 1BR Zen 60 3 B3-125 Single Slot 12.50 sqm
16E 1BR Classic 66 4 B3-112 Single Slot 12.50 sqm
16F 1BR Classic 69 4 B3-111 Single Slot 12.50 sqm
16G 1BR Classic 59 3 B3-93 Single Slot 12.50 sqm
16H 1BR Classic 60 3 B3-73 Single Slot 12.50 sqm
16J 1BR Classic 60 3 B3-74 Single Slot 12.50 sqm
16K 1BR Classic 58 3 B3-92 Single Slot 12.50 sqm
16M 1BR Zen 71 8 B3-110 Single Slot 12.50 sqm
16N 1BR Zen 58 3 B3-91 Single Slot 12.50 sqm
16O 1BR Classic 60 3 B3-75 Single Slot 12.50 sqm
16P 1BR Classic 60 3 B3-94 Single Slot 12.50 sqm
16Q 1BR Classic 62 3 B3-126 Single Slot 12.50 sqm
16A 2BR Grand Corner Suite 136 8 B1-37 Single Slot 12.50 sqm
16D 2BR Grand Corner Suite 134 8 B1-96 Single Slot 12.50 sqm
16L 2BR Classic 106 0 B1-97 Single Slot 12.50 sqm
16R 2BR Alcove Suite 112 0 B1-98 Single Slot 12.50 sqm
17B 1BR Zen 62 3 B3-106 Single Slot 12.50 sqm
17C 1BR Zen 60 3 B3-132 Single Slot 12.50 sqm
17E 1BR Classic 66 4 B3-105 Single Slot 12.50 sqm
17F 1BR Classic 69 4 B3-104 Single Slot 12.50 sqm
17G 1BR Classic 59 3 B3-107 Single Slot 12.50 sqm
17H 1BR Classic 60 3 B3-131 Single Slot 12.50 sqm
17J 1BR Classic 60 3 B3-130 Single Slot 12.50 sqm
17K 1BR Classic 58 3 B3-108 Single Slot 12.50 sqm
17M 1BR Zen 71 8 B3-25 Single Slot 12.50 sqm
17N 1BR Zen 58 3 B3-109 Single Slot 12.50 sqm
17O 1BR Classic 60 3 B3-129 Single Slot 12.50 sqm
17P 1BR Classic 60 3 B3-128 Single Slot 12.50 sqm
17Q 1BR Classic 62 3 B3-133 Single Slot 12.50 sqm
17A 2BR Grand Corner Suite 136 8 B1-27 Single Slot 12.50 sqm
17D 2BR Grand Corner Suite 134 8 B1-35 Single Slot 12.50 sqm
17L 2BR Classic 106 0 B1-36 Single Slot 12.50 sqm
18B 1BR Zen 62 3 B3-50 Single Slot 12.50 sqm
18C 1BR Zen 60 3 B3-17 Single Slot 12.50 sqm
18E 1BR Classic 66 4 B3-51 Single Slot 12.50 sqm
18F 1BR Classic 69 4 B3-95 Single Slot 12.50 sqm
18G 1BR Classic 59 3 B3-22 Single Slot 12.50 sqm
18H 1BR Classic 60 3 B3-18 Single Slot 12.50 sqm
18J 1BR Classic 60 3 B3-19 Single Slot 12.50 sqm
18K 1BR Classic 58 3 B3-23 Single Slot 12.50 sqm
18M 1BR Zen 71 8 B3-96 Single Slot 12.50 sqm
18N 1BR Zen 58 3 B3-24 Single Slot 12.50 sqm
18O 1BR Classic 60 3 B3-20 Single Slot 12.50 sqm
18P 1BR Classic 60 3 B3-21 Single Slot 12.50 sqm
18Q 1BR Classic 62 3 B3-49 Single Slot 12.50 sqm
18A 2BR Grand Corner Suite 136 8 B1-67 Single Slot 12.50 sqm
18D 2BR Grand Corner Suite 134 8 B1-29 Single Slot 12.50 sqm
18L 2BR Classic 106 0 B1-28 Single Slot 12.50 sqm
19B 1BR Zen 62 3 B3-67 Single Slot 12.50 sqm
19C 1BR Zen 60 3 B3-69 Single Slot 12.50 sqm
19E 1BR Classic 66 4 B3-98 Single Slot 12.50 sqm
19F 1BR Classic 69 4 B3-99 Single Slot 12.50 sqm
19G 1BR Classic 59 3 B3-71 Single Slot 12.50 sqm
19H 1BR Classic 60 3 B3-54 Single Slot 12.50 sqm
19J 1BR Classic 60 3 B3-53 Single Slot 12.50 sqm
19K 1BR Classic 58 3 B3-72 Single Slot 12.50 sqm
19M 1BR Zen 71 8 B3-100 Single Slot 12.50 sqm
19N 1BR Zen 58 3 B3-97 Single Slot 12.50 sqm
19O 1BR Classic 60 3 B3-52 Single Slot 12.50 sqm
19P 1BR Classic 60 3 B3-70 Single Slot 12.50 sqm
19Q 1BR Classic 62 3 B3-68 Single Slot 12.50 sqm
19A 2BR Grand Corner Suite 136 8 B1-83 Single Slot 12.50 sqm
19D 2BR Grand Corner Suite 134 8 B1-65 Single Slot 12.50 sqm
19L 2BR Classic 106 0 B1-66 Single Slot 12.50 sqm
20B 1BR Zen 62 3 B3-29 Single Slot 12.50 sqm
20C 1BR Zen 60 3 B3-27 Single Slot 12.50 sqm
20E 1BR Classic 66 4 B3-30 Single Slot 12.50 sqm
20F 1BR Classic 69 4 B3-31 Single Slot 12.50 sqm
20G 1BR Classic 59 3 B3-40 Single Slot 12.50 sqm
20H 1BR Classic 60 3 B3-26 Single Slot 12.50 sqm
20J 1BR Classic 60 3 B3-35 Single Slot 12.50 sqm
20K 1BR Classic 58 3 B3-39 Single Slot 12.50 sqm
20M 1BR Zen 71 8 B3-32 Single Slot 12.50 sqm
20N 1BR Zen 58 3 B3-38 Single Slot 12.50 sqm
20O 1BR Classic 60 3 B3-36 Single Slot 12.50 sqm
20P 1BR Classic 60 3 B3-37 Single Slot 12.50 sqm
20Q 1BR Classic 62 3 B3-28 Single Slot 12.50 sqm
20A 2BR Grand Corner Suite 136 8 B1-16 Single Slot 12.50 sqm
20D 2BR Grand Corner Suite 134 8 B1-85 Single Slot 12.50 sqm
20L 2BR Classic 106 0 B1-84 Single Slot 12.50 sqm
21B 1BR Zen 62 3 B3-65 Single Slot 12.50 sqm
21C 1BR Zen 60 3 B3-103 Single Slot 12.50 sqm
21E 1BR Classic 66 4 B3-64 Single Slot 12.50 sqm
21F 1BR Classic 69 4 B3-63 Single Slot 12.50 sqm
21G 1BR Classic 59 3 B3-55 Single Slot 12.50 sqm
21H 1BR Classic 60 3 B3-102 Single Slot 12.50 sqm
21J 1BR Classic 60 3 B3-101 Single Slot 12.50 sqm
21K 1BR Classic 58 3 B3-34 Single Slot 12.50 sqm
21M 1BR Zen 71 8 B3-62 Single Slot 12.50 sqm
21N 1BR Zen 58 3 B3-33 Single Slot 12.50 sqm
21O 1BR Classic 60 3 B3-57 Single Slot 12.50 sqm
21P 1BR Classic 60 3 B3-56 Single Slot 12.50 sqm
21Q 1BR Classic 62 3 B3-66 Single Slot 12.50 sqm
21A 2BR Grand Corner Suite 136 8 B1-128 Single Slot 12.50 sqm
21D 2BR Grand Corner Suite 134 8 B1-127 Single Slot 12.50 sqm
21L 2BR Classic 106 0 B1-14 Single Slot 12.50 sqm
21R 2BR Alcove Suite 112 0 B1-15 Single Slot 12.50 sqm
22B 1BR Zen 62 3 B3-44 Single Slot 12.50 sqm
22C 1BR Zen 60 3 B3-48 Single Slot 12.50 sqm
22E 1BR Classic 66 4 B3-45 Single Slot 12.50 sqm
22F 1BR Classic 69 4 B3-46 Single Slot 12.50 sqm
22G 1BR Classic 59 3 B3-59 Single Slot 12.50 sqm
22H 1BR Classic 60 3 B3-43 Single Slot 12.50 sqm
22J 1BR Classic 60 3 B3-42 Single Slot 12.50 sqm
22K 1BR Classic 58 3 B3-60 Single Slot 12.50 sqm
22M 1BR Zen 71 8 B2-114 Single Slot 12.50 sqm
22N 1BR Zen 58 3 B3-61 Single Slot 12.50 sqm
22O 1BR Classic 60 3 B3-41 Single Slot 12.50 sqm
22P 1BR Classic 60 3 B3-58 Single Slot 12.50 sqm
22Q 1BR Classic 62 3 B3-47 Single Slot 12.50 sqm
22A 2BR Grand Corner Suite 136 8 B1-94 Single Slot 12.50 sqm
22D 2BR Grand Corner Suite 134 8 B1-95 Single Slot 12.50 sqm
22L 2BR Classic 106 0 B1-129 Single Slot 12.50 sqm
23B 1BR Zen 62 3 B2-81 Single Slot 12.50 sqm
23C 1BR Zen 60 3 B2-83 Single Slot 12.50 sqm
23E 1BR Classic 66 4 B2-80 Single Slot 12.50 sqm
23F 1BR Classic 69 4 B2-113 Single Slot 12.50 sqm
23G 1BR Classic 59 3 B2-117 Single Slot 12.50 sqm
23H 1BR Classic 60 3 B2-84 Single Slot 12.50 sqm
23J 1BR Classic 60 3 B2-85 Single Slot 12.50 sqm
23K 1BR Classic 58 3 B2-116 Single Slot 12.50 sqm
23M 1BR Zen 71 8 B2-112 Single Slot 12.50 sqm
23N 1BR Zen 58 3 B2-115 Single Slot 12.50 sqm
23O 1BR Classic 60 3 B2-86 Single Slot 12.50 sqm
23P 1BR Classic 60 3 B2-87 Single Slot 12.50 sqm
23Q 1BR Classic 62 3 B2-82 Single Slot 12.50 sqm
23A 2BR Grand Corner Suite 136 8 B1-45 Single Slot 12.50 sqm
23D 2BR Grand Corner Suite 134 8 B1-44 Single Slot 12.50 sqm
23L 2BR Classic 106 0 B1-93 Single Slot 12.50 sqm
24B 1BR Zen 62 3 B2-138 Single Slot 12.50 sqm
24C 1BR Zen 60 3 B2-140 Single Slot 12.50 sqm
24E 1BR Classic 66 4 B2-137 Single Slot 12.50 sqm
24F 1BR Classic 69 4 B2-136 Single Slot 12.50 sqm
24G 1BR Classic 59 3 B2-79 Single Slot 12.50 sqm
24H 1BR Classic 60 3 B2-142 Single Slot 12.50 sqm
24J 1BR Classic 60 3 B2-141 Single Slot 12.50 sqm
24K 1BR Classic 58 3 B2-110 Single Slot 12.50 sqm
24M 1BR Zen 71 8 B2-135 Single Slot 12.50 sqm
24N 1BR Zen 58 3 B2-111 Single Slot 12.50 sqm
24O 1BR Classic 60 3 B2-77 Single Slot 12.50 sqm
24P 1BR Classic 60 3 B2-78 Single Slot 12.50 sqm
24Q 1BR Classic 62 3 B2-139 Single Slot 12.50 sqm
24A 2BR Grand Corner Suite 136 8 B1-31 Single Slot 12.50 sqm
24D 2BR Grand Corner Suite 134 8 B1-30 Single Slot 12.50 sqm
24L 2BR Classic 106 0 B1-46 Single Slot 12.50 sqm
25B 1BR Zen 62 3 B2-73 Single Slot 12.50 sqm
25C 1BR Zen 60 3 B2-75 Single Slot 12.50 sqm
25E 1BR Classic 66 4 B2-88 Single Slot 12.50 sqm
25F 1BR Classic 69 4 B2-89 Single Slot 12.50 sqm
25G 1BR Classic 59 3 B2-145 Single Slot 12.50 sqm
25H 1BR Classic 60 3 B2-76 Single Slot 12.50 sqm
25J 1BR Classic 60 3 B2-148 Single Slot 12.50 sqm
25K 1BR Classic 58 3 B2-144 Single Slot 12.50 sqm
25M 1BR Zen 71 8 B2-90 Single Slot 12.50 sqm
25N 1BR Zen 58 3 B2-143 Single Slot 12.50 sqm
25O 1BR Classic 60 3 B2-147 Single Slot 12.50 sqm
25P 1BR Classic 60 3 B2-146 Single Slot 12.50 sqm
25Q 1BR Classic 62 3 B2-74 Single Slot 12.50 sqm
25A 2BR Grand Corner Suite 136 8 B1-63 Single Slot 12.50 sqm
25D 2BR Grand Corner Suite 134 8 B1-64 Single Slot 12.50 sqm
25L 2BR Classic 106 0 B1-32 Single Slot 12.50 sqm
26B 1BR Zen 62 3 B2-107 Single Slot 12.50 sqm
26C 1BR Zen 60 3 B2-109 Single Slot 12.50 sqm
26E 1BR Classic 66 4 B2-106 Single Slot 12.50 sqm
26F 1BR Classic 69 4 B2-105 Single Slot 12.50 sqm
26G 1BR Classic 59 3 B2-71 Single Slot 12.50 sqm
26H 1BR Classic 60 3 B2-128 Single Slot 12.50 sqm
26J 1BR Classic 60 3 B2-127 Single Slot 12.50 sqm
26K 1BR Classic 58 3 B2-72 Single Slot 12.50 sqm
26M 1BR Zen 71 8 B2-104 Single Slot 12.50 sqm
26N 1BR Zen 58 3 B2-91 Single Slot 12.50 sqm
26O 1BR Classic 60 3 B2-126 Single Slot 12.50 sqm
26P 1BR Classic 60 3 B2-70 Single Slot 12.50 sqm
26Q 1BR Classic 62 3 B2-108 Single Slot 12.50 sqm
26A 2BR Grand Corner Suite 136 8 B1-88 Single Slot 12.50 sqm
26D 2BR Grand Corner Suite 134 8 B1-87 Single Slot 12.50 sqm
26L 2BR Classic 106 0 B1-86 Single Slot 12.50 sqm
26R 2BR Alcove Suite 112 0 B1-62 Single Slot 12.50 sqm
27B 1BR Zen 62 3 B2-149 Single Slot 12.50 sqm
27C 1BR Zen 60 3 B2-102 Single Slot 12.50 sqm
27E 1BR Classic 66 4 B2-150 Single Slot 12.50 sqm
27F 1BR Classic 69 4 B2-151 Single Slot 12.50 sqm
27G 1BR Classic 59 3 B2-131 Single Slot 12.50 sqm
27H 1BR Classic 60 3 B2-103 Single Slot 12.50 sqm
27J 1BR Classic 60 3 B2-134 Single Slot 12.50 sqm
27K 1BR Classic 58 3 B2-130 Single Slot 12.50 sqm
27M 1BR Zen 71 8 B2-01 Single Slot 12.50 sqm
27N 1BR Zen 58 3 B2-129 Single Slot 12.50 sqm
27O 1BR Classic 60 3 B2-133 Single Slot 12.50 sqm
27P 1BR Classic 60 3 B2-132 Single Slot 12.50 sqm
27Q 1BR Classic 62 3 B2-101 Single Slot 12.50 sqm
27A 2BR Grand Corner Suite 136 8 B1-49 Single Slot 12.50 sqm
27D 2BR Grand Corner Suite 134 8 B1-48 Single Slot 12.50 sqm
27L 2BR Classic 106 0 B1-47 Single Slot 12.50 sqm
28B 1BR Zen 62 3 B2-17 Single Slot 12.50 sqm
28C 1BR Zen 60 3 B2-19 Single Slot 12.50 sqm
28E 1BR Classic 66 4 B2-16 Single Slot 12.50 sqm
28F 1BR Classic 69 4 B2-15 Single Slot 12.50 sqm
28G 1BR Classic 59 3 B2-04 Single Slot 12.50 sqm
28H 1BR Classic 60 3 B2-20 Single Slot 12.50 sqm
28J 1BR Classic 60 3 B2-21 Single Slot 12.50 sqm
28K 1BR Classic 58 3 B2-03 Single Slot 12.50 sqm
28M 1BR Zen 71 8 B2-14 Single Slot 12.50 sqm
28N 1BR Zen 58 3 B2-02 Single Slot 12.50 sqm
28O 1BR Classic 60 3 B2-22 Single Slot 12.50 sqm
28P 1BR Classic 60 3 B2-05 Single Slot 12.50 sqm
28Q 1BR Classic 62 3 B2-18 Single Slot 12.50 sqm
28A 2BR Grand Corner Suite 136 8 B1-91 Single Slot 12.50 sqm
28D 2BR Grand Corner Suite 134 8 B1-90 Single Slot 12.50 sqm
28L 2BR Classic 106 0 B1-89 Single Slot 12.50 sqm
29B 1BR Zen 62 3 B2-49 Single Slot 12.50 sqm
29C 1BR Zen 60 3 B2-93 Single Slot 12.50 sqm
29E 1BR Classic 66 4 B2-50 Single Slot 12.50 sqm
29F 1BR Classic 69 4 B2-51 Single Slot 12.50 sqm
29G 1BR Classic 59 3 B2-48 Single Slot 12.50 sqm
29H 1BR Classic 60 3 B2-92 Single Slot 12.50 sqm
29J 1BR Classic 60 3 B2-67 Single Slot 12.50 sqm
29K 1BR Classic 58 3 B2-47 Single Slot 12.50 sqm
29M 1BR Zen 71 8 B2-39 Single Slot 12.50 sqm
29N 1BR Zen 58 3 B2-46 Single Slot 12.50 sqm
29O 1BR Classic 60 3 B2-68 Single Slot 12.50 sqm
29P 1BR Classic 60 3 B2-69 Single Slot 12.50 sqm
29Q 1BR Classic 62 3 B2-94 Single Slot 12.50 sqm
29A 2BR Grand Corner Suite 136 8 B1-59 Single Slot 12.50 sqm
29D 2BR Grand Corner Suite 134 8 B1-60 Single Slot 12.50 sqm
29L 2BR Classic 106 0 B1-61 Single Slot 12.50 sqm
30B 1BR Zen 62 3 B2-42 Single Slot 12.50 sqm
30C 1BR Zen 60 3 B2-40 Single Slot 12.50 sqm
30E 1BR Classic 66 4 B2-27 Single Slot 12.50 sqm
30F 1BR Classic 69 4 B2-28 Single Slot 12.50 sqm
30G 1BR Classic 59 3 B2-36 Single Slot 12.50 sqm
30H 1BR Classic 60 3 B2-26 Single Slot 12.50 sqm
30J 1BR Classic 60 3 B2-25 Single Slot 12.50 sqm
30K 1BR Classic 58 3 B2-37 Single Slot 12.50 sqm
30M 1BR Zen 71 8 B2-29 Single Slot 12.50 sqm
30N 1BR Zen 58 3 B2-38 Single Slot 12.50 sqm
30O 1BR Classic 60 3 B2-24 Single Slot 12.50 sqm
30P 1BR Classic 60 3 B2-35 Single Slot 12.50 sqm
30Q 1BR Classic 62 3 B2-41 Single Slot 12.50 sqm
30A 2BR Grand Corner Suite 136 8 B1-56 Single Slot 12.50 sqm
30D 2BR Grand Corner Suite 134 8 B1-57 Single Slot 12.50 sqm
30L 2BR Classic 106 0 B1-58 Single Slot 12.50 sqm
31B 1BR Zen 62 3 B2-63 Single Slot 12.50 sqm
31C 1BR Zen 60 3 B2-65 Single Slot 12.50 sqm
31E 1BR Classic 66 4 B2-62 Single Slot 12.50 sqm
31F 1BR Classic 69 4 B2-61 Single Slot 12.50 sqm
31G 1BR Classic 59 3 B2-32 Single Slot 12.50 sqm
31H 1BR Classic 60 3 B2-66 Single Slot 12.50 sqm
31J 1BR Classic 60 3 B2-97 Single Slot 12.50 sqm
31K 1BR Classic 58 3 B2-31 Single Slot 12.50 sqm
31M 1BR Zen 71 8 B2-98 Single Slot 12.50 sqm
31N 1BR Zen 58 3 B2-30 Single Slot 12.50 sqm
31O 1BR Classic 60 3 B2-96 Single Slot 12.50 sqm
31P 1BR Classic 60 3 B2-95 Single Slot 12.50 sqm
31Q 1BR Classic 62 3 B2-64 Single Slot 12.50 sqm
31A 2BR Grand Corner Suite 136 8 B1-52 Single Slot 12.50 sqm
31D 2BR Grand Corner Suite 134 8 B1-53 Single Slot 12.50 sqm
31L 2BR Classic 106 0 B1-54 Single Slot 12.50 sqm
31R 2BR Alcove Suite 112 0 B1-55 Single Slot 12.50 sqm
32B 1BR Zen 62 3 B2-53 Single Slot 12.50 sqm
32C 1BR Zen 60 3 B2-55 Single Slot 12.50 sqm
32E 1BR Classic 66 4 B2-52 Single Slot 12.50 sqm
32F 1BR Classic 69 4 B2-34 Single Slot 12.50 sqm
32G 1BR Classic 59 3 B2-60 Single Slot 12.50 sqm
32H 1BR Classic 60 3 B2-56 Single Slot 12.50 sqm
32J 1BR Classic 60 3 B2-57 Single Slot 12.50 sqm
32K 1BR Classic 58 3 B2-100 Single Slot 12.50 sqm
32M 1BR Zen 71 8 B2-33 Single Slot 12.50 sqm
32N 1BR Zen 58 3 B2-99 Single Slot 12.50 sqm
32O 1BR Classic 60 3 B2-58 Single Slot 12.50 sqm
32P 1BR Classic 60 3 B2-59 Single Slot 12.50 sqm
32Q 1BR Classic 62 3 B2-54 Single Slot 12.50 sqm
32A 2BR Grand Corner Suite 136 8 B1-34 Single Slot 12.50 sqm
32D 2BR Grand Corner Suite 134 8 B1-50 Single Slot 12.50 sqm
32L 2BR Classic 106 0 B1-51 Single Slot 12.50 sqm
33B 1BR Zen 62 3 B1-133 Single Slot 12.50 sqm
33C 1BR Zen 60 3 B1-135 Single Slot 12.50 sqm
33E 1BR Classic 66 4 B1-132 Single Slot 12.50 sqm
33F 1BR Classic 69 4 B1-131 Single Slot 12.50 sqm
33G 1BR Classic 59 3 B2-43 Single Slot 12.50 sqm
33H 1BR Classic 60 3 B1-109 Single Slot 12.50 sqm
33J 1BR Classic 60 3 B1-108 Single Slot 12.50 sqm
33K 1BR Classic 58 3 B2-44 Single Slot 12.50 sqm
33M 1BR Zen 71 8 B1-130 Single Slot 12.50 sqm
33N 1BR Zen 58 3 B2-45 Single Slot 12.50 sqm
33O 1BR Classic 60 3 B1-107 Single Slot 12.50 sqm
33P 1BR Classic 60 3 B1-106 Single Slot 12.50 sqm
33Q 1BR Classic 62 3 B1-134 Single Slot 12.50 sqm
33A 2BR Grand Corner Suite 136 8 B1-42 Single Slot 12.50 sqm
33D 2BR Grand Corner Suite 134 8 B1-43 Single Slot 12.50 sqm
33L 2BR Classic 106 0 B1-33 Single Slot 12.50 sqm
34B 1BR Zen 62 3 B1-105 Single Slot 12.50 sqm
34C 1BR Zen 60 3 B1-143 Single Slot 12.50 sqm
34E 1BR Classic 66 4 B1-104 Single Slot 12.50 sqm
34F 1BR Classic 69 4 B1-103 Single Slot 12.50 sqm
34G 1BR Classic 59 3 B1-138 Single Slot 12.50 sqm
34H 1BR Classic 60 3 B1-142 Single Slot 12.50 sqm
34J 1BR Classic 60 3 B1-141 Single Slot 12.50 sqm
34K 1BR Classic 58 3 B1-137 Single Slot 12.50 sqm
34M 1BR Zen 71 8 B1-102 Single Slot 12.50 sqm
34N 1BR Zen 58 3 B1-136 Single Slot 12.50 sqm
34O 1BR Classic 60 3 B1-140 Single Slot 12.50 sqm
34P 1BR Classic 60 3 B1-139 Single Slot 12.50 sqm
34Q 1BR Classic 62 3 B1-144 Single Slot 12.50 sqm
34A 2BR Grand Corner Suite 136 8 B2-122; B2-123 Tandem 25 sqm
34D 2BR Grand Corner Suite 134 8 B2-120; B2-121 Tandem 25 sqm
34L 2BR Classic 106 0 B2-118; B2-119 Tandem 25 sqm
35D 1BR Special (Zen) 66 4 B1-05 Single Slot 12.50 sqm
35E 1BR Special (Zen) 73 5 B1-04 Single Slot 12.50 sqm
35A 2BR Sky Suite 136 8 B1-112; B1-113 Tandem 25 sqm
35B 2BR Sky Suite 131 0 B2-124; B2-125 Tandem 25 sqm
35C 2BR Sky Suite 134 8 B1-110; B1-111 Tandem 25 sqm
36C 2BR Sky Alcove 153 0 B1-114; B1-115 Tandem 25 sqm
36A 3BR Sky Villa 259 8 B1-120; B1-121 Tandem 25 sqm
36B 3BR Sky Villa 250 8 B1-116; B1-117 Tandem 25 sqm
37A 3BR Sky Villa 259 8 B1-122; B1-123 Tandem 25 sqm
37B 3BR Sky Villa 250 8 B1-118; B1-119 Tandem 25 sqm
8 9 10 11 12
NEW PRICE (JAN. TRANCHE
RPT TRANCHE PAYEE
15, 2019) CODE

45,442 10,209,000 TRANCHE 1 Southportal Properties, Inc. 1

44,044 9,895,000 TRANCHE 1 Southportal Properties, Inc. 1
48,938 10,339,000 TRANCHE 1 Southportal Properties, Inc. 1
51,035 11,074,000 TRANCHE 1 Southportal Properties, Inc. 1
43,345 9,519,000 TRANCHE 1 Southportal Properties, Inc. 1
44,044 9,679,000 TRANCHE 1 Southportal Properties, Inc. 1
44,044 9,679,000 TRANCHE 1 Southportal Properties, Inc. 1
42,646 9,358,000 TRANCHE 1 Southportal Properties, Inc. 1
55,229 11,781,000 TRANCHE 1 Southportal Properties, Inc. 1
42,646 9,673,000 TRANCHE 1 Southportal Properties, Inc. 1
44,044 9,495,000 TRANCHE 1 Southportal Properties, Inc. 1
44,044 9,495,000 TRANCHE 1 Southportal Properties, Inc. 1
45,442 9,953,000 TRANCHE 1 Southportal Properties, Inc. 1
109,410 23,156,000 TRANCHE 1 Southportal Properties, Inc. 1
108,012 21,749,000 TRANCHE 1 Southportal Properties, Inc. 1
82,844 18,470,000 TRANCHE 1 Southportal Properties, Inc. 1
87,039 22,527,000 TRANCHE 1 Southportal Properties, Inc. 1
45,442 10,233,000 TRANCHE 1 Southportal Properties, Inc. 1
44,044 9,920,000 TRANCHE 1 Southportal Properties, Inc. 1
48,938 10,364,000 TRANCHE 1 Southportal Properties, Inc. 1
51,035 11,098,000 TRANCHE 1 Southportal Properties, Inc. 1
43,345 9,542,000 TRANCHE 1 Southportal Properties, Inc. 1
44,044 9,704,000 TRANCHE 1 Southportal Properties, Inc. 1
44,044 9,704,000 TRANCHE 1 Southportal Properties, Inc. 1
42,646 9,382,000 TRANCHE 1 Southportal Properties, Inc. 1
55,229 11,805,000 TRANCHE 1 Southportal Properties, Inc. 1
42,646 9,697,000 TRANCHE 1 Southportal Properties, Inc. 1
44,044 9,519,000 TRANCHE 1 Southportal Properties, Inc. 1
44,044 9,519,000 TRANCHE 1 Southportal Properties, Inc. 1
45,442 9,978,000 TRANCHE 1 Southportal Properties, Inc. 1
109,410 23,199,000 TRANCHE 1 Southportal Properties, Inc. 1
108,012 21,791,000 TRANCHE 1 Southportal Properties, Inc. 1
82,844 18,513,000 TRANCHE 1 Southportal Properties, Inc. 1
45,442 10,619,000 TRANCHE 1 Southportal Properties, Inc. 1
44,044 10,307,000 TRANCHE 1 Southportal Properties, Inc. 1
48,938 10,750,000 TRANCHE 1 Southportal Properties, Inc. 1
51,035 11,485,000 TRANCHE 1 Southportal Properties, Inc. 1
43,345 9,930,000 TRANCHE 1 Southportal Properties, Inc. 1
44,044 10,091,000 TRANCHE 1 Southportal Properties, Inc. 1
44,044 10,091,000 TRANCHE 1 Southportal Properties, Inc. 1
42,646 9,769,000 TRANCHE 1 Southportal Properties, Inc. 1
55,229 12,192,000 TRANCHE 1 Southportal Properties, Inc. 1
42,646 10,084,000 TRANCHE 1 Southportal Properties, Inc. 1
44,044 9,906,000 TRANCHE 1 Southportal Properties, Inc. 1
44,044 9,906,000 TRANCHE 1 Southportal Properties, Inc. 1
45,442 10,364,000 TRANCHE 1 Southportal Properties, Inc. 1
109,410 23,604,000 TRANCHE 1 Southportal Properties, Inc. 1
108,012 22,196,000 TRANCHE 1 Southportal Properties, Inc. 1
82,844 18,918,000 TRANCHE 1 Southportal Properties, Inc. 1
45,442 10,318,000 TRANCHE 1 Southportal Properties, Inc. 1
44,044 10,005,000 TRANCHE 1 Southportal Properties, Inc. 1
48,938 10,448,000 TRANCHE 1 Southportal Properties, Inc. 1
51,035 11,182,000 TRANCHE 1 Southportal Properties, Inc. 1
43,345 9,627,000 TRANCHE 1 Southportal Properties, Inc. 1
44,044 9,789,000 TRANCHE 1 Southportal Properties, Inc. 1
44,044 9,789,000 TRANCHE 1 Southportal Properties, Inc. 1
42,646 9,466,000 TRANCHE 1 Southportal Properties, Inc. 1
55,229 11,889,000 TRANCHE 1 Southportal Properties, Inc. 1
42,646 9,782,000 TRANCHE 1 Southportal Properties, Inc. 1
44,044 9,604,000 TRANCHE 1 Southportal Properties, Inc. 1
44,044 9,604,000 TRANCHE 1 Southportal Properties, Inc. 1
45,442 10,062,000 TRANCHE 1 Southportal Properties, Inc. 1
109,410 23,301,000 TRANCHE 1 Southportal Properties, Inc. 1
108,012 21,894,000 TRANCHE 1 Southportal Properties, Inc. 1
82,844 18,615,000 TRANCHE 1 Southportal Properties, Inc. 1
54,181 11,611,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 11,298,000 TRANCHE 1 Southportal Properties, Inc. 1
57,676 11,742,000 TRANCHE 1 Southportal Properties, Inc. 1
59,774 12,477,000 TRANCHE 1 Southportal Properties, Inc. 1
52,083 10,921,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 9,752,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 9,752,000 TRANCHE 1 Southportal Properties, Inc. 1
42,646 9,430,000 TRANCHE 1 Southportal Properties, Inc. 1
63,968 13,184,000 TRANCHE 1 Southportal Properties, Inc. 1
42,646 9,745,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 10,898,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 10,898,000 TRANCHE 1 Southportal Properties, Inc. 1
54,181 11,356,000 TRANCHE 1 Southportal Properties, Inc. 1
109,410 23,283,000 TRANCHE 1 Southportal Properties, Inc. 1
108,012 21,876,000 TRANCHE 1 Southportal Properties, Inc. 1
82,844 18,597,000 TRANCHE 1 Southportal Properties, Inc. 1
54,181 11,635,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 11,323,000 TRANCHE 1 Southportal Properties, Inc. 1
57,676 11,766,000 TRANCHE 1 Southportal Properties, Inc. 1
59,774 12,501,000 TRANCHE 1 Southportal Properties, Inc. 1
52,083 10,945,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 11,107,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 11,107,000 TRANCHE 1 Southportal Properties, Inc. 1
51,384 10,785,000 TRANCHE 1 Southportal Properties, Inc. 1
63,968 13,208,000 TRANCHE 1 Southportal Properties, Inc. 1
51,384 11,100,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 10,921,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 10,921,000 TRANCHE 1 Southportal Properties, Inc. 1
54,181 11,380,000 TRANCHE 1 Southportal Properties, Inc. 1
109,410 23,326,000 TRANCHE 1 Southportal Properties, Inc. 1
108,012 21,918,000 TRANCHE 1 Southportal Properties, Inc. 1
82,844 18,639,000 TRANCHE 1 Southportal Properties, Inc. 1
87,039 23,283,000 TRANCHE 1 Southportal Properties, Inc. 1
54,181 11,659,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 11,346,000 TRANCHE 1 Southportal Properties, Inc. 1
57,676 11,790,000 TRANCHE 1 Southportal Properties, Inc. 1
59,774 12,526,000 TRANCHE 1 Southportal Properties, Inc. 1
52,083 10,970,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 11,130,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 11,130,000 TRANCHE 1 Southportal Properties, Inc. 1
51,384 10,809,000 TRANCHE 1 Southportal Properties, Inc. 1
63,968 13,232,000 TRANCHE 1 Southportal Properties, Inc. 1
51,384 11,124,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 10,946,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 10,946,000 TRANCHE 1 Southportal Properties, Inc. 1
54,181 11,404,000 TRANCHE 1 Southportal Properties, Inc. 1
109,410 23,368,000 TRANCHE 1 Southportal Properties, Inc. 1
108,012 21,960,000 TRANCHE 1 Southportal Properties, Inc. 1
82,844 18,682,000 TRANCHE 1 Southportal Properties, Inc. 1
54,181 12,478,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 12,151,000 TRANCHE 1 Southportal Properties, Inc. 1
57,676 12,636,000 TRANCHE 1 Southportal Properties, Inc. 1
59,774 13,071,000 TRANCHE 1 Southportal Properties, Inc. 1
52,083 11,402,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 11,564,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 11,564,000 TRANCHE 1 Southportal Properties, Inc. 1
51,384 11,240,000 TRANCHE 1 Southportal Properties, Inc. 1
63,968 13,619,000 TRANCHE 1 Southportal Properties, Inc. 1
51,384 11,511,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 11,332,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 11,332,000 TRANCHE 1 Southportal Properties, Inc. 1
54,181 11,792,000 TRANCHE 1 Southportal Properties, Inc. 1
109,410 24,298,000 TRANCHE 1 Southportal Properties, Inc. 1
108,012 23,503,000 TRANCHE 1 Southportal Properties, Inc. 1
82,844 19,087,000 TRANCHE 1 Southportal Properties, Inc. 1
54,181 12,115,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 11,788,000 TRANCHE 1 Southportal Properties, Inc. 1
57,676 12,273,000 TRANCHE 1 Southportal Properties, Inc. 1
59,774 12,709,000 TRANCHE 1 Southportal Properties, Inc. 1
52,083 11,039,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 11,201,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 11,201,000 TRANCHE 1 Southportal Properties, Inc. 1
51,384 10,877,000 TRANCHE 1 Southportal Properties, Inc. 1
63,968 13,256,000 TRANCHE 1 Southportal Properties, Inc. 1
51,384 11,148,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 10,970,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 10,970,000 TRANCHE 1 Southportal Properties, Inc. 1
54,181 11,429,000 TRANCHE 1 Southportal Properties, Inc. 1
109,410 23,935,000 TRANCHE 1 Southportal Properties, Inc. 1
108,012 23,140,000 TRANCHE 1 Southportal Properties, Inc. 1
82,844 18,724,000 TRANCHE 1 Southportal Properties, Inc. 1
54,181 12,140,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 11,813,000 TRANCHE 1 Southportal Properties, Inc. 1
57,676 12,298,000 TRANCHE 1 Southportal Properties, Inc. 1
59,774 12,627,000 TRANCHE 1 Southportal Properties, Inc. 1
52,083 11,018,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 11,180,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 11,180,000 TRANCHE 1 Southportal Properties, Inc. 1
51,384 10,858,000 TRANCHE 1 Southportal Properties, Inc. 1
63,968 13,198,000 TRANCHE 1 Southportal Properties, Inc. 1
51,384 11,172,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 10,994,000 TRANCHE 1 Southportal Properties, Inc. 1
52,783 10,994,000 TRANCHE 1 Southportal Properties, Inc. 1
54,181 11,453,000 TRANCHE 1 Southportal Properties, Inc. 1
109,410 23,977,000 TRANCHE 1 Southportal Properties, Inc. 1
108,012 23,494,000 TRANCHE 1 Southportal Properties, Inc. 1
82,844 18,480,000 TRANCHE 1 Southportal Properties, Inc. 1
54,181 12,163,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,837,000 TRANCHE 2 Southportal Properties, Inc. 2
57,676 12,321,000 TRANCHE 2 Southportal Properties, Inc. 2
59,774 12,651,000 TRANCHE 2 Southportal Properties, Inc. 2
52,083 11,042,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,203,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,203,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 10,881,000 TRANCHE 2 Southportal Properties, Inc. 2
63,968 13,222,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 11,196,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,019,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,019,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 11,477,000 TRANCHE 2 Southportal Properties, Inc. 2
109,410 24,019,000 TRANCHE 2 Southportal Properties, Inc. 2
108,012 23,536,000 TRANCHE 2 Southportal Properties, Inc. 2
82,844 18,522,000 TRANCHE 2 Southportal Properties, Inc. 2
87,039 24,039,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 12,188,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,861,000 TRANCHE 2 Southportal Properties, Inc. 2
57,676 12,346,000 TRANCHE 2 Southportal Properties, Inc. 2
59,774 12,675,000 TRANCHE 2 Southportal Properties, Inc. 2
52,083 11,066,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,228,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,228,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 10,906,000 TRANCHE 2 Southportal Properties, Inc. 2
63,968 13,246,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 11,221,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,042,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,042,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 11,502,000 TRANCHE 2 Southportal Properties, Inc. 2
109,410 24,062,000 TRANCHE 2 Southportal Properties, Inc. 2
108,012 23,578,000 TRANCHE 2 Southportal Properties, Inc. 2
82,844 18,564,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 12,575,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 12,248,000 TRANCHE 2 Southportal Properties, Inc. 2
57,676 12,732,000 TRANCHE 2 Southportal Properties, Inc. 2
59,774 13,062,000 TRANCHE 2 Southportal Properties, Inc. 2
52,083 11,454,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,614,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,614,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 11,293,000 TRANCHE 2 Southportal Properties, Inc. 2
63,968 13,634,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 11,607,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,430,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,430,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 11,888,000 TRANCHE 2 Southportal Properties, Inc. 2
109,410 24,467,000 TRANCHE 2 Southportal Properties, Inc. 2
108,012 23,984,000 TRANCHE 2 Southportal Properties, Inc. 2
82,844 18,969,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 12,213,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,885,000 TRANCHE 2 Southportal Properties, Inc. 2
57,676 12,369,000 TRANCHE 2 Southportal Properties, Inc. 2
59,774 12,699,000 TRANCHE 2 Southportal Properties, Inc. 2
52,083 11,091,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,251,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,251,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 10,930,000 TRANCHE 2 Southportal Properties, Inc. 2
63,968 13,271,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 11,245,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,067,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,067,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 11,525,000 TRANCHE 2 Southportal Properties, Inc. 2
109,410 24,104,000 TRANCHE 2 Southportal Properties, Inc. 2
108,012 23,620,000 TRANCHE 2 Southportal Properties, Inc. 2
82,844 18,607,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 12,236,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,909,000 TRANCHE 2 Southportal Properties, Inc. 2
57,676 12,394,000 TRANCHE 2 Southportal Properties, Inc. 2
59,774 12,724,000 TRANCHE 2 Southportal Properties, Inc. 2
52,083 11,114,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,276,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,276,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 10,954,000 TRANCHE 2 Southportal Properties, Inc. 2
63,968 13,295,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 11,269,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,090,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,090,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 11,550,000 TRANCHE 2 Southportal Properties, Inc. 2
109,410 24,146,000 TRANCHE 2 Southportal Properties, Inc. 2
108,012 23,663,000 TRANCHE 2 Southportal Properties, Inc. 2
82,844 18,649,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 12,261,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,933,000 TRANCHE 2 Southportal Properties, Inc. 2
57,676 12,419,000 TRANCHE 2 Southportal Properties, Inc. 2
59,774 12,749,000 TRANCHE 2 Southportal Properties, Inc. 2
52,083 11,139,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,301,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,301,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 10,979,000 TRANCHE 2 Southportal Properties, Inc. 2
63,968 13,347,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 11,315,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,139,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,139,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 11,598,000 TRANCHE 2 Southportal Properties, Inc. 2
109,410 24,188,000 TRANCHE 2 Southportal Properties, Inc. 2
108,012 23,705,000 TRANCHE 2 Southportal Properties, Inc. 2
82,844 18,691,000 TRANCHE 2 Southportal Properties, Inc. 2
87,039 24,795,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 12,284,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,958,000 TRANCHE 2 Southportal Properties, Inc. 2
57,676 12,442,000 TRANCHE 2 Southportal Properties, Inc. 2
59,774 12,772,000 TRANCHE 2 Southportal Properties, Inc. 2
52,083 11,162,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,324,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,324,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 11,002,000 TRANCHE 2 Southportal Properties, Inc. 2
63,968 13,371,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 11,340,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,162,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,162,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 11,622,000 TRANCHE 2 Southportal Properties, Inc. 2
109,410 24,231,000 TRANCHE 2 Southportal Properties, Inc. 2
108,012 23,747,000 TRANCHE 2 Southportal Properties, Inc. 2
82,844 18,733,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 12,671,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 12,344,000 TRANCHE 2 Southportal Properties, Inc. 2
57,676 12,830,000 TRANCHE 2 Southportal Properties, Inc. 2
59,774 13,158,000 TRANCHE 2 Southportal Properties, Inc. 2
52,083 11,550,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,712,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,712,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 11,389,000 TRANCHE 2 Southportal Properties, Inc. 2
63,968 13,758,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 11,726,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,549,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,549,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 12,009,000 TRANCHE 2 Southportal Properties, Inc. 2
109,410 24,636,000 TRANCHE 2 Southportal Properties, Inc. 2
108,012 24,152,000 TRANCHE 2 Southportal Properties, Inc. 2
82,844 19,139,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 12,309,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,982,000 TRANCHE 2 Southportal Properties, Inc. 2
57,676 12,467,000 TRANCHE 2 Southportal Properties, Inc. 2
59,774 12,796,000 TRANCHE 2 Southportal Properties, Inc. 2
52,083 11,187,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,350,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,350,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 11,027,000 TRANCHE 2 Southportal Properties, Inc. 2
63,968 13,396,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 11,363,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,187,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,187,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 11,646,000 TRANCHE 2 Southportal Properties, Inc. 2
109,410 24,273,000 TRANCHE 2 Southportal Properties, Inc. 2
108,012 23,790,000 TRANCHE 2 Southportal Properties, Inc. 2
82,844 18,776,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 12,333,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 12,006,000 TRANCHE 2 Southportal Properties, Inc. 2
57,676 12,490,000 TRANCHE 2 Southportal Properties, Inc. 2
59,774 12,820,000 TRANCHE 2 Southportal Properties, Inc. 2
52,083 11,212,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,372,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,372,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 11,051,000 TRANCHE 2 Southportal Properties, Inc. 2
63,968 13,612,000 TRANCHE 2 Southportal Properties, Inc. 2
51,384 11,545,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,372,000 TRANCHE 2 Southportal Properties, Inc. 2
52,783 11,372,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 11,694,000 TRANCHE 2 Southportal Properties, Inc. 2
109,410 24,315,000 TRANCHE 2 Southportal Properties, Inc. 2
108,012 23,833,000 TRANCHE 2 Southportal Properties, Inc. 2
82,844 18,818,000 TRANCHE 2 Southportal Properties, Inc. 2
54,181 12,357,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 12,030,000 TRANCHE 3 Southportal Properties, Inc. 3
57,676 12,515,000 TRANCHE 3 Southportal Properties, Inc. 3
59,774 12,845,000 TRANCHE 3 Southportal Properties, Inc. 3
52,083 11,235,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,397,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,397,000 TRANCHE 3 Southportal Properties, Inc. 3
51,384 11,075,000 TRANCHE 3 Southportal Properties, Inc. 3
63,968 13,636,000 TRANCHE 3 Southportal Properties, Inc. 3
51,384 11,569,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,397,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,397,000 TRANCHE 3 Southportal Properties, Inc. 3
54,181 11,719,000 TRANCHE 3 Southportal Properties, Inc. 3
109,410 24,357,000 TRANCHE 3 Southportal Properties, Inc. 3
108,012 23,876,000 TRANCHE 3 Southportal Properties, Inc. 3
82,844 18,860,000 TRANCHE 3 Southportal Properties, Inc. 3
87,039 25,550,000 TRANCHE 3 Southportal Properties, Inc. 3
54,181 12,382,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 12,054,000 TRANCHE 3 Southportal Properties, Inc. 3
57,676 12,542,000 TRANCHE 3 Southportal Properties, Inc. 3
59,774 12,868,000 TRANCHE 3 Southportal Properties, Inc. 3
52,083 11,260,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,422,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,422,000 TRANCHE 3 Southportal Properties, Inc. 3
51,384 11,100,000 TRANCHE 3 Southportal Properties, Inc. 3
63,968 13,660,000 TRANCHE 3 Southportal Properties, Inc. 3
51,384 11,593,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,422,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,422,000 TRANCHE 3 Southportal Properties, Inc. 3
54,181 11,743,000 TRANCHE 3 Southportal Properties, Inc. 3
109,410 24,400,000 TRANCHE 3 Southportal Properties, Inc. 3
108,012 23,917,000 TRANCHE 3 Southportal Properties, Inc. 3
82,844 18,904,000 TRANCHE 3 Southportal Properties, Inc. 3
54,181 12,768,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 12,442,000 TRANCHE 3 Southportal Properties, Inc. 3
57,676 12,926,000 TRANCHE 3 Southportal Properties, Inc. 3
59,774 13,256,000 TRANCHE 3 Southportal Properties, Inc. 3
52,083 11,646,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,808,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,808,000 TRANCHE 3 Southportal Properties, Inc. 3
51,384 11,486,000 TRANCHE 3 Southportal Properties, Inc. 3
63,968 14,047,000 TRANCHE 3 Southportal Properties, Inc. 3
51,384 11,980,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,808,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,808,000 TRANCHE 3 Southportal Properties, Inc. 3
54,181 12,130,000 TRANCHE 3 Southportal Properties, Inc. 3
109,410 24,805,000 TRANCHE 3 Southportal Properties, Inc. 3
108,012 24,323,000 TRANCHE 3 Southportal Properties, Inc. 3
82,844 19,309,000 TRANCHE 3 Southportal Properties, Inc. 3
54,181 12,405,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 12,079,000 TRANCHE 3 Southportal Properties, Inc. 3
57,676 12,563,000 TRANCHE 3 Southportal Properties, Inc. 3
59,774 12,893,000 TRANCHE 3 Southportal Properties, Inc. 3
52,083 11,283,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,445,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,445,000 TRANCHE 3 Southportal Properties, Inc. 3
51,384 11,123,000 TRANCHE 3 Southportal Properties, Inc. 3
63,968 13,684,000 TRANCHE 3 Southportal Properties, Inc. 3
51,384 11,617,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,445,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,445,000 TRANCHE 3 Southportal Properties, Inc. 3
54,181 11,767,000 TRANCHE 3 Southportal Properties, Inc. 3
109,410 24,442,000 TRANCHE 3 Southportal Properties, Inc. 3
108,012 23,960,000 TRANCHE 3 Southportal Properties, Inc. 3
82,844 18,946,000 TRANCHE 3 Southportal Properties, Inc. 3
54,181 12,430,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 12,103,000 TRANCHE 3 Southportal Properties, Inc. 3
57,676 12,588,000 TRANCHE 3 Southportal Properties, Inc. 3
59,774 12,917,000 TRANCHE 3 Southportal Properties, Inc. 3
52,083 11,308,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,470,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,470,000 TRANCHE 3 Southportal Properties, Inc. 3
51,384 11,148,000 TRANCHE 3 Southportal Properties, Inc. 3
63,968 13,709,000 TRANCHE 3 Southportal Properties, Inc. 3
51,384 11,641,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,470,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,470,000 TRANCHE 3 Southportal Properties, Inc. 3
54,181 11,792,000 TRANCHE 3 Southportal Properties, Inc. 3
109,410 24,484,000 TRANCHE 3 Southportal Properties, Inc. 3
108,012 24,002,000 TRANCHE 3 Southportal Properties, Inc. 3
82,844 18,988,000 TRANCHE 3 Southportal Properties, Inc. 3
54,181 12,454,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 12,127,000 TRANCHE 3 Southportal Properties, Inc. 3
57,676 12,611,000 TRANCHE 3 Southportal Properties, Inc. 3
59,774 12,941,000 TRANCHE 3 Southportal Properties, Inc. 3
52,083 11,333,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,493,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,493,000 TRANCHE 3 Southportal Properties, Inc. 3
51,384 11,172,000 TRANCHE 3 Southportal Properties, Inc. 3
63,968 13,732,000 TRANCHE 3 Southportal Properties, Inc. 3
51,384 11,666,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,493,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,493,000 TRANCHE 3 Southportal Properties, Inc. 3
54,181 11,815,000 TRANCHE 3 Southportal Properties, Inc. 3
109,410 24,528,000 TRANCHE 3 Southportal Properties, Inc. 3
108,012 24,044,000 TRANCHE 3 Southportal Properties, Inc. 3
82,844 19,030,000 TRANCHE 3 Southportal Properties, Inc. 3
87,039 26,306,000 TRANCHE 3 Southportal Properties, Inc. 3
54,181 12,478,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 12,151,000 TRANCHE 3 Southportal Properties, Inc. 3
57,676 12,636,000 TRANCHE 3 Southportal Properties, Inc. 3
59,774 12,966,000 TRANCHE 3 Southportal Properties, Inc. 3
52,083 11,356,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,518,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,518,000 TRANCHE 3 Southportal Properties, Inc. 3
51,384 11,196,000 TRANCHE 3 Southportal Properties, Inc. 3
63,968 13,757,000 TRANCHE 3 Southportal Properties, Inc. 3
51,384 11,690,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,518,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,518,000 TRANCHE 3 Southportal Properties, Inc. 3
54,181 11,840,000 TRANCHE 3 Southportal Properties, Inc. 3
109,410 24,570,000 TRANCHE 3 Southportal Properties, Inc. 3
108,012 24,087,000 TRANCHE 3 Southportal Properties, Inc. 3
82,844 19,073,000 TRANCHE 3 Southportal Properties, Inc. 3
54,181 12,865,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 12,538,000 TRANCHE 3 Southportal Properties, Inc. 3
57,676 13,023,000 TRANCHE 3 Southportal Properties, Inc. 3
59,774 13,352,000 TRANCHE 3 Southportal Properties, Inc. 3
52,083 11,744,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,905,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,905,000 TRANCHE 3 Southportal Properties, Inc. 3
51,384 11,583,000 TRANCHE 3 Southportal Properties, Inc. 3
63,968 14,143,000 TRANCHE 3 Southportal Properties, Inc. 3
51,384 12,077,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,905,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,905,000 TRANCHE 3 Southportal Properties, Inc. 3
54,181 12,226,000 TRANCHE 3 Southportal Properties, Inc. 3
109,410 24,975,000 TRANCHE 3 Southportal Properties, Inc. 3
108,012 24,492,000 TRANCHE 3 Southportal Properties, Inc. 3
82,844 19,478,000 TRANCHE 3 Southportal Properties, Inc. 3
54,181 12,503,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 12,175,000 TRANCHE 3 Southportal Properties, Inc. 3
57,676 12,660,000 TRANCHE 3 Southportal Properties, Inc. 3
59,774 12,989,000 TRANCHE 3 Southportal Properties, Inc. 3
52,083 11,381,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,542,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,542,000 TRANCHE 3 Southportal Properties, Inc. 3
51,384 11,220,000 TRANCHE 3 Southportal Properties, Inc. 3
63,968 13,781,000 TRANCHE 3 Southportal Properties, Inc. 3
51,384 11,714,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,542,000 TRANCHE 3 Southportal Properties, Inc. 3
52,783 11,542,000 TRANCHE 3 Southportal Properties, Inc. 3
54,181 11,864,000 TRANCHE 3 Southportal Properties, Inc. 3
118,149 25,067,000 TRANCHE 3 Southportal Properties, Inc. 3
116,751 24,583,000 TRANCHE 3 Southportal Properties, Inc. 3
91,583 19,569,000 TRANCHE 3 Southportal Properties, Inc. 3
57,676 16,167,000 TRANCHE 3 Southportal Properties, Inc. 3
63,269 17,163,000 TRANCHE 3 Southportal Properties, Inc. 3
118,149 30,243,000 TRANCHE 3 Southportal Properties, Inc. 3
109,061 29,365,000 TRANCHE 3 Southportal Properties, Inc. 3
116,751 29,922,000 TRANCHE 3 Southportal Properties, Inc. 3
124,441 35,293,000 TRANCHE 3 Southportal Properties, Inc. 3
204,139 58,703,000 TRANCHE 3 Southportal Properties, Inc. 3
197,847 57,247,000 TRANCHE 3 Southportal Properties, Inc. 3
204,139 60,335,000 TRANCHE 3 Southportal Properties, Inc. 3
197,847 58,880,000 TRANCHE 3 Southportal Properties, Inc. 3

30,725,409 6,834,218,000
Input

THE ALCOVES

UNIT 37B ###

TYPE 3BR Sky Villa 3BR
UNIT AREA 250.00
BALCONY 8.00
UNIT PRICE 58,880,000.00 TOTAL PRICE
RPT 395,694.64
PARKING SLOT Tandem
PS No. B1-118; B1-119
DESCRIPTION 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
PAYEE Southportal Properties, Inc.
TRANCHE TRANCHE 3 3.00

Page 23
Name of Buyer: _____________________________
This is not an official computation until signed by the proper signatory *THIS COMPUTATION SHEET IS VALID FOR OCT 2017 ONLY

THE ALCOVES ANNEX A

Pls issue check to: Southportal Properties, Inc.

10-10(30)-80 @ 0% Interest- PROMO

Month Principal & Interest VAT & O.Charges Total
Oct-17 100,000.00 100,000.00 reservation deposit
Nov-17 5,788,035.71 706,564.29 6,494,600.00 30 days from reservation
Dec-17 196,339.29 23,560.71 219,900.00
Jan-18 196,339.29 23,560.71 219,900.00
Feb-18 196,339.29 23,560.71 219,900.00
Mar-18 196,339.29 23,560.71 219,900.00
Apr-18 196,339.29 23,560.71 219,900.00
May-18 196,339.29 23,560.71 219,900.00
Jun-18 196,339.29 23,560.71 219,900.00
Jul-18 196,339.29 23,560.71 219,900.00
Aug-18 196,339.29 23,560.71 219,900.00
Sep-18 196,339.29 23,560.71 219,900.00
Oct-18 196,339.29 23,560.71 219,900.00
Nov-18 196,339.29 23,560.71 219,900.00
Dec-18 196,339.29 23,560.71 219,900.00
Jan-19 196,339.29 23,560.71 219,900.00
Feb-19 196,339.29 23,560.71 219,900.00
Mar-19 196,339.29 23,560.71 219,900.00
Apr-19 196,339.29 23,560.71 219,900.00
May-19 196,339.29 23,560.71 219,900.00
Jun-19 196,339.29 23,560.71 219,900.00
Jul-19 196,339.29 23,560.71 219,900.00
Aug-19 196,339.29 23,560.71 219,900.00
Sep-19 196,339.29 23,560.71 219,900.00
Oct-19 196,339.29 23,560.71 219,900.00
Nov-19 196,339.29 23,560.71 219,900.00
Dec-19 196,339.29 23,560.71 219,900.00
Jan-20 196,339.29 23,560.71 219,900.00
Feb-20 196,339.29 23,560.71 219,900.00
Mar-20 196,339.29 23,560.71 219,900.00
Apr-20 196,339.29 23,560.71 219,900.00
May-20 196,339.29 23,560.71 219,900.00
May-20 1,892,725.40 1,892,725.40
Jun-20 47,101,785.71 5,652,214.29 52,754,000.00

0.00

File Name: 665644971.xlsx Print Date: 05/17/2023

Pls issue check to: Southportal Properties, Inc.

10-30(catch-up) -60 @ 0% Interest- PROMO

(0.00)

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ NOT ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 2 ONLY
*THIS COMPUTATION SHEET IS VALID FOR OCT 2017 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
value added tax 7,065,600.00
other charges 1,892,725.40

Pls issue check to: Southportal Properties, Inc.

10-30(catch-up)-60 @ 0% Interest- PROMO

Month Principal & Interest VAT & O.Charges Total
Oct-17 100,000.00 100,000.00 reservation deposit
Nov-17 5,788,035.71 706,564.29 6,494,600.00 30 days from reservation
Dec-17 588,839.29 70,660.71 659,500.00
Jan-18 588,839.29 70,660.71 659,500.00
Feb-18 588,839.29 70,660.71 659,500.00
Mar-18 588,839.29 70,660.71 659,500.00
Apr-18 588,839.29 70,660.71 659,500.00
May-18 588,839.29 70,660.71 659,500.00
Jun-18 588,839.29 70,660.71 659,500.00
Jul-18 588,839.29 70,660.71 659,500.00
Aug-18 588,839.29 70,660.71 659,500.00
Sep-18 588,839.29 70,660.71 659,500.00
Oct-18 588,839.29 70,660.71 659,500.00
Nov-18 588,839.29 70,660.71 659,500.00
Dec-18 588,839.29 70,660.71 659,500.00
Jan-19 588,839.29 70,660.71 659,500.00
Feb-19 588,839.29 70,660.71 659,500.00
Mar-19 588,839.29 70,660.71 659,500.00
Apr-19 588,839.29 70,660.71 659,500.00
May-19 588,839.29 70,660.71 659,500.00
Jun-19 588,839.29 70,660.71 659,500.00
Jul-19 588,839.29 70,660.71 659,500.00
Aug-19 588,839.29 70,660.71 659,500.00
Sep-19 588,839.29 70,660.71 659,500.00
Oct-19 588,839.29 70,660.71 659,500.00
Nov-19 588,839.29 70,660.71 659,500.00
Dec-19 588,839.29 70,660.71 659,500.00
Jan-20 588,839.29 70,660.71 659,500.00
Feb-20 588,839.29 70,660.71 659,500.00
Mar-20 588,839.29 70,660.71 659,500.00
Apr-20 588,839.29 70,660.71 659,500.00
May-20 588,839.29 70,660.71 659,500.00
May-20 1,892,725.40 1,892,725.40
Jun-20 35,326,785.71 4,239,214.29 39,566,000.00

0.00

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 3 ONLY
*THIS COMPUTATION SHEET IS VALID FOR OCT 2017 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
value added tax 7,065,600.00
other charges 1,892,725.40

Pls issue check to: Southportal Properties, Inc.

10-30(catch-up)-60 @ 0% Interest- PROMO

Month Principal & Interest VAT & O.Charges Total
Oct-17 100,000.00 100,000.00 reservation deposit
Nov-17 5,788,035.71 706,564.29 6,494,600.00 30 days from reservation
Dec-17 535,357.14 64,242.86 599,600.00
Jan-18 535,357.14 64,242.86 599,600.00
Feb-18 535,357.14 64,242.86 599,600.00
Mar-18 535,357.14 64,242.86 599,600.00
Apr-18 535,357.14 64,242.86 599,600.00
May-18 535,357.14 64,242.86 599,600.00
Jun-18 535,357.14 64,242.86 599,600.00
Jul-18 535,357.14 64,242.86 599,600.00
Aug-18 535,357.14 64,242.86 599,600.00
Sep-18 535,357.14 64,242.86 599,600.00
Oct-18 535,357.14 64,242.86 599,600.00
Nov-18 535,357.14 64,242.86 599,600.00
Dec-18 535,357.14 64,242.86 599,600.00
Jan-19 535,357.14 64,242.86 599,600.00
Feb-19 535,357.14 64,242.86 599,600.00
Mar-19 535,357.14 64,242.86 599,600.00
Apr-19 535,357.14 64,242.86 599,600.00
May-19 535,357.14 64,242.86 599,600.00
Jun-19 535,357.14 64,242.86 599,600.00
Jul-19 535,357.14 64,242.86 599,600.00
Aug-19 535,357.14 64,242.86 599,600.00
Sep-19 535,357.14 64,242.86 599,600.00
Oct-19 535,357.14 64,242.86 599,600.00
Nov-19 535,357.14 64,242.86 599,600.00
Dec-19 535,357.14 64,242.86 599,600.00
Jan-20 535,357.14 64,242.86 599,600.00
Feb-20 535,357.14 64,242.86 599,600.00
Mar-20 535,357.14 64,242.86 599,600.00
Apr-20 535,357.14 64,242.86 599,600.00
May-20 535,357.14 64,242.86 599,600.00
Jun-20 535,357.14 64,242.86 599,600.00
Jul-20 535,357.14 64,242.86 599,600.00
Aug-20 535,357.14 64,242.86 599,600.00
Aug-20 1,892,725.40 1,892,725.40
Sep-20 35,325,178.57 4,239,021.43 39,564,200.00

0.00

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________
This is not an official computation until signed by the proper signatory *THIS COMPUTATION SHEET IS VALID FOR NOV 2018 ONLY

THE ALCOVES ANNEX A

UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000.00 *Price inclusive of Parking Slot, if any
total price 58,880,000.00
less: discount 5,888,000.00 DISCOUNT = 10%
net selling price 52,992,000.00
value added tax 6,359,040.00
other charges 1,767,760.40

Pls issue check to: Southportal Properties, Inc.

95-5 CASH 30
Month Principal VAT & Other Charges Total
Nov-18 100,000.00 100,000.00 reservation deposit
Dec-18 50,242,400.00 6,359,040.00
Dec-18 1,767,760.40 58,369,200.40 30 days from reservation
Nov-19 2,649,600.00 2,649,600.00 12mos from reservation

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. and/or Southportal Properties, 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. and/or Southportal Properties, Inc. based upon this information.

File Name: 665644971.xlsx Printe Date: 05/17/2023

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 ALCOVES ANNEX A

UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000.00 *Price inclusive of Parking Slot, if any
total price 58,880,000.00
less: discount 2,944,000.00 DISCOUNT = 5%
net selling price 55,936,000.00
value added tax 6,712,320.00
other charges 1,840,843.40

Pls issue check to: Southportal Properties, Inc.

CASH 30 DAYS
Month Principal VAT & Other Charges Total
May-19 100,000.00 100,000.00 reservation deposit
Jun-19 55,836,000.00 6,712,320.00
Jun-19 1,840,843.40 64,389,163.40 30 days from reservation

File Name: 665644971.xlsx Printe Date: 05/17/2023

Name of Buyer: _____________________________
This is not an official computation until signed by the proper signatory *THIS COMPUTATION SHEET IS VALID FOR NOV 2018 ONLY

THE ALCOVES ANNEX A

UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000.00 *Price inclusive of Parking Slot, if any
p/slot price - -
total price 58,880,000.00
less: discount 4,710,400.00 DISCOUNT = 8%
net selling price 54,169,600.00
value added tax 6,500,352.00
other charges 1,797,012.40

Pls issue check to: Southportal Properties, Inc.

95-5 CASH 60
Month Principal VAT & Other Charges Total
Nov-18 100,000.00 100,000.00 reservation deposit
Jan-19 51,361,120.00 6,500,352.00
Jan-19 1,797,012.40 59,658,484.40 60 days from reservation
Nov-19 2,708,480.00 2,708,480.00 12mos from reservation

File Name: 665644971.xlsx Printe Date: 05/17/2023

Name of Buyer: _____________________________
This is not an official computation until signed by the proper signatory *THIS COMPUTATION SHEET IS VALID FOR MAY 2015 ONLY

PARK POINT RESIDENCES ANNEX A

UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price #NAME? #NAME?
total price 58,880,000.00
less: discount 5,888,000.00 DISCOUNT = 10.0%
net selling price 52,992,000.00
value added tax 6,359,040.00
other charges #NAME?

Pls issue check to: AYALA LAND, Inc.

CASH 30 DAYS
Month Principal VAT & Other Charges Total
May-15 100,000.00 100,000.00 reservation deposit
Jun-15 52,892,000.00 6,359,040.00
Jun-15 #NAME? #NAME? on or before June 25, 2015

#NAME?

File Name: 665644971.xlsx Printe Date: 05/17/2023

Name of Buyer: _____________________________
This is not an official computation until signed by the proper signatory *THIS COMPUTATION SHEET IS VALID FOR MARCH 2018 ONLY

THE ALCOVES ANNEX A

UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000.00 *Price inclusive of Parking Slot, if any
p/slot price - -
total price 58,880,000.00
less: discount 3,532,800.00 DISCOUNT = 6.0%
addt'l discount 1,660,416.00 ADDT'L DISCOUNT = 3.0%
net selling price 53,686,784.00
value added tax 6,442,414.08
other charges 1,765,216.32

Pls issue check to: Southportal Properties, Inc.

10-85-5 CASH 90
Month Principal VAT & Other Charges Total
Feb-18 100,000.00 100,000.00 reservation deposit
Mar-18 5,268,678.40 6,442,414.08 11,711,092.48 30 days from reservation
May-18 45,633,766.40 -
May-18 1,765,216.32 47,398,982.72 90 days from reservation
Feb-19 2,684,339.20 - 2,684,339.20 12mos from reservation

File Name: 665644971.xlsx Printe Date: 05/17/2023

Name of Buyer: _____________________________
This is not an official computation until signed by the proper signatory *THIS COMPUTATION SHEET IS VALID FOR OCT 2017 ONLY

THE ALCOVES ANNEX A

UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000.00 *Price inclusive of Parking Slot, if any
p/slot price - -
total price 58,880,000.00
less: discount 3,532,800.00 DISCOUNT = 6.0%
addt'l discount 1,660,416.00 ADDT'L DISCOUNT = 3.0%
net selling price 53,686,784.00
value added tax 6,442,414.08
other charges 1,765,216.32

Pls issue check to: Southportal Properties, Inc.

10-85-5 CASH 90
Month Principal VAT & Other Charges Total
Oct-17 100,000.00 100,000.00 reservation deposit
Nov-17 5,268,678.40 644,241.41 5,912,919.81 30 days from reservation
Jan-18 45,633,766.40 5,476,051.97
Jan-18 1,765,216.32 52,875,034.69 90 days from reservation
Oct-18 2,684,339.20 322,120.70 3,006,459.90 12mos from reservation

File Name: 665644971.xlsx Printe Date: 05/17/2023

Name of Buyer: _____________________________
This is not an official computation until signed by the proper signatory *THIS COMPUTATION SHEET IS VALID FOR JAN 2018 ONLY

THE ALCOVES ANNEX A

UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000.00 *Price inclusive of Parking Slot, if any
p/slot price - -
total price 58,880,000.00
less: discount 2,355,200.00 DISCOUNT = 4.0%
addt'l discount 1,695,744.00 ADDT'L DISCOUNT = 3.0%
net selling price 54,829,056.00
value added tax 6,579,486.72
other charges 1,793,108.68

Pls issue check to: Southportal Properties, Inc.

Cash 50-50
Month Principal VAT & Other Charges Total
Jan-18 100,000.00 100,000.00 reservation deposit
Feb-18 27,314,528.00 6,579,486.72
Feb-18 1,793,108.68 35,687,123.40 30 days from reservation
Jan-19 27,414,528.00 27,414,528.00 12mos from reservation

File Name: 665644971.xlsx Printe Date: 05/17/2023

Name of Buyer: _____________________________
This is not an official computation until signed by the proper signatory *THIS COMPUTATION SHEET IS VALID FOR DEC 2017 ONLY

THE ALCOVES ANNEX A

Pls issue check to: Southportal Properties, Inc.

10-10(24)-80 @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
Dec-17 100,000.00 100,000.00 reservation deposit
Jan-18 5,788,035.71 706,564.29 6,494,600.00 30 days from reservation
Feb-18 245,357.14 29,442.86 274,800.00
Mar-18 245,357.14 29,442.86 274,800.00
Apr-18 245,357.14 29,442.86 274,800.00
May-18 245,357.14 29,442.86 274,800.00
Jun-18 245,357.14 29,442.86 274,800.00
Jul-18 245,357.14 29,442.86 274,800.00
Aug-18 245,357.14 29,442.86 274,800.00
Sep-18 245,357.14 29,442.86 274,800.00
Oct-18 245,357.14 29,442.86 274,800.00
Nov-18 245,357.14 29,442.86 274,800.00
Dec-18 245,357.14 29,442.86 274,800.00
Jan-19 245,357.14 29,442.86 274,800.00
Feb-19 245,357.14 29,442.86 274,800.00
Mar-19 245,357.14 29,442.86 274,800.00
Apr-19 245,357.14 29,442.86 274,800.00
May-19 245,357.14 29,442.86 274,800.00
Jun-19 245,357.14 29,442.86 274,800.00
Jul-19 245,357.14 29,442.86 274,800.00
Aug-19 245,357.14 29,442.86 274,800.00
Sep-19 245,357.14 29,442.86 274,800.00
Oct-19 245,357.14 29,442.86 274,800.00
Nov-19 245,357.14 29,442.86 274,800.00
Dec-19 245,357.14 29,442.86 274,800.00
Jan-20 245,357.14 29,442.86 274,800.00
Jan-20 1,892,725.40 1,892,725.40
Feb-20 47,103,392.86 5,652,407.14 52,755,800.00

0.00

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________
This is not an official computation until signed by the proper signatory *THIS COMPUTATION SHEET IS VALID FOR JUNE 2016 ONLY

THE ALCOVES ANNEX A

Pls issue check to: Southportal Properties, Inc.

10(2)-10(30)-80 @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
Jun-16 100,000.00 100,000.00 reservation deposit
Jul-16 2,894,017.86 359,282.14 3,253,300.00 30 days from reservation
Aug-16 2,894,017.86 347,282.14 3,241,300.00
Sep-16 196,339.29 23,560.71 219,900.00
Oct-16 196,339.29 23,560.71 219,900.00
Nov-16 196,339.29 23,560.71 219,900.00
Dec-16 196,339.29 23,560.71 219,900.00
Jan-17 196,339.29 23,560.71 219,900.00
Feb-17 196,339.29 23,560.71 219,900.00
Mar-17 196,339.29 23,560.71 219,900.00
Apr-17 196,339.29 23,560.71 219,900.00
May-17 196,339.29 23,560.71 219,900.00
Jun-17 196,339.29 23,560.71 219,900.00
Jul-17 196,339.29 23,560.71 219,900.00
Aug-17 196,339.29 23,560.71 219,900.00
Sep-17 196,339.29 23,560.71 219,900.00
Oct-17 196,339.29 23,560.71 219,900.00
Nov-17 196,339.29 23,560.71 219,900.00
Dec-17 196,339.29 23,560.71 219,900.00
Jan-18 196,339.29 23,560.71 219,900.00
Feb-18 196,339.29 23,560.71 219,900.00
Mar-18 196,339.29 23,560.71 219,900.00
Apr-18 196,339.29 23,560.71 219,900.00
May-18 196,339.29 23,560.71 219,900.00
Jun-18 196,339.29 23,560.71 219,900.00
Jul-18 196,339.29 23,560.71 219,900.00
Aug-18 196,339.29 23,560.71 219,900.00
Sep-18 196,339.29 23,560.71 219,900.00
Oct-18 196,339.29 23,560.71 219,900.00
Nov-18 196,339.29 23,560.71 219,900.00
Dec-18 196,339.29 23,560.71 219,900.00
Jan-19 196,339.29 23,560.71 219,900.00
Feb-19 196,339.29 23,560.71 219,900.00
Feb-19 1,892,725.40 1,892,725.40
Mar-19 47,101,785.71 5,652,214.29 52,754,000.00

0.00

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ NOT ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 1 ONLY
*THIS COMPUTATION SHEET IS VALID FOR MARCH 2018 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
less: discount 2,944,000.00 DISCOUNT = 5.0%
net selling price 55,936,000.00
value added tax 6,712,320.00
other charges 1,820,643.40

Pls issue check to: Southportal Properties, Inc.

30-70(catch-up) @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
Mar-18 100,000.00 100,000.00 reservation deposit
Apr-18 16,680,880.00 6,712,320.00 23,393,200.00 30 days from reservation
May-18 1,702,400.00 - 1,702,400.00
Jun-18 1,702,400.00 - 1,702,400.00
Jul-18 1,702,400.00 - 1,702,400.00
Aug-18 1,702,400.00 - 1,702,400.00
Sep-18 1,702,400.00 - 1,702,400.00
Oct-18 1,702,400.00 - 1,702,400.00
Nov-18 1,702,400.00 - 1,702,400.00
Dec-18 1,702,400.00 - 1,702,400.00
Jan-19 1,702,400.00 - 1,702,400.00
Feb-19 1,702,400.00 - 1,702,400.00
Mar-19 1,702,400.00 - 1,702,400.00
Apr-19 1,702,400.00 - 1,702,400.00
May-19 1,702,400.00 - 1,702,400.00
Jun-19 1,702,400.00 - 1,702,400.00
Jul-19 1,702,400.00 - 1,702,400.00
Aug-19 1,702,400.00 - 1,702,400.00
Sep-19 1,702,400.00 - 1,702,400.00
Oct-19 1,702,400.00 - 1,702,400.00
Nov-19 1,702,400.00 - 1,702,400.00
Dec-19 1,702,400.00 - 1,702,400.00
Jan-20 1,702,400.00 - 1,702,400.00
Feb-20 1,702,400.00 - 1,702,400.00
Feb-20 1,820,643.40 1,820,643.40
Mar-20 1,702,320.00 - 1,702,320.00

(0.00)

File Name: 665644971.xlsx Print Date: 05/17/2023

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 ALCOVES ANNEX A

UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000.00 *Price inclusive of Parking Slot, if any
p/slot price - -
total price 58,880,000.00
less: discount 2,355,200.00 DISCOUNT = 4%
net selling price 56,524,800.00
value added tax 6,782,976.00
other charges 1,854,514.40

Pls issue check to: Southportal Properties, Inc.

CASH 60 DAYS
Month Principal VAT & Other Charges Total
May-19 100,000.00 100,000.00 reservation deposit
Jul-19 56,424,800.00 6,782,976.00
Jul-19 1,854,514.40 65,062,290.40 60 days from reservation

File Name: 665644971.xlsx Printe Date: 05/17/2023

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

THE ALCOVES ANNEX A

UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
value added tax 7,065,600.00
other charges 1,912,925.40 *VALID FOR RESERVATIONS RECEIVED FROM JULY 1 TO 31 2019 ONLY

Pls issue check to: Southportal Properties, Inc.

10-20(20)-70 @ 0% Interest-PROMO
Month Principal & Interest VAT & O.Charges Total
Jul-19 100,000.00 100,000.00 reservation deposit
Aug-19 5,788,035.71 706,564.29 6,494,600.00 30 days from reservation
Sep-19 588,839.29 70,660.71 659,500.00
Oct-19 588,839.29 70,660.71 659,500.00
Nov-19 588,839.29 70,660.71 659,500.00
Dec-19 588,839.29 70,660.71 659,500.00
Jan-20 588,839.29 70,660.71 659,500.00
Feb-20 588,839.29 70,660.71 659,500.00
Mar-20 588,839.29 70,660.71 659,500.00
Apr-20 588,839.29 70,660.71 659,500.00
May-20 588,839.29 70,660.71 659,500.00
Jun-20 588,839.29 70,660.71 659,500.00
Jul-20 588,839.29 70,660.71 659,500.00
Aug-20 588,839.29 70,660.71 659,500.00
Sep-20 588,839.29 70,660.71 659,500.00
Oct-20 588,839.29 70,660.71 659,500.00
Nov-20 588,839.29 70,660.71 659,500.00
Dec-20 588,839.29 70,660.71 659,500.00
Jan-21 588,839.29 70,660.71 659,500.00
Feb-21 588,839.29 70,660.71 659,500.00
Mar-21 588,839.29 70,660.71 659,500.00
Apr-21 588,839.29 70,660.71 659,500.00
Apr-21 1,912,925.40 1,912,925.40
May-21 41,215,178.57 4,945,821.43 46,161,000.00

0.00

File Name: 665644971.xlsx Print Date: 05/17/2023

ANNEX C-1

AYALA LAND INC.

CUSTOMER SERVICE UNIT
THE ALCOVES
OFFICIAL COMPUTATION

Project Details:
House Model: Unit Only

SELLING PRICE P -
Add:
VAT (if applicable) -
Other Charges -
TOTAL ALP RECEIVABLE P -

SCHEDULE OF PAYMENTS

Due Date Monthly Payment Other Charges Total Monthly Payment

NOTE:
1. In the event that there is an increase in the amount of OTHER CHARGES, the SELLER shall have the right to charge the
PURCHASER, and the PURCHASER agrees to pay, an amount proportional to or corresponding to the said increase.
Name of Buyer: _____________________________ NOT ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 1 ONLY
*THIS COMPUTATION SHEET IS VALID FOR JULY 2019 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
less: discount 1,472,000.00 DISCOUNT = 2.5%
net selling price 57,408,000.00
value added tax 6,888,960.00
other charges 1,876,929.40

Pls issue check to: Southportal Properties, Inc.

50-50(catch-up) @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
May-19 100,000.00 100,000.00 reservation deposit
Jun-19 28,604,040.00 6,888,960.00 35,493,000.00 30 days from reservation
Jul-19 3,189,400.00 - 3,189,400.00
Aug-19 3,189,400.00 - 3,189,400.00
Sep-19 3,189,400.00 - 3,189,400.00
Oct-19 3,189,400.00 - 3,189,400.00
Nov-19 3,189,400.00 - 3,189,400.00
Dec-19 3,189,400.00 - 3,189,400.00
Jan-20 3,189,400.00 - 3,189,400.00
Feb-20 3,189,400.00 - 3,189,400.00
Feb-20 1,876,929.40 1,876,929.40
Mar-20 3,188,760.00 - 3,188,760.00

(0.00)

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ NOT ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 1 ONLY
*THIS COMPUTATION SHEET IS VALID FOR JULY 2019 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
value added tax 7,065,600.00
other charges 1,912,925.40

Pls issue check to: Southportal Properties, Inc.

10-90(catch-up) @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
May-19 100,000.00 100,000.00 reservation deposit
Jun-19 5,788,000.00 7,065,600.00 12,853,600.00 30 days from reservation
Jul-19 5,888,000.00 - 5,888,000.00
Aug-19 5,888,000.00 - 5,888,000.00
Sep-19 5,888,000.00 - 5,888,000.00
Oct-19 5,888,000.00 - 5,888,000.00
Nov-19 5,888,000.00 - 5,888,000.00
Dec-19 5,888,000.00 - 5,888,000.00
Jan-20 5,888,000.00 - 5,888,000.00
Feb-20 5,888,000.00 - 5,888,000.00
Feb-20 1,912,925.40 1,912,925.40
Mar-20 5,888,000.00 - 5,888,000.00

0.00

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ NOT ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 1 ONLY
*THIS COMPUTATION SHEET IS VALID FOR DEC 2016 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
value added tax 7,065,600.00 *must be submitted for booking on or before Dec. YE cut-off, otherwise,
other charges 1,892,725.40 account will be subjected to full VAT in 2017

Pls issue check to: Southportal Properties, Inc.

10-90(catch-up) @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
Dec-16 100,000.00 100,000.00 reservation deposit
Jan-17 5,788,035.71 706,564.29 6,494,600.00 30 days from reservation
Feb-17 1,394,553.57 167,346.43 1,561,900.00
Mar-17 1,394,553.57 167,346.43 1,561,900.00
Apr-17 1,394,553.57 167,346.43 1,561,900.00
May-17 1,394,553.57 167,346.43 1,561,900.00
Jun-17 1,394,553.57 167,346.43 1,561,900.00
Jul-17 1,394,553.57 167,346.43 1,561,900.00
Aug-17 1,394,553.57 167,346.43 1,561,900.00
Sep-17 1,394,553.57 167,346.43 1,561,900.00
Oct-17 1,394,553.57 167,346.43 1,561,900.00
Nov-17 1,394,553.57 167,346.43 1,561,900.00
Dec-17 1,394,553.57 167,346.43 1,561,900.00
Jan-18 1,394,553.57 167,346.43 1,561,900.00
Feb-18 1,394,553.57 167,346.43 1,561,900.00
Mar-18 1,394,553.57 167,346.43 1,561,900.00
Apr-18 1,394,553.57 167,346.43 1,561,900.00
May-18 1,394,553.57 167,346.43 1,561,900.00
Jun-18 1,394,553.57 167,346.43 1,561,900.00
Jul-18 1,394,553.57 167,346.43 1,561,900.00
Aug-18 1,394,553.57 167,346.43 1,561,900.00
Sep-18 1,394,553.57 167,346.43 1,561,900.00
Oct-18 1,394,553.57 167,346.43 1,561,900.00
Nov-18 1,394,553.57 167,346.43 1,561,900.00
Dec-18 1,394,553.57 167,346.43 1,561,900.00
Jan-19 1,394,553.57 167,346.43 1,561,900.00
Feb-19 1,394,553.57 167,346.43 1,561,900.00
Mar-19 1,394,553.57 167,346.43 1,561,900.00
Apr-19 1,394,553.57 167,346.43 1,561,900.00
May-19 1,394,553.57 167,346.43 1,561,900.00
Jun-19 1,394,553.57 167,346.43 1,561,900.00
Jul-19 1,394,553.57 167,346.43 1,561,900.00
Aug-19 1,394,553.57 167,346.43 1,561,900.00
Sep-19 1,394,553.57 167,346.43 1,561,900.00
Oct-19 1,394,553.57 167,346.43 1,561,900.00
Nov-19 1,394,553.57 167,346.43 1,561,900.00
Dec-19 1,394,553.57 167,346.43 1,561,900.00
Jan-20 1,394,553.57 167,346.43 1,561,900.00
Feb-20 1,394,553.57 167,346.43 1,561,900.00
Feb-20 1,892,725.40 1,892,725.40
Mar-20 1,393,482.14 167,217.86 1,560,700.00

(0.00)

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ NOT ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 2 ONLY
*THIS COMPUTATION SHEET IS VALID FOR JULY 2019 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
less: addt'l discount 1,472,000.00 DISCOUNT = 2.5%
net selling price 57,408,000.00
value added tax 6,888,960.00
other charges 1,876,929.40

Pls issue check to: Southportal Properties, Inc.

50-50(catch-up) @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
May-19 100,000.00 100,000.00 reservation deposit
Jun-19 28,604,040.00 6,888,960.00 35,493,000.00 30 days from reservation
Jul-19 2,392,000.00 - 2,392,000.00
Aug-19 2,392,000.00 - 2,392,000.00
Sep-19 2,392,000.00 - 2,392,000.00
Oct-19 2,392,000.00 - 2,392,000.00
Nov-19 2,392,000.00 - 2,392,000.00
Dec-19 2,392,000.00 - 2,392,000.00
Jan-20 2,392,000.00 - 2,392,000.00
Feb-20 2,392,000.00 - 2,392,000.00
Mar-20 2,392,000.00 - 2,392,000.00
Apr-20 2,392,000.00 - 2,392,000.00
May-20 2,392,000.00 - 2,392,000.00
May-20 1,876,929.40 1,876,929.40
Jun-20 2,391,960.00 - 2,391,960.00

(0.00)

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ NOT ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 2 ONLY
*THIS COMPUTATION SHEET IS VALID FOR MARCH 2018 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
less: addt'l discount 2,944,000.00 DISCOUNT = 5.0%
net selling price 55,936,000.00
value added tax 6,712,320.00
other charges 1,820,643.40

Pls issue check to: Southportal Properties, Inc.

30-70(catch-up) @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
Mar-18 100,000.00 100,000.00 reservation deposit
Apr-18 16,680,880.00 6,712,320.00 23,393,200.00 30 days from reservation
May-18 1,506,000.00 - 1,506,000.00
Jun-18 1,506,000.00 - 1,506,000.00
Jul-18 1,506,000.00 - 1,506,000.00
Aug-18 1,506,000.00 - 1,506,000.00
Sep-18 1,506,000.00 - 1,506,000.00
Oct-18 1,506,000.00 - 1,506,000.00
Nov-18 1,506,000.00 - 1,506,000.00
Dec-18 1,506,000.00 - 1,506,000.00
Jan-19 1,506,000.00 - 1,506,000.00
Feb-19 1,506,000.00 - 1,506,000.00
Mar-19 1,506,000.00 - 1,506,000.00
Apr-19 1,506,000.00 - 1,506,000.00
May-19 1,506,000.00 - 1,506,000.00
Jun-19 1,506,000.00 - 1,506,000.00
Jul-19 1,506,000.00 - 1,506,000.00
Aug-19 1,506,000.00 - 1,506,000.00
Sep-19 1,506,000.00 - 1,506,000.00
Oct-19 1,506,000.00 - 1,506,000.00
Nov-19 1,506,000.00 - 1,506,000.00
Dec-19 1,506,000.00 - 1,506,000.00
Jan-20 1,506,000.00 - 1,506,000.00
Feb-20 1,506,000.00 - 1,506,000.00
Mar-20 1,506,000.00 - 1,506,000.00
Apr-20 1,506,000.00 - 1,506,000.00
May-20 1,506,000.00 - 1,506,000.00
May-20 1,820,643.40 1,820,643.40
Jun-20 1,505,120.00 - 1,505,120.00

(0.00)

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ NOT ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 2 ONLY
*THIS COMPUTATION SHEET IS VALID FOR DEC 2016 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
value added tax 7,065,600.00 *must be submitted for booking on or before Dec. YE cut-off, otherwise,
other charges 1,892,725.40 account will be subjected to full VAT in 2017

Pls issue check to: Southportal Properties, Inc.

10-90(catch-up) @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
Dec-16 100,000.00 100,000.00 reservation deposit
Jan-17 5,788,035.71 706,564.29 6,494,600.00
Feb-17 1,292,500.00 155,100.00 1,447,600.00
Mar-17 1,292,500.00 155,100.00 1,447,600.00
Apr-17 1,292,500.00 155,100.00 1,447,600.00
May-17 1,292,500.00 155,100.00 1,447,600.00
Jun-17 1,292,500.00 155,100.00 1,447,600.00
Jul-17 1,292,500.00 155,100.00 1,447,600.00
Aug-17 1,292,500.00 155,100.00 1,447,600.00
Sep-17 1,292,500.00 155,100.00 1,447,600.00
Oct-17 1,292,500.00 155,100.00 1,447,600.00
Nov-17 1,292,500.00 155,100.00 1,447,600.00
Dec-17 1,292,500.00 155,100.00 1,447,600.00
Jan-18 1,292,500.00 155,100.00 1,447,600.00
Feb-18 1,292,500.00 155,100.00 1,447,600.00
Mar-18 1,292,500.00 155,100.00 1,447,600.00
Apr-18 1,292,500.00 155,100.00 1,447,600.00
May-18 1,292,500.00 155,100.00 1,447,600.00
Jun-18 1,292,500.00 155,100.00 1,447,600.00
Jul-18 1,292,500.00 155,100.00 1,447,600.00
Aug-18 1,292,500.00 155,100.00 1,447,600.00
Sep-18 1,292,500.00 155,100.00 1,447,600.00
Oct-18 1,292,500.00 155,100.00 1,447,600.00
Nov-18 1,292,500.00 155,100.00 1,447,600.00
Dec-18 1,292,500.00 155,100.00 1,447,600.00
Jan-19 1,292,500.00 155,100.00 1,447,600.00
Feb-19 1,292,500.00 155,100.00 1,447,600.00
Mar-19 1,292,500.00 155,100.00 1,447,600.00
Apr-19 1,292,500.00 155,100.00 1,447,600.00
May-19 1,292,500.00 155,100.00 1,447,600.00
Jun-19 1,292,500.00 155,100.00 1,447,600.00
Jul-19 1,292,500.00 155,100.00 1,447,600.00
Aug-19 1,292,500.00 155,100.00 1,447,600.00
Sep-19 1,292,500.00 155,100.00 1,447,600.00
Oct-19 1,292,500.00 155,100.00 1,447,600.00
Nov-19 1,292,500.00 155,100.00 1,447,600.00
Dec-19 1,292,500.00 155,100.00 1,447,600.00
Jan-20 1,292,500.00 155,100.00 1,447,600.00
Feb-20 1,292,500.00 155,100.00 1,447,600.00
Mar-20 1,292,500.00 155,100.00 1,447,600.00
Apr-20 1,292,500.00 155,100.00 1,447,600.00
May-20 1,292,500.00 155,100.00 1,447,600.00
May-20 1,892,725.40 1,892,725.40
Jun-20 1,291,964.29 155,035.71 1,447,000.00

(0.00)

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ NOT ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 2 ONLY
*THIS COMPUTATION SHEET IS VALID FOR JULY 2019 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
value added tax 7,065,600.00
other charges 1,912,925.40

Pls issue check to: Southportal Properties, Inc.

10-90(catch-up) @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
May-19 100,000.00 100,000.00 reservation deposit
Jun-19 5,788,000.00 7,065,600.00 12,853,600.00 30 days from reservation
Jul-19 4,416,000.00 - 4,416,000.00
Aug-19 4,416,000.00 - 4,416,000.00
Sep-19 4,416,000.00 - 4,416,000.00
Oct-19 4,416,000.00 - 4,416,000.00
Nov-19 4,416,000.00 - 4,416,000.00
Dec-19 4,416,000.00 - 4,416,000.00
Jan-20 4,416,000.00 - 4,416,000.00
Feb-20 4,416,000.00 - 4,416,000.00
Mar-20 4,416,000.00 - 4,416,000.00
Apr-20 4,416,000.00 - 4,416,000.00
May-20 4,416,000.00 - 4,416,000.00
May-20 1,912,925.40 1,912,925.40
Jun-20 4,416,000.00 - 4,416,000.00

0.00

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 3 ONLY
*THIS COMPUTATION SHEET IS VALID FOR JULY 2019 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
less: addt'l discount 1,472,000.00 DISCOUNT = 2.5%
net selling price 57,408,000.00
value added tax 6,888,960.00
other charges 1,876,929.40

Pls issue check to: Southportal Properties, Inc.

50-50(catch-up) @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
May-19 100,000.00 100,000.00 reservation deposit
Jun-19 28,604,040.00 6,888,960.00 35,493,000.00 30 days from reservation
Jul-19 1,913,600.00 - 1,913,600.00
Aug-19 1,913,600.00 - 1,913,600.00
Sep-19 1,913,600.00 - 1,913,600.00
Oct-19 1,913,600.00 - 1,913,600.00
Nov-19 1,913,600.00 - 1,913,600.00
Dec-19 1,913,600.00 - 1,913,600.00
Jan-20 1,913,600.00 - 1,913,600.00
Feb-20 1,913,600.00 - 1,913,600.00
Mar-20 1,913,600.00 - 1,913,600.00
Apr-20 1,913,600.00 - 1,913,600.00
May-20 1,913,600.00 - 1,913,600.00
Jun-20 1,913,600.00 - 1,913,600.00
Jul-20 1,913,600.00 - 1,913,600.00
Aug-20 1,913,600.00 - 1,913,600.00
Aug-20 1,876,929.40 1,876,929.40
Sep-20 1,913,560.00 - 1,913,560.00

(0.00)

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 3 ONLY
*THIS COMPUTATION SHEET IS VALID FOR MARCH 2018 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
less: addt'l discount 2,944,000.00 DISCOUNT = 5.0%
net selling price 55,936,000.00
value added tax 6,712,320.00
other charges 1,820,643.40

Pls issue check to: Southportal Properties, Inc.

30-70(catch-up) @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
Mar-18 100,000.00 100,000.00 reservation deposit
Apr-18 16,680,880.00 6,712,320.00 23,393,200.00 30 days from reservation
May-18 1,350,200.00 - 1,350,200.00
Jun-18 1,350,200.00 - 1,350,200.00
Jul-18 1,350,200.00 - 1,350,200.00
Aug-18 1,350,200.00 - 1,350,200.00
Sep-18 1,350,200.00 - 1,350,200.00
Oct-18 1,350,200.00 - 1,350,200.00
Nov-18 1,350,200.00 - 1,350,200.00
Dec-18 1,350,200.00 - 1,350,200.00
Jan-19 1,350,200.00 - 1,350,200.00
Feb-19 1,350,200.00 - 1,350,200.00
Mar-19 1,350,200.00 - 1,350,200.00
Apr-19 1,350,200.00 - 1,350,200.00
May-19 1,350,200.00 - 1,350,200.00
Jun-19 1,350,200.00 - 1,350,200.00
Jul-19 1,350,200.00 - 1,350,200.00
Aug-19 1,350,200.00 - 1,350,200.00
Sep-19 1,350,200.00 - 1,350,200.00
Oct-19 1,350,200.00 - 1,350,200.00
Nov-19 1,350,200.00 - 1,350,200.00
Dec-19 1,350,200.00 - 1,350,200.00
Jan-20 1,350,200.00 - 1,350,200.00
Feb-20 1,350,200.00 - 1,350,200.00
Mar-20 1,350,200.00 - 1,350,200.00
Apr-20 1,350,200.00 - 1,350,200.00
May-20 1,350,200.00 - 1,350,200.00
Jun-20 1,350,200.00 - 1,350,200.00
Jul-20 1,350,200.00 - 1,350,200.00
Aug-20 1,350,200.00 - 1,350,200.00
Aug-20 1,820,643.40 1,820,643.40
Sep-20 1,349,520.00 - 1,349,520.00

(0.00)

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 3 ONLY
*THIS COMPUTATION SHEET IS VALID FOR DEC 2016 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
value added tax 7,065,600.00 *must be submitted for booking on or before Dec. YE cut-off, otherwise,
other charges 1,892,725.40 account will be subjected to full VAT in 2017

Pls issue check to: Southportal Properties, Inc.

10-90(catch-up) @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
Dec-16 100,000.00 100,000.00 reservation deposit
Jan-17 5,788,035.71 706,564.29 6,494,600.00
Feb-17 1,204,375.00 144,525.00 1,348,900.00
Mar-17 1,204,375.00 144,525.00 1,348,900.00
Apr-17 1,204,375.00 144,525.00 1,348,900.00
May-17 1,204,375.00 144,525.00 1,348,900.00
Jun-17 1,204,375.00 144,525.00 1,348,900.00
Jul-17 1,204,375.00 144,525.00 1,348,900.00
Aug-17 1,204,375.00 144,525.00 1,348,900.00
Sep-17 1,204,375.00 144,525.00 1,348,900.00
Oct-17 1,204,375.00 144,525.00 1,348,900.00
Nov-17 1,204,375.00 144,525.00 1,348,900.00
Dec-17 1,204,375.00 144,525.00 1,348,900.00
Jan-18 1,204,375.00 144,525.00 1,348,900.00
Feb-18 1,204,375.00 144,525.00 1,348,900.00
Mar-18 1,204,375.00 144,525.00 1,348,900.00
Apr-18 1,204,375.00 144,525.00 1,348,900.00
May-18 1,204,375.00 144,525.00 1,348,900.00
Jun-18 1,204,375.00 144,525.00 1,348,900.00
Jul-18 1,204,375.00 144,525.00 1,348,900.00
Aug-18 1,204,375.00 144,525.00 1,348,900.00
Sep-18 1,204,375.00 144,525.00 1,348,900.00
Oct-18 1,204,375.00 144,525.00 1,348,900.00
Nov-18 1,204,375.00 144,525.00 1,348,900.00
Dec-18 1,204,375.00 144,525.00 1,348,900.00
Jan-19 1,204,375.00 144,525.00 1,348,900.00
Feb-19 1,204,375.00 144,525.00 1,348,900.00
Mar-19 1,204,375.00 144,525.00 1,348,900.00
Apr-19 1,204,375.00 144,525.00 1,348,900.00
May-19 1,204,375.00 144,525.00 1,348,900.00
Jun-19 1,204,375.00 144,525.00 1,348,900.00
Jul-19 1,204,375.00 144,525.00 1,348,900.00
Aug-19 1,204,375.00 144,525.00 1,348,900.00
Sep-19 1,204,375.00 144,525.00 1,348,900.00
Oct-19 1,204,375.00 144,525.00 1,348,900.00
Nov-19 1,204,375.00 144,525.00 1,348,900.00
Dec-19 1,204,375.00 144,525.00 1,348,900.00
Jan-20 1,204,375.00 144,525.00 1,348,900.00
Feb-20 1,204,375.00 144,525.00 1,348,900.00
Mar-20 1,204,375.00 144,525.00 1,348,900.00
Apr-20 1,204,375.00 144,525.00 1,348,900.00
May-20 1,204,375.00 144,525.00 1,348,900.00
Jun-20 1,204,375.00 144,525.00 1,348,900.00
Jul-20 1,204,375.00 144,525.00 1,348,900.00
Aug-20 1,204,375.00 144,525.00 1,348,900.00
Aug-20 1,892,725.40 1,892,725.40
Sep-20 1,203,839.29 144,460.71 1,348,300.00

(0.00)

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 3 ONLY
*THIS COMPUTATION SHEET IS VALID FOR MAY 2017 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
value added tax 7,065,600.00
other charges 1,892,725.40

Pls issue check to: Southportal Properties, Inc.

10-90(catch-up) @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
May-17 100,000.00 100,000.00 reservation deposit
Jun-17 5,788,000.00 7,065,600.00 12,853,600.00 30 days from reservation
Jul-17 1,324,800.00 - 1,324,800.00
Aug-17 1,324,800.00 - 1,324,800.00
Sep-17 1,324,800.00 - 1,324,800.00
Oct-17 1,324,800.00 - 1,324,800.00
Nov-17 1,324,800.00 - 1,324,800.00
Dec-17 1,324,800.00 - 1,324,800.00
Jan-18 1,324,800.00 - 1,324,800.00
Feb-18 1,324,800.00 - 1,324,800.00
Mar-18 1,324,800.00 - 1,324,800.00
Apr-18 1,324,800.00 - 1,324,800.00
May-18 1,324,800.00 - 1,324,800.00
Jun-18 1,324,800.00 - 1,324,800.00
Jul-18 1,324,800.00 - 1,324,800.00
Aug-18 1,324,800.00 - 1,324,800.00
Sep-18 1,324,800.00 - 1,324,800.00
Oct-18 1,324,800.00 - 1,324,800.00
Nov-18 1,324,800.00 - 1,324,800.00
Dec-18 1,324,800.00 - 1,324,800.00
Jan-19 1,324,800.00 - 1,324,800.00
Feb-19 1,324,800.00 - 1,324,800.00
Mar-19 1,324,800.00 - 1,324,800.00
Apr-19 1,324,800.00 - 1,324,800.00
May-19 1,324,800.00 - 1,324,800.00
Jun-19 1,324,800.00 - 1,324,800.00
Jul-19 1,324,800.00 - 1,324,800.00
Aug-19 1,324,800.00 - 1,324,800.00
Sep-19 1,324,800.00 - 1,324,800.00
Oct-19 1,324,800.00 - 1,324,800.00
Nov-19 1,324,800.00 - 1,324,800.00
Dec-19 1,324,800.00 - 1,324,800.00
Jan-20 1,324,800.00 - 1,324,800.00
Feb-20 1,324,800.00 - 1,324,800.00
Mar-20 1,324,800.00 - 1,324,800.00
Apr-20 1,324,800.00 - 1,324,800.00
May-20 1,324,800.00 - 1,324,800.00
Jun-20 1,324,800.00 - 1,324,800.00
Jul-20 1,324,800.00 - 1,324,800.00
Aug-20 1,324,800.00 - 1,324,800.00
Sep-20 1,324,800.00 - 1,324,800.00
Sep-20 1,892,725.40 1,892,725.40
Oct-20 1,324,800.00 - 1,324,800.00

0.00

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 3 ONLY
*THIS COMPUTATION SHEET IS VALID FOR JULY 2019 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
value added tax 7,065,600.00
other charges 1,912,925.40

Pls issue check to: Southportal Properties, Inc.

10-90(catch-up) @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
May-19 100,000.00 100,000.00 reservation deposit
Jun-19 5,788,000.00 7,065,600.00 12,853,600.00 30 days from reservation
Jul-19 3,532,800.00 - 3,532,800.00
Aug-19 3,532,800.00 - 3,532,800.00
Sep-19 3,532,800.00 - 3,532,800.00
Oct-19 3,532,800.00 - 3,532,800.00
Nov-19 3,532,800.00 - 3,532,800.00
Dec-19 3,532,800.00 - 3,532,800.00
Jan-20 3,532,800.00 - 3,532,800.00
Feb-20 3,532,800.00 - 3,532,800.00
Mar-20 3,532,800.00 - 3,532,800.00
Apr-20 3,532,800.00 - 3,532,800.00
May-20 3,532,800.00 - 3,532,800.00
Jun-20 3,532,800.00 - 3,532,800.00
Jul-20 3,532,800.00 - 3,532,800.00
Aug-20 3,532,800.00 - 3,532,800.00
Aug-20 1,912,925.40 1,912,925.40
Sep-20 3,532,800.00 - 3,532,800.00

0.00

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________
This is not an official computation until signed by the proper signatory *THIS COMPUTATION SHEET IS VALID FOR MAY 2015 ONLY

THE ALCOVES ANNEX A

UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
addt'l discount 1,766,400.00 SPECIAL DISCOUNT = 3.0%
net selling price 57,113,600.00
value added tax 6,853,632.00
other charges 1,848,894.40

Pls issue check to: Southportal Properties, Inc.

20(2)-30(4)-50 with bullets @ 0% interest

Month Principal & Interest VAT & O.Charges Total
May-15 100,000.00 100,000.00 reservation deposit
Jun-15 5,661,428.57 691,371.43 6,352,800.00 on or before June 25, 2015
Jul-15 5,661,428.57 679,371.43 6,340,800.00
Jan-16 4,283,571.43 514,028.57 4,797,600.00
Jan-17 4,283,571.43 514,028.57 4,797,600.00
Jan-18 4,283,571.43 514,028.57 4,797,600.00
Jan-19 4,283,571.43 514,028.57 4,797,600.00
Jan-19 1,848,894.40 1,848,894.40
Jan-20 28,556,457.14 3,426,774.86 31,983,232.00

0.00

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________
This is not an official computation until signed by the proper signatory *THIS COMPUTATION SHEET IS VALID FOR MAY 2015 ONLY

THE ALCOVES ANNEX A

UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
addt'l discount 1,766,400.00 SPECIAL DISCOUNT = 3.0%
net selling price 57,113,600.00
value added tax 6,853,632.00
other charges 1,848,894.40

Pls issue check to: Southportal Properties, Inc.

20(2)-30(4)-50 with bullets @ 0% interest

0.00

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ NOT ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 1 ONLY
*THIS COMPUTATION SHEET IS VALID FOR NOV 2015 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
value added tax 7,065,600.00
other charges 1,892,725.40

Pls issue check to: Southportal Properties, Inc.

20(2)-30(catch-up until Feb 2020)-50 @ 0% interest

Month Principal & Interest VAT & O.Charges Total
Nov-15 100,000.00 100,000.00 reservation deposit
Dec-15 5,838,035.71 712,564.29 6,550,600.00 30 days from reservation
Jan-16 5,838,035.71 700,564.29 6,538,600.00
Feb-16 360,535.71 43,264.29 403,800.00
Mar-16 360,535.71 43,264.29 403,800.00
Apr-16 360,535.71 43,264.29 403,800.00
May-16 360,535.71 43,264.29 403,800.00
Jun-16 360,535.71 43,264.29 403,800.00
Jul-16 360,535.71 43,264.29 403,800.00
Aug-16 360,535.71 43,264.29 403,800.00
Sep-16 360,535.71 43,264.29 403,800.00
Oct-16 360,535.71 43,264.29 403,800.00
Nov-16 360,535.71 43,264.29 403,800.00
Dec-16 360,535.71 43,264.29 403,800.00
Jan-17 360,535.71 43,264.29 403,800.00
Feb-17 360,535.71 43,264.29 403,800.00
Mar-17 360,535.71 43,264.29 403,800.00
Apr-17 360,535.71 43,264.29 403,800.00
May-17 360,535.71 43,264.29 403,800.00
Jun-17 360,535.71 43,264.29 403,800.00
Jul-17 360,535.71 43,264.29 403,800.00
Aug-17 360,535.71 43,264.29 403,800.00
Sep-17 360,535.71 43,264.29 403,800.00
Oct-17 360,535.71 43,264.29 403,800.00
Nov-17 360,535.71 43,264.29 403,800.00
Dec-17 360,535.71 43,264.29 403,800.00
Jan-18 360,535.71 43,264.29 403,800.00
Feb-18 360,535.71 43,264.29 403,800.00
Mar-18 360,535.71 43,264.29 403,800.00
Apr-18 360,535.71 43,264.29 403,800.00
May-18 360,535.71 43,264.29 403,800.00
Jun-18 360,535.71 43,264.29 403,800.00
Jul-18 360,535.71 43,264.29 403,800.00
Aug-18 360,535.71 43,264.29 403,800.00
Sep-18 360,535.71 43,264.29 403,800.00
Oct-18 360,535.71 43,264.29 403,800.00
Nov-18 360,535.71 43,264.29 403,800.00
Dec-18 360,535.71 43,264.29 403,800.00
Jan-19 360,535.71 43,264.29 403,800.00
Feb-19 360,535.71 43,264.29 403,800.00
Mar-19 360,535.71 43,264.29 403,800.00
Apr-19 360,535.71 43,264.29 403,800.00
May-19 360,535.71 43,264.29 403,800.00
Jun-19 360,535.71 43,264.29 403,800.00
Jul-19 360,535.71 43,264.29 403,800.00
Aug-19 360,535.71 43,264.29 403,800.00
Sep-19 360,535.71 43,264.29 403,800.00
Oct-19 360,535.71 43,264.29 403,800.00
Nov-19 360,535.71 43,264.29 403,800.00
Dec-19 360,535.71 43,264.29 403,800.00
Jan-20 360,535.71 43,264.29 403,800.00
Feb-20 360,535.71 43,264.29 403,800.00
Feb-20 1,892,725.40 1,892,725.40
Mar-20 29,437,678.57 3,532,521.43 32,970,200.00

(0.00)

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ NOT ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 1 ONLY
*THIS COMPUTATION SHEET IS VALID FOR MAY 2016 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
value added tax 7,065,600.00
other charges 1,892,725.40

Pls issue check to: Southportal Properties, Inc.

10(2)-40(catch-up)-50 @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
May-16 100,000.00 100,000.00 reservation deposit
Jun-16 2,894,017.86 359,282.14 3,253,300.00 30 days from reservation
Jul-16 2,894,017.86 347,282.14 3,241,300.00
Aug-16 547,767.86 65,732.14 613,500.00
Sep-16 547,767.86 65,732.14 613,500.00
Oct-16 547,767.86 65,732.14 613,500.00
Nov-16 547,767.86 65,732.14 613,500.00
Dec-16 547,767.86 65,732.14 613,500.00
Jan-17 547,767.86 65,732.14 613,500.00
Feb-17 547,767.86 65,732.14 613,500.00
Mar-17 547,767.86 65,732.14 613,500.00
Apr-17 547,767.86 65,732.14 613,500.00
May-17 547,767.86 65,732.14 613,500.00
Jun-17 547,767.86 65,732.14 613,500.00
Jul-17 547,767.86 65,732.14 613,500.00
Aug-17 547,767.86 65,732.14 613,500.00
Sep-17 547,767.86 65,732.14 613,500.00
Oct-17 547,767.86 65,732.14 613,500.00
Nov-17 547,767.86 65,732.14 613,500.00
Dec-17 547,767.86 65,732.14 613,500.00
Jan-18 547,767.86 65,732.14 613,500.00
Feb-18 547,767.86 65,732.14 613,500.00
Mar-18 547,767.86 65,732.14 613,500.00
Apr-18 547,767.86 65,732.14 613,500.00
May-18 547,767.86 65,732.14 613,500.00
Jun-18 547,767.86 65,732.14 613,500.00
Jul-18 547,767.86 65,732.14 613,500.00
Aug-18 547,767.86 65,732.14 613,500.00
Sep-18 547,767.86 65,732.14 613,500.00
Oct-18 547,767.86 65,732.14 613,500.00
Nov-18 547,767.86 65,732.14 613,500.00
Dec-18 547,767.86 65,732.14 613,500.00
Jan-19 547,767.86 65,732.14 613,500.00
Feb-19 547,767.86 65,732.14 613,500.00
Mar-19 547,767.86 65,732.14 613,500.00
Apr-19 547,767.86 65,732.14 613,500.00
May-19 547,767.86 65,732.14 613,500.00
Jun-19 547,767.86 65,732.14 613,500.00
Jul-19 547,767.86 65,732.14 613,500.00
Aug-19 547,767.86 65,732.14 613,500.00
Sep-19 547,767.86 65,732.14 613,500.00
Oct-19 547,767.86 65,732.14 613,500.00
Nov-19 547,767.86 65,732.14 613,500.00
Dec-19 547,767.86 65,732.14 613,500.00
Jan-20 547,767.86 65,732.14 613,500.00
Feb-20 547,767.86 65,732.14 613,500.00
Feb-20 1,892,725.40 1,892,725.40
Mar-20 29,437,946.43 3,532,553.57 32,970,500.00

(0.00)

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ NOT ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 2 ONLY
*THIS COMPUTATION SHEET IS VALID FOR NOV 2015 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
value added tax 7,065,600.00
other charges 1,892,725.40

Pls issue check to: Southportal Properties, Inc.

20(2)-30(catch-up until May 2020)-50 @ 0% interest

Month Principal & Interest VAT & O.Charges Total
Nov-15 100,000.00 100,000.00 reservation deposit
Dec-15 5,838,035.71 712,564.29 6,550,600.00 30 days from reservation
Jan-16 5,838,035.71 700,564.29 6,538,600.00
Feb-16 339,732.14 40,767.86 380,500.00
Mar-16 339,732.14 40,767.86 380,500.00
Apr-16 339,732.14 40,767.86 380,500.00
May-16 339,732.14 40,767.86 380,500.00
Jun-16 339,732.14 40,767.86 380,500.00
Jul-16 339,732.14 40,767.86 380,500.00
Aug-16 339,732.14 40,767.86 380,500.00
Sep-16 339,732.14 40,767.86 380,500.00
Oct-16 339,732.14 40,767.86 380,500.00
Nov-16 339,732.14 40,767.86 380,500.00
Dec-16 339,732.14 40,767.86 380,500.00
Jan-17 339,732.14 40,767.86 380,500.00
Feb-17 339,732.14 40,767.86 380,500.00
Mar-17 339,732.14 40,767.86 380,500.00
Apr-17 339,732.14 40,767.86 380,500.00
May-17 339,732.14 40,767.86 380,500.00
Jun-17 339,732.14 40,767.86 380,500.00
Jul-17 339,732.14 40,767.86 380,500.00
Aug-17 339,732.14 40,767.86 380,500.00
Sep-17 339,732.14 40,767.86 380,500.00
Oct-17 339,732.14 40,767.86 380,500.00
Nov-17 339,732.14 40,767.86 380,500.00
Dec-17 339,732.14 40,767.86 380,500.00
Jan-18 339,732.14 40,767.86 380,500.00
Feb-18 339,732.14 40,767.86 380,500.00
Mar-18 339,732.14 40,767.86 380,500.00
Apr-18 339,732.14 40,767.86 380,500.00
May-18 339,732.14 40,767.86 380,500.00
Jun-18 339,732.14 40,767.86 380,500.00
Jul-18 339,732.14 40,767.86 380,500.00
Aug-18 339,732.14 40,767.86 380,500.00
Sep-18 339,732.14 40,767.86 380,500.00
Oct-18 339,732.14 40,767.86 380,500.00
Nov-18 339,732.14 40,767.86 380,500.00
Dec-18 339,732.14 40,767.86 380,500.00
Jan-19 339,732.14 40,767.86 380,500.00
Feb-19 339,732.14 40,767.86 380,500.00
Mar-19 339,732.14 40,767.86 380,500.00
Apr-19 339,732.14 40,767.86 380,500.00
May-19 339,732.14 40,767.86 380,500.00
Jun-19 339,732.14 40,767.86 380,500.00
Jul-19 339,732.14 40,767.86 380,500.00
Aug-19 339,732.14 40,767.86 380,500.00
Sep-19 339,732.14 40,767.86 380,500.00
Oct-19 339,732.14 40,767.86 380,500.00
Nov-19 339,732.14 40,767.86 380,500.00
Dec-19 339,732.14 40,767.86 380,500.00
Jan-20 339,732.14 40,767.86 380,500.00
Feb-20 339,732.14 40,767.86 380,500.00
Mar-20 339,732.14 40,767.86 380,500.00
Apr-20 339,732.14 40,767.86 380,500.00
May-20 339,732.14 40,767.86 380,500.00
May-20 1,892,725.40 1,892,725.40
Jun-20 29,437,857.14 3,532,542.86 32,970,400.00

0.00

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ NOT ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 2 ONLY
*THIS COMPUTATION SHEET IS VALID FOR MAY 2016 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
value added tax 7,065,600.00
other charges 1,892,725.40

Pls issue check to: Southportal Properties, Inc.

10(2)-40(catch-up)-50 @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
May-16 100,000.00 100,000.00 reservation deposit
Jun-16 2,894,017.86 359,282.14 3,253,300.00 30 days from reservation
Jul-16 2,894,017.86 347,282.14 3,241,300.00
Aug-16 512,053.57 61,446.43 573,500.00
Sep-16 512,053.57 61,446.43 573,500.00
Oct-16 512,053.57 61,446.43 573,500.00
Nov-16 512,053.57 61,446.43 573,500.00
Dec-16 512,053.57 61,446.43 573,500.00
Jan-17 512,053.57 61,446.43 573,500.00
Feb-17 512,053.57 61,446.43 573,500.00
Mar-17 512,053.57 61,446.43 573,500.00
Apr-17 512,053.57 61,446.43 573,500.00
May-17 512,053.57 61,446.43 573,500.00
Jun-17 512,053.57 61,446.43 573,500.00
Jul-17 512,053.57 61,446.43 573,500.00
Aug-17 512,053.57 61,446.43 573,500.00
Sep-17 512,053.57 61,446.43 573,500.00
Oct-17 512,053.57 61,446.43 573,500.00
Nov-17 512,053.57 61,446.43 573,500.00
Dec-17 512,053.57 61,446.43 573,500.00
Jan-18 512,053.57 61,446.43 573,500.00
Feb-18 512,053.57 61,446.43 573,500.00
Mar-18 512,053.57 61,446.43 573,500.00
Apr-18 512,053.57 61,446.43 573,500.00
May-18 512,053.57 61,446.43 573,500.00
Jun-18 512,053.57 61,446.43 573,500.00
Jul-18 512,053.57 61,446.43 573,500.00
Aug-18 512,053.57 61,446.43 573,500.00
Sep-18 512,053.57 61,446.43 573,500.00
Oct-18 512,053.57 61,446.43 573,500.00
Nov-18 512,053.57 61,446.43 573,500.00
Dec-18 512,053.57 61,446.43 573,500.00
Jan-19 512,053.57 61,446.43 573,500.00
Feb-19 512,053.57 61,446.43 573,500.00
Mar-19 512,053.57 61,446.43 573,500.00
Apr-19 512,053.57 61,446.43 573,500.00
May-19 512,053.57 61,446.43 573,500.00
Jun-19 512,053.57 61,446.43 573,500.00
Jul-19 512,053.57 61,446.43 573,500.00
Aug-19 512,053.57 61,446.43 573,500.00
Sep-19 512,053.57 61,446.43 573,500.00
Oct-19 512,053.57 61,446.43 573,500.00
Nov-19 512,053.57 61,446.43 573,500.00
Dec-19 512,053.57 61,446.43 573,500.00
Jan-20 512,053.57 61,446.43 573,500.00
Feb-20 512,053.57 61,446.43 573,500.00
Mar-20 512,053.57 61,446.43 573,500.00
Apr-20 512,053.57 61,446.43 573,500.00
May-20 512,053.57 61,446.43 573,500.00
May-20 1,892,725.40 1,892,725.40
Jun-20 29,437,500.00 3,532,500.00 32,970,000.00

(0.00)

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 3 ONLY
*THIS COMPUTATION SHEET IS VALID FOR NOV 2015 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
value added tax 7,065,600.00
other charges 1,892,725.40

Pls issue check to: Southportal Properties, Inc.

20(2)-30(catch-up until Aug 2020)-50 @ 0% interest

Month Principal & Interest VAT & O.Charges Total
Nov-15 100,000.00 100,000.00 reservation deposit
Dec-15 5,838,035.71 712,564.29 6,550,600.00 30 days from reservation
Jan-16 5,838,035.71 700,564.29 6,538,600.00
Feb-16 321,250.00 38,550.00 359,800.00
Mar-16 321,250.00 38,550.00 359,800.00
Apr-16 321,250.00 38,550.00 359,800.00
May-16 321,250.00 38,550.00 359,800.00
Jun-16 321,250.00 38,550.00 359,800.00
Jul-16 321,250.00 38,550.00 359,800.00
Aug-16 321,250.00 38,550.00 359,800.00
Sep-16 321,250.00 38,550.00 359,800.00
Oct-16 321,250.00 38,550.00 359,800.00
Nov-16 321,250.00 38,550.00 359,800.00
Dec-16 321,250.00 38,550.00 359,800.00
Jan-17 321,250.00 38,550.00 359,800.00
Feb-17 321,250.00 38,550.00 359,800.00
Mar-17 321,250.00 38,550.00 359,800.00
Apr-17 321,250.00 38,550.00 359,800.00
May-17 321,250.00 38,550.00 359,800.00
Jun-17 321,250.00 38,550.00 359,800.00
Jul-17 321,250.00 38,550.00 359,800.00
Aug-17 321,250.00 38,550.00 359,800.00
Sep-17 321,250.00 38,550.00 359,800.00
Oct-17 321,250.00 38,550.00 359,800.00
Nov-17 321,250.00 38,550.00 359,800.00
Dec-17 321,250.00 38,550.00 359,800.00
Jan-18 321,250.00 38,550.00 359,800.00
Feb-18 321,250.00 38,550.00 359,800.00
Mar-18 321,250.00 38,550.00 359,800.00
Apr-18 321,250.00 38,550.00 359,800.00
May-18 321,250.00 38,550.00 359,800.00
Jun-18 321,250.00 38,550.00 359,800.00
Jul-18 321,250.00 38,550.00 359,800.00
Aug-18 321,250.00 38,550.00 359,800.00
Sep-18 321,250.00 38,550.00 359,800.00
Oct-18 321,250.00 38,550.00 359,800.00
Nov-18 321,250.00 38,550.00 359,800.00
Dec-18 321,250.00 38,550.00 359,800.00
Jan-19 321,250.00 38,550.00 359,800.00
Feb-19 321,250.00 38,550.00 359,800.00
Mar-19 321,250.00 38,550.00 359,800.00
Apr-19 321,250.00 38,550.00 359,800.00
May-19 321,250.00 38,550.00 359,800.00
Jun-19 321,250.00 38,550.00 359,800.00
Jul-19 321,250.00 38,550.00 359,800.00
Aug-19 321,250.00 38,550.00 359,800.00
Sep-19 321,250.00 38,550.00 359,800.00
Oct-19 321,250.00 38,550.00 359,800.00
Nov-19 321,250.00 38,550.00 359,800.00
Dec-19 321,250.00 38,550.00 359,800.00
Jan-20 321,250.00 38,550.00 359,800.00
Feb-20 321,250.00 38,550.00 359,800.00
Mar-20 321,250.00 38,550.00 359,800.00
Apr-20 321,250.00 38,550.00 359,800.00
May-20 321,250.00 38,550.00 359,800.00
Jun-20 321,250.00 38,550.00 359,800.00
Jul-20 321,250.00 38,550.00 359,800.00
Aug-20 321,250.00 38,550.00 359,800.00
Aug-20 1,892,725.40 1,892,725.40
Sep-20 29,435,178.57 3,532,221.43 32,967,400.00

(0.00)

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________ ALLOWED
This is not an official computation until signed by the proper signatory *scheme valid for TRANCHE 3 ONLY
*THIS COMPUTATION SHEET IS VALID FOR MAY 2016 ONLY
THE ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price - -
value added tax 7,065,600.00
other charges 1,892,725.40

Pls issue check to: Southportal Properties, Inc.

10(2)-40(catch-u)-50 @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
May-16 100,000.00 100,000.00 reservation deposit
Jun-16 2,894,017.86 359,282.14 3,253,300.00 30 days from reservation
Jul-16 2,894,017.86 347,282.14 3,241,300.00
Aug-16 480,714.29 57,685.71 538,400.00
Sep-16 480,714.29 57,685.71 538,400.00
Oct-16 480,714.29 57,685.71 538,400.00
Nov-16 480,714.29 57,685.71 538,400.00
Dec-16 480,714.29 57,685.71 538,400.00
Jan-17 480,714.29 57,685.71 538,400.00
Feb-17 480,714.29 57,685.71 538,400.00
Mar-17 480,714.29 57,685.71 538,400.00
Apr-17 480,714.29 57,685.71 538,400.00
May-17 480,714.29 57,685.71 538,400.00
Jun-17 480,714.29 57,685.71 538,400.00
Jul-17 480,714.29 57,685.71 538,400.00
Aug-17 480,714.29 57,685.71 538,400.00
Sep-17 480,714.29 57,685.71 538,400.00
Oct-17 480,714.29 57,685.71 538,400.00
Nov-17 480,714.29 57,685.71 538,400.00
Dec-17 480,714.29 57,685.71 538,400.00
Jan-18 480,714.29 57,685.71 538,400.00
Feb-18 480,714.29 57,685.71 538,400.00
Mar-18 480,714.29 57,685.71 538,400.00
Apr-18 480,714.29 57,685.71 538,400.00
May-18 480,714.29 57,685.71 538,400.00
Jun-18 480,714.29 57,685.71 538,400.00
Jul-18 480,714.29 57,685.71 538,400.00
Aug-18 480,714.29 57,685.71 538,400.00
Sep-18 480,714.29 57,685.71 538,400.00
Oct-18 480,714.29 57,685.71 538,400.00
Nov-18 480,714.29 57,685.71 538,400.00
Dec-18 480,714.29 57,685.71 538,400.00
Jan-19 480,714.29 57,685.71 538,400.00
Feb-19 480,714.29 57,685.71 538,400.00
Mar-19 480,714.29 57,685.71 538,400.00
Apr-19 480,714.29 57,685.71 538,400.00
May-19 480,714.29 57,685.71 538,400.00
Jun-19 480,714.29 57,685.71 538,400.00
Jul-19 480,714.29 57,685.71 538,400.00
Aug-19 480,714.29 57,685.71 538,400.00
Sep-19 480,714.29 57,685.71 538,400.00
Oct-19 480,714.29 57,685.71 538,400.00
Nov-19 480,714.29 57,685.71 538,400.00
Dec-19 480,714.29 57,685.71 538,400.00
Jan-20 480,714.29 57,685.71 538,400.00
Feb-20 480,714.29 57,685.71 538,400.00
Mar-20 480,714.29 57,685.71 538,400.00
Apr-20 480,714.29 57,685.71 538,400.00
May-20 480,714.29 57,685.71 538,400.00
Jun-20 480,714.29 57,685.71 538,400.00
Jul-20 480,714.29 57,685.71 538,400.00
Aug-20 480,714.29 57,685.71 538,400.00
Aug-20 1,892,725.40 1,892,725.40
Sep-20 29,436,964.29 3,532,435.71 32,969,400.00

0.00

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________
This is not an official computation until signed by the proper signatory *THIS COMPUTATION SHEET IS VALID FOR MAY 2015 ONLY

ALCOVES ANNEX A
UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price #NAME? #NAME?
total price 58,880,000.00
value added tax 7,065,600.00
other charges #NAME?

Pls issue check to: AYALA LAND, INC.

10-70(13)-20 @ 0% interest
Month Principal & Interest VAT & O.Charges Total
May-15 100,000.00 100,000.00 reservation deposit
Jun-15 5,788,000.00 7,065,600.00 12,853,600.00 on or before June 25, 2015
Jul-15 3,170,500.00 - 3,170,500.00
Aug-15 3,170,500.00 - 3,170,500.00
Sep-15 3,170,500.00 - 3,170,500.00
Oct-15 3,170,500.00 - 3,170,500.00
Nov-15 3,170,500.00 - 3,170,500.00
Dec-15 3,170,500.00 - 3,170,500.00
Jan-16 3,170,500.00 - 3,170,500.00
Feb-16 3,170,500.00 - 3,170,500.00
Mar-16 3,170,500.00 - 3,170,500.00
Apr-16 3,170,500.00 - 3,170,500.00
May-16 3,170,500.00 - 3,170,500.00
Jun-16 3,170,500.00 - 3,170,500.00
Jul-16 3,170,500.00 - 3,170,500.00
Jul-16 #NAME? #NAME?
Aug-16 11,775,500.00 - 11,775,500.00

#NAME?

File Name: 665644971.xlsx Print Date: 05/17/2023

Name of Buyer: _____________________________
This is not an official computation until signed by the proper signatory *THIS COMPUTATION SHEET IS VALID FOR MAY 2015 ONLY

PARK POINT RESIDENCES ANNEX A

UNIT 37B, 3BR Sky Villa, (PLUS B1-118; B1-119 PSLOT/S Tandem)
flr. area / sq.m. (approx) net saleable area 250
balcony / sq.m. (approx) limited unit common area 8
list price 58,880,000 *Price inclusive of Parking Slot, if any
p/slot price #NAME? #NAME?
total price 58,880,000.00
value added tax 7,065,600.00
other charges #NAME?

Pls issue check to: AYALA LAND, INC.

10-10(30)-80 @ 0% interes - PROMO

Month Principal & Interest VAT & O.Charges Total
Apr-15 100,000.00 100,000.00 reservation deposit
May-15 5,788,035.71 706,564.29 6,494,600.00 30 days from reservation
60 days from reservation & Every Month
Jun-15 196,339.29 23,560.71 219,900.00
Thereafter
Jul-15 196,339.29 23,560.71 219,900.00
Aug-15 196,339.29 23,560.71 219,900.00
Sep-15 196,339.29 23,560.71 219,900.00
Oct-15 196,339.29 23,560.71 219,900.00
Nov-15 196,339.29 23,560.71 219,900.00
Dec-15 196,339.29 23,560.71 219,900.00
Jan-16 196,339.29 23,560.71 219,900.00
Feb-16 196,339.29 23,560.71 219,900.00
Mar-16 196,339.29 23,560.71 219,900.00
Apr-16 196,339.29 23,560.71 219,900.00
May-16 196,339.29 23,560.71 219,900.00
Jun-16 196,339.29 23,560.71 219,900.00
Jul-16 196,339.29 23,560.71 219,900.00
Aug-16 196,339.29 23,560.71 219,900.00
Sep-16 196,339.29 23,560.71 219,900.00
Oct-16 196,339.29 23,560.71 219,900.00
Nov-16 196,339.29 23,560.71 219,900.00
Dec-16 196,339.29 23,560.71 219,900.00
Jan-17 196,339.29 23,560.71 219,900.00
Feb-17 196,339.29 23,560.71 219,900.00
Mar-17 196,339.29 23,560.71 219,900.00
Apr-17 196,339.29 23,560.71 219,900.00
May-17 196,339.29 23,560.71 219,900.00
Jun-17 196,339.29 23,560.71 219,900.00
Jul-17 196,339.29 23,560.71 219,900.00
Aug-17 196,339.29 23,560.71 219,900.00
Sep-17 196,339.29 23,560.71 219,900.00
Oct-17 196,339.29 23,560.71 219,900.00
Nov-17 196,339.29 23,560.71 219,900.00
Nov-17 #NAME? #NAME?
Dec-17 47,101,785.71 5,652,214.29 52,754,000.00

#NAME?

File Name: 665644971.xlsx Print Date: 05/17/2023

Allowed: Inclusive of Deck, If Any
No ratings yet
Allowed: Inclusive of Deck, If Any
1 page
2 Bedroom Promo Terms
No ratings yet
2 Bedroom Promo Terms
10 pages
2 Bedroom Promo Terms
No ratings yet
2 Bedroom Promo Terms
10 pages
GCR 1BR Special Terms
No ratings yet
GCR 1BR Special Terms
1 page
Pls. Issue Check To: Ayala Land Inc.: This Computation Sheet Is Valid For May 2019 Only
No ratings yet
Pls. Issue Check To: Ayala Land Inc.: This Computation Sheet Is Valid For May 2019 Only
3 pages
PNT 17H Special Scheme
No ratings yet
PNT 17H Special Scheme
1 page
Home Subvenstion Vs CLP
No ratings yet
Home Subvenstion Vs CLP
42 pages
Foundation & Excavation Payment Summary
No ratings yet
Foundation & Excavation Payment Summary
39 pages
PNT 38c 2br Horizon Promo
No ratings yet
PNT 38c 2br Horizon Promo
1 page
SQUACKERS
No ratings yet
SQUACKERS
25 pages
This Computation Sheet Is Valid For Jan 2018 Only: Pls. Issue Check To: Ayala Land Inc
No ratings yet
This Computation Sheet Is Valid For Jan 2018 Only: Pls. Issue Check To: Ayala Land Inc
54 pages
SQUACKERS
No ratings yet
SQUACKERS
27 pages
West Gallery Place Ligtest Payment TRM
No ratings yet
West Gallery Place Ligtest Payment TRM
1 page
Inclusive of Deck, If Any: This Computation Sheet Is Valid For June 2019 Only
No ratings yet
Inclusive of Deck, If Any: This Computation Sheet Is Valid For June 2019 Only
1 page
Age Ph7c - Promo Terms With .25% On-Time Booking Discount
No ratings yet
Age Ph7c - Promo Terms With .25% On-Time Booking Discount
27 pages
Joint Venture Record-Final
No ratings yet
Joint Venture Record-Final
3 pages
Lot Area / Sq.m. (Approx) 630.00 Price/sq.m. 28,220.00 List Price 17,778,600.00 Vat 2,133,432.00 Other Charges 620,463.90
No ratings yet
Lot Area / Sq.m. (Approx) 630.00 Price/sq.m. 28,220.00 List Price 17,778,600.00 Vat 2,133,432.00 Other Charges 620,463.90
1 page
GST - Reliant Food Processing 2023-24
No ratings yet
GST - Reliant Food Processing 2023-24
2 pages
B3L12 Monthly Special Terms
No ratings yet
B3L12 Monthly Special Terms
1 page
Inclusive of Deck, If Any: This Computation Sheet Is Valid For March 2019 Only
No ratings yet
Inclusive of Deck, If Any: This Computation Sheet Is Valid For March 2019 Only
1 page
Cerilo: Name of Buyer
No ratings yet
Cerilo: Name of Buyer
2 pages
Set Off
No ratings yet
Set Off
10 pages
Cash Budget FM
No ratings yet
Cash Budget FM
16 pages
Sample 2BR With Discount
No ratings yet
Sample 2BR With Discount
3 pages
Nbac Annual Financial Report 2023
No ratings yet
Nbac Annual Financial Report 2023
8 pages
Monthly Budget - 06
No ratings yet
Monthly Budget - 06
16 pages
Rao 2019
No ratings yet
Rao 2019
17 pages
3BR Jade Promo Scheme
No ratings yet
3BR Jade Promo Scheme
1 page
BRGM Margin
No ratings yet
BRGM Margin
3 pages
Grace Rfo
No ratings yet
Grace Rfo
1 page
Lease Rent Adjustments 2017-2021
No ratings yet
Lease Rent Adjustments 2017-2021
12 pages
VAT Reconciliation: Sales
No ratings yet
VAT Reconciliation: Sales
12 pages
Exclusive Condo Offer for Buyers
No ratings yet
Exclusive Condo Offer for Buyers
1 page
Cash Budget FM
No ratings yet
Cash Budget FM
5 pages
Up To 10 Nov Project Running Cost Summarized Breakdown
No ratings yet
Up To 10 Nov Project Running Cost Summarized Breakdown
1 page
Stor & Shop Bir Reports
No ratings yet
Stor & Shop Bir Reports
78 pages
GST Reconciliation Report 2018-19
No ratings yet
GST Reconciliation Report 2018-19
2 pages
Installment Schedule Purchase of Kia Picanto (C/S No. Eg-1957)
No ratings yet
Installment Schedule Purchase of Kia Picanto (C/S No. Eg-1957)
4 pages
Sample 2BR Payment Term
No ratings yet
Sample 2BR Payment Term
4 pages
D. YFC UPSALE Sample FInancial Statement Format
No ratings yet
D. YFC UPSALE Sample FInancial Statement Format
9 pages
Lot Area / Sq.m. (Approx) 526.00 Price/sq.m. 28,220.00 List Price 14,843,720.00 Vat 1,781,246.40 Other Charges 537,699.18
No ratings yet
Lot Area / Sq.m. (Approx) 526.00 Price/sq.m. 28,220.00 List Price 14,843,720.00 Vat 1,781,246.40 Other Charges 537,699.18
10 pages
Lets Talk Room D
No ratings yet
Lets Talk Room D
3 pages
Monthly Expenses 2023
No ratings yet
Monthly Expenses 2023
25 pages
Project Report Va Tika Projections
No ratings yet
Project Report Va Tika Projections
37 pages
#22 Rao & Saob 2024
No ratings yet
#22 Rao & Saob 2024
4 pages
Laboratory No. 12 Cash Budget
No ratings yet
Laboratory No. 12 Cash Budget
20 pages
Maintenance Details-1.0
No ratings yet
Maintenance Details-1.0
2 pages
Balance Sheet Vol-2
No ratings yet
Balance Sheet Vol-2
9 pages
Q Ahfqc U2 W 9 Udwt 86 Ysr Po DZHGD QKZK 9 Dimn OCl Ex
No ratings yet
Q Ahfqc U2 W 9 Udwt 86 Ysr Po DZHGD QKZK 9 Dimn OCl Ex
1 page
Ud Buana Work Sheet: For Month Ended December 31, 2019
No ratings yet
Ud Buana Work Sheet: For Month Ended December 31, 2019
12 pages
Maria P&L 18months Rev.2
No ratings yet
Maria P&L 18months Rev.2
29 pages
Turnover Declaration Letter - PANOOR REST LLC BR
No ratings yet
Turnover Declaration Letter - PANOOR REST LLC BR
4 pages
NSTP 1
No ratings yet
NSTP 1
4 pages
Salary Loan Amortization Guide
No ratings yet
Salary Loan Amortization Guide
10 pages
FS 1 1
No ratings yet
FS 1 1
4 pages
Income - Tax - Return - NIAJ - 2018 - 2019 - 2020FINAL FORM
No ratings yet
Income - Tax - Return - NIAJ - 2018 - 2019 - 2020FINAL FORM
23 pages
Andacillo: Name of Buyer
No ratings yet
Andacillo: Name of Buyer
8 pages
8%Non-Convertible Taxable Bonds of Govt of India
No ratings yet
8%Non-Convertible Taxable Bonds of Govt of India
8 pages
Bria Payment Monitoring 2017-2024
No ratings yet
Bria Payment Monitoring 2017-2024
6 pages
Ayala Letter Envelop
No ratings yet
Ayala Letter Envelop
1 page
Brokers Undertaking W License
No ratings yet
Brokers Undertaking W License
3 pages
ALP Scorecard Briefing Material
No ratings yet
ALP Scorecard Briefing Material
11 pages
29 June 2019 Changes Memo 1 70TH Aquila Legis Convention
No ratings yet
29 June 2019 Changes Memo 1 70TH Aquila Legis Convention
2 pages
Letter of Transmittal
No ratings yet
Letter of Transmittal
1 page
PCT North - Availability - JAN 05, 2023
No ratings yet
PCT North - Availability - JAN 05, 2023
2 pages
BFB Housing Loan Document Checklist
No ratings yet
BFB Housing Loan Document Checklist
2 pages
Property Reservation Terms
100% (1)
Property Reservation Terms
7 pages
Prime Office Spaces in Noida
No ratings yet
Prime Office Spaces in Noida
12 pages
NPV First Principle Discount Factor
No ratings yet
NPV First Principle Discount Factor
3 pages
YES Bank Crisis
No ratings yet
YES Bank Crisis
12 pages
At-5909 Risk Assessment
100% (2)
At-5909 Risk Assessment
7 pages
Assessment For Rent
100% (1)
Assessment For Rent
3 pages
2023 Audited Annual Financial Statements Spreads
No ratings yet
2023 Audited Annual Financial Statements Spreads
56 pages
Adverse Action Letter
No ratings yet
Adverse Action Letter
2 pages
Dhwarka Booking
No ratings yet
Dhwarka Booking
3 pages
Nawab Traders, Sargodha: B.Z.U Sub-Campus D.G.Khan
No ratings yet
Nawab Traders, Sargodha: B.Z.U Sub-Campus D.G.Khan
39 pages
TAMARA, MAE ANN C - ABM11-6 - Sheet1
No ratings yet
TAMARA, MAE ANN C - ABM11-6 - Sheet1
1 page
OPO No 01 OF 2025 (REVISED EMD & SD CONDITIONS
No ratings yet
OPO No 01 OF 2025 (REVISED EMD & SD CONDITIONS
9 pages
Akuntansi Bab10
No ratings yet
Akuntansi Bab10
10 pages
Document
100% (1)
Document
1 page
JOINT VENTURE FUNDING AGREEMENT 004. (AB) - Truvest
100% (2)
JOINT VENTURE FUNDING AGREEMENT 004. (AB) - Truvest
13 pages
Delhi VAT Purchase Register Form
No ratings yet
Delhi VAT Purchase Register Form
1 page
Industry Analysis of Pawnshop in The Phi
No ratings yet
Industry Analysis of Pawnshop in The Phi
10 pages
Companies Reg Xtra
No ratings yet
Companies Reg Xtra
1 page
Apple Distribution International Limited: Solocheck - Ie
No ratings yet
Apple Distribution International Limited: Solocheck - Ie
5 pages
Financial Accounting MCQs Guide
No ratings yet
Financial Accounting MCQs Guide
125 pages
'Financial Statements Analysis of Amravati District Central Cooperative Bank''
No ratings yet
'Financial Statements Analysis of Amravati District Central Cooperative Bank''
24 pages
Disclaimer Opinion (Attachment) - Final
No ratings yet
Disclaimer Opinion (Attachment) - Final
2 pages
Assignment On Consideration
75% (4)
Assignment On Consideration
12 pages
15-Project Profile-Modern Rice Mill
No ratings yet
15-Project Profile-Modern Rice Mill
6 pages
9M 2018 GT Capital Investor Presentation v5 - Online
No ratings yet
9M 2018 GT Capital Investor Presentation v5 - Online
80 pages
Print Edition: 23 April 2014
No ratings yet
Print Edition: 23 April 2014
21 pages
Chinese Economy
No ratings yet
Chinese Economy
26 pages
Shahriar Bin Shoukat - Fin-410-Final Exam
No ratings yet
Shahriar Bin Shoukat - Fin-410-Final Exam
8 pages
Long-Run Corporate Tax Avoidance Study
No ratings yet
Long-Run Corporate Tax Avoidance Study
22 pages
Paramjeetkaur Acc Statement
No ratings yet
Paramjeetkaur Acc Statement
9 pages
ZOMATOOrder Invoice5343034531
No ratings yet
ZOMATOOrder Invoice5343034531
1 page