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

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

Parklinks North Tower ANNEX A

UNIT 42E, 2BR Horizon Suite, (PLUS 1 PSLOT/S P5-11)
flr. area / sq.m. (approx) 143.00 inclusive of Deck, if any
p/slot area / sq.m. (approx) 15.10
unit price 34,280,368.57
p/slot price 1,607,142.86
total price 35,887,511.43
value added tax 4,306,501.37
other charges 1,272,663.34
net selling price with VAT & OC 41,466,676.14
* Parking slot/s is/are appurtenant to the unit and cannot
be sold separately.
ALI ETON PROPERTY DEVELOPMENT CORPORATION unit
FOR PRICE & VAT, PLS. ISSUE CHECKS TO ALI ETON PROPERTY DEVELOPMENT CORPORATION
FOR OTHER CHARGES, PLS. ISSUE CHECK TO ALI ETON PROPERTY DEVELOPMENT CORPORATION
15-85(catch-up) @ 0% Interest
Month Principal & Interest VAT & O.Charges Total
Mar-19 200,000.00 200,000.00 reservation deposit
Apr-19 5,183,214.29 645,985.71 5,829,200.00
May-19 412,232.14 49,467.86 461,700.00
Jun-19 412,232.14 49,467.86 461,700.00
Jul-19 412,232.14 49,467.86 461,700.00
Aug-19 412,232.14 49,467.86 461,700.00
Sep-19 412,232.14 49,467.86 461,700.00
Oct-19 412,232.14 49,467.86 461,700.00
Nov-19 412,232.14 49,467.86 461,700.00
Dec-19 412,232.14 49,467.86 461,700.00
Jan-20 412,232.14 49,467.86 461,700.00
Feb-20 412,232.14 49,467.86 461,700.00
Mar-20 412,232.14 49,467.86 461,700.00
Apr-20 412,232.14 49,467.86 461,700.00
May-20 412,232.14 49,467.86 461,700.00
Jun-20 412,232.14 49,467.86 461,700.00
Jul-20 412,232.14 49,467.86 461,700.00
Aug-20 412,232.14 49,467.86 461,700.00
Sep-20 412,232.14 49,467.86 461,700.00
Oct-20 412,232.14 49,467.86 461,700.00
Nov-20 412,232.14 49,467.86 461,700.00
Dec-20 412,232.14 49,467.86 461,700.00
Jan-21 412,232.14 49,467.86 461,700.00
Feb-21 412,232.14 49,467.86 461,700.00
Mar-21 412,232.14 49,467.86 461,700.00
Apr-21 412,232.14 49,467.86 461,700.00
May-21 412,232.14 49,467.86 461,700.00
Jun-21 412,232.14 49,467.86 461,700.00
Jul-21 412,232.14 49,467.86 461,700.00
Aug-21 412,232.14 49,467.86 461,700.00
Sep-21 412,232.14 49,467.86 461,700.00
Oct-21 412,232.14 49,467.86 461,700.00
Nov-21 412,232.14 49,467.86 461,700.00
Dec-21 412,232.14 49,467.86 461,700.00
Jan-22 412,232.14 49,467.86 461,700.00
Feb-22 412,232.14 49,467.86 461,700.00
Mar-22 412,232.14 49,467.86 461,700.00
Apr-22 412,232.14 49,467.86 461,700.00
May-22 412,232.14 49,467.86 461,700.00
Jun-22 412,232.14 49,467.86 461,700.00
Jul-22 412,232.14 49,467.86 461,700.00
Aug-22 412,232.14 49,467.86 461,700.00
Sep-22 412,232.14 49,467.86 461,700.00
Oct-22 412,232.14 49,467.86 461,700.00
Nov-22 412,232.14 49,467.86 461,700.00
Dec-22 412,232.14 49,467.86 461,700.00
Jan-23 412,232.14 49,467.86 461,700.00
Feb-23 412,232.14 49,467.86 461,700.00
Mar-23 412,232.14 49,467.86 461,700.00
Apr-23 412,232.14 49,467.86 461,700.00
May-23 412,232.14 49,467.86 461,700.00
Jun-23 412,232.14 49,467.86 461,700.00
Jul-23 412,232.14 49,467.86 461,700.00
Aug-23 412,232.14 49,467.86 461,700.00
Sep-23 412,232.14 49,467.86 461,700.00
Oct-23 412,232.14 49,467.86 461,700.00
Nov-23 412,232.14 49,467.86 461,700.00
Dec-23 412,232.14 49,467.86 461,700.00
Jan-24 412,232.14 49,467.86 461,700.00
Feb-24 412,232.14 49,467.86 461,700.00
Mar-24 412,232.14 49,467.86 461,700.00
Apr-24 412,232.14 49,467.86 461,700.00
May-24 412,232.14 49,467.86 461,700.00
Jun-24 412,232.14 49,467.86 461,700.00
Jul-24 412,232.14 49,467.86 461,700.00
Aug-24 412,232.14 49,467.86 461,700.00
Sep-24 412,232.14 49,467.86 461,700.00
Oct-24 412,232.14 49,467.86 461,700.00
Nov-24 412,232.14 49,467.86 461,700.00
Dec-24 412,232.14 49,467.86 461,700.00
Jan-25 412,232.14 49,467.86 461,700.00
Feb-25 412,232.14 49,467.86 461,700.00
Mar-25 412,232.14 49,467.86 461,700.00
Apr-25 412,232.14 49,467.86 461,700.00
May-25 412,232.14 49,467.86 461,700.00
May-25 1,272,663.34 1,272,663.34
Jun-25 411,350.71 49,362.09 460,712.80

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 ALI Eton Property Development Corporation in order to be considered official and are subject to change without notice.
Verified prices and terms valid for 24 hours from date of issuance. No contract shall be deemed established between the recipient hereof
and ALI Eton Property Development Corporation based upon this information.
File Name: Parklinks North Tower=3-1-19.xlsx Print Date: 11/04/2019