Effective August 1, 2020
TOWER 1 OPT 1
MISC. FEES
VAT 6.00% 1-12 MO 13-24 MO 25-36 MO 37-48 MO 49-54 MO
A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00 38,777.78 28,475.00 33,187.50 39,825.00 44,250.00 57,525.00 34,446.00 92,925.00 B 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 C 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 D 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 E 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 F STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 G 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 H 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 I 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 J 3BR 46.80 5,850,000.00 702,000.00 351,000.00 6,903,000.00 40,000.00 50,392.59 36,934.17 43,143.75 51,772.50 57,525.00 74,782.50 44,759.80 120,802.50 K STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 L STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 M STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 N STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 O 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00 38,777.78 28,475.00 33,187.50 39,825.00 44,250.00 57,525.00 34,446.00 92,925.00 P STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 Q STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 R STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 S STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 T STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 U STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 V STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 W STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 X 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00 38,777.78 28,475.00 33,187.50 39,825.00 44,250.00 57,525.00 34,446.00 92,925.00
- -
A 2BR 36.00 4,122,000.00 494,640.00 247,320.00 4,863,960.00 30,000.00 35,473.78 25,873.10 30,399.75 36,479.70 40,533.00 52,692.90 31,502.14 85,119.30 B 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00 35,316.44 25,749.20 30,267.00 36,320.40 40,356.00 52,462.80 31,361.95 84,747.60 C 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00 35,316.44 25,749.20 30,267.00 36,320.40 40,356.00 52,462.80 31,361.95 84,747.60 D 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00 35,316.44 25,749.20 30,267.00 36,320.40 40,356.00 52,462.80 31,361.95 84,747.60 E 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00 35,316.44 25,749.20 30,267.00 36,320.40 40,356.00 52,462.80 31,361.95 84,747.60 F STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 G 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00 35,316.44 25,749.20 30,267.00 36,320.40 40,356.00 52,462.80 31,361.95 84,747.60 H 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00 35,316.44 25,749.20 30,267.00 36,320.40 40,356.00 52,462.80 31,361.95 84,747.60 I 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00 35,316.44 25,749.20 30,267.00 36,320.40 40,356.00 52,462.80 31,361.95 84,747.60 J 3BR 46.80 5,358,600.00 643,032.00 321,516.00 6,323,148.00 40,000.00 46,097.39 33,551.70 39,519.68 47,423.61 52,692.90 68,500.77 40,932.78 110,655.09 K STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 L STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 M STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 N STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 O 2BR 36.00 4,122,000.00 494,640.00 247,320.00 4,863,960.00 30,000.00 35,473.78 25,873.10 30,399.75 36,479.70 40,533.00 52,692.90 31,502.14 85,119.30 P 2BR 36.00 4,122,000.00 494,640.00 247,320.00 4,863,960.00 30,000.00 35,473.78 25,873.10 30,399.75 36,479.70 40,533.00 52,692.90 31,502.14 85,119.30 Q STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 R STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 S STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 T STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 U STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 V STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 W STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 X STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 Y 2BR 36.00 4,122,000.00 494,640.00 247,320.00 4,863,960.00 30,000.00 35,473.78 25,873.10 30,399.75 36,479.70 40,533.00 52,692.90 31,502.14 85,119.30
-
6/F
7/F
Months 12/24/36/48
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
Months 1-11 / 13-23 / 25-35 / 37-47 / 49-54
OPT 3 -BALLOONOPT 2 - STEP -UP
54 MONTHS STEP-UP DP FOR 54 MONTHS
TOWER 1
1 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1 OPT 1
MISC. FEES
VAT 6.00% 1-12 MO 13-24 MO 25-36 MO 37-48 MO 49-54 MO
Months 12/24/36/48
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
Months 1-11 / 13-23 / 25-35 / 37-47 / 49-54
OPT 3 -BALLOONOPT 2 - STEP -UP
54 MONTHS STEP-UP DP FOR 54 MONTHS
TOWER 1
A 2BR 36.00 4,122,000.00 494,640.00 247,320.00 4,863,960.00 30,000.00 35,473.78 25,873.10 30,399.75 36,479.70 40,533.00 52,692.90 31,502.14 85,119.30 B 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00 35,316.44 25,749.20 30,267.00 36,320.40 40,356.00 52,462.80 31,361.95 84,747.60 C 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00 35,316.44 25,749.20 30,267.00 36,320.40 40,356.00 52,462.80 31,361.95 84,747.60 D 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00 35,316.44 25,749.20 30,267.00 36,320.40 40,356.00 52,462.80 31,361.95 84,747.60 E 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00 35,316.44 25,749.20 30,267.00 36,320.40 40,356.00 52,462.80 31,361.95 84,747.60 F STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 G 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00 35,316.44 25,749.20 30,267.00 36,320.40 40,356.00 52,462.80 31,361.95 84,747.60 H 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00 35,316.44 25,749.20 30,267.00 36,320.40 40,356.00 52,462.80 31,361.95 84,747.60 I 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00 35,316.44 25,749.20 30,267.00 36,320.40 40,356.00 52,462.80 31,361.95 84,747.60 J 3BR 46.80 5,358,600.00 643,032.00 321,516.00 6,323,148.00 40,000.00 46,097.39 33,551.70 39,519.68 47,423.61 52,692.90 68,500.77 40,932.78 110,655.09 K STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 L STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 M STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 N STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 O 2BR 36.00 4,122,000.00 494,640.00 247,320.00 4,863,960.00 30,000.00 35,473.78 25,873.10 30,399.75 36,479.70 40,533.00 52,692.90 31,502.14 85,119.30 P 2BR 36.00 4,122,000.00 494,640.00 247,320.00 4,863,960.00 30,000.00 35,473.78 25,873.10 30,399.75 36,479.70 40,533.00 52,692.90 31,502.14 85,119.30 Q STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 R STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 S STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 T STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 U STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 V STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 W STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 X STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00 23,544.30 17,166.13 20,178.00 24,213.60 26,904.00 34,975.20 20,907.97 56,498.40 Y 2BR 36.00 4,122,000.00 494,640.00 247,320.00 4,863,960.00 30,000.00 35,473.78 25,873.10 30,399.75 36,479.70 40,533.00 52,692.90 31,502.14 85,119.30
- A 2BR 36.00 4,158,000.00 498,960.00 249,480.00 4,906,440.00 30,000.00 35,788.44 26,120.90 30,665.25 36,798.30 40,887.00 53,153.10 31,782.50 85,862.70 B 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00 35,631.11 25,997.00 30,532.50 36,639.00 40,710.00 52,923.00 31,642.32 85,491.00 C 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00 35,631.11 25,997.00 30,532.50 36,639.00 40,710.00 52,923.00 31,642.32 85,491.00 D 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00 35,631.11 25,997.00 30,532.50 36,639.00 40,710.00 52,923.00 31,642.32 85,491.00 E 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00 35,631.11 25,997.00 30,532.50 36,639.00 40,710.00 52,923.00 31,642.32 85,491.00 F STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 G 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00 35,631.11 25,997.00 30,532.50 36,639.00 40,710.00 52,923.00 31,642.32 85,491.00 H 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00 35,631.11 25,997.00 30,532.50 36,639.00 40,710.00 52,923.00 31,642.32 85,491.00 I 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00 35,631.11 25,997.00 30,532.50 36,639.00 40,710.00 52,923.00 31,642.32 85,491.00 J 3BR 46.80 5,405,400.00 648,648.00 324,324.00 6,378,372.00 40,000.00 46,506.46 33,873.84 39,864.83 47,837.79 53,153.10 69,099.03 41,297.26 111,621.51 K STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 L STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 M STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 N STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 O 2BR 36.00 4,158,000.00 498,960.00 249,480.00 4,906,440.00 30,000.00 35,788.44 26,120.90 30,665.25 36,798.30 40,887.00 53,153.10 31,782.50 85,862.70 P 2BR 36.00 4,158,000.00 498,960.00 249,480.00 4,906,440.00 30,000.00 35,788.44 26,120.90 30,665.25 36,798.30 40,887.00 53,153.10 31,782.50 85,862.70 Q STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 R STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 S STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 T STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 U STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 V STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 W STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 X STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 Y 2BR 36.00 4,158,000.00 498,960.00 249,480.00 4,906,440.00 30,000.00 35,788.44 26,120.90 30,665.25 36,798.30 40,887.00 53,153.10 31,782.50 85,862.70
9/F
8/F
2 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1 OPT 1
MISC. FEES
VAT 6.00% 1-12 MO 13-24 MO 25-36 MO 37-48 MO 49-54 MO
Months 12/24/36/48
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
Months 1-11 / 13-23 / 25-35 / 37-47 / 49-54
OPT 3 -BALLOONOPT 2 - STEP -UP
54 MONTHS STEP-UP DP FOR 54 MONTHS
TOWER 1
- A 2BR 36.00 4,158,000.00 498,960.00 249,480.00 4,906,440.00 30,000.00 35,788.44 26,120.90 30,665.25 36,798.30 40,887.00 53,153.10 31,782.50 85,862.70 B 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00 35,631.11 25,997.00 30,532.50 36,639.00 40,710.00 52,923.00 31,642.32 85,491.00 C 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00 35,631.11 25,997.00 30,532.50 36,639.00 40,710.00 52,923.00 31,642.32 85,491.00 D 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00 35,631.11 25,997.00 30,532.50 36,639.00 40,710.00 52,923.00 31,642.32 85,491.00 E 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00 35,631.11 25,997.00 30,532.50 36,639.00 40,710.00 52,923.00 31,642.32 85,491.00 F STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 G 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00 35,631.11 25,997.00 30,532.50 36,639.00 40,710.00 52,923.00 31,642.32 85,491.00 H 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00 35,631.11 25,997.00 30,532.50 36,639.00 40,710.00 52,923.00 31,642.32 85,491.00 I 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00 35,631.11 25,997.00 30,532.50 36,639.00 40,710.00 52,923.00 31,642.32 85,491.00 J 3BR 46.80 5,405,400.00 648,648.00 324,324.00 6,378,372.00 40,000.00 46,506.46 33,873.84 39,864.83 47,837.79 53,153.10 69,099.03 41,297.26 111,621.51 K STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 L STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 M STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 N STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 O 2BR 36.00 4,158,000.00 498,960.00 249,480.00 4,906,440.00 30,000.00 35,788.44 26,120.90 30,665.25 36,798.30 40,887.00 53,153.10 31,782.50 85,862.70 P 2BR 36.00 4,158,000.00 498,960.00 249,480.00 4,906,440.00 30,000.00 35,788.44 26,120.90 30,665.25 36,798.30 40,887.00 53,153.10 31,782.50 85,862.70 Q STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 R STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 S STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 T STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 U STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 V STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 W STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 X STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00 23,754.07 17,331.33 20,355.00 24,426.00 27,140.00 35,282.00 21,094.88 56,994.00 Y 2BR 36.00 4,158,000.00 498,960.00 249,480.00 4,906,440.00 30,000.00 35,788.44 26,120.90 30,665.25 36,798.30 40,887.00 53,153.10 31,782.50 85,862.70
- A 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 B 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 C 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 D 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 E STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 F 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 G 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 H 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 I 3BR 46.80 5,475,600.00 657,072.00 328,536.00 6,461,208.00 40,000.00 47,120.06 34,357.05 40,382.55 48,459.06 53,843.40 69,996.42 41,843.97 113,071.14 J STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 K STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 L STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 M STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 N 2BR 36.00 4,212,000.00 505,440.00 252,720.00 4,970,160.00 30,000.00 36,260.44 26,492.60 31,063.50 37,276.20 41,418.00 53,843.40 32,203.06 86,977.80 O STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 P STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 Q STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 R STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 S STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 T STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 U STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 V STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 W 2BR 36.00 4,212,000.00 505,440.00 252,720.00 4,970,160.00 30,000.00 36,260.44 26,492.60 31,063.50 37,276.20 41,418.00 53,843.40 32,203.06 86,977.80
10/F
11/F
3 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1 OPT 1
MISC. FEES
VAT 6.00% 1-12 MO 13-24 MO 25-36 MO 37-48 MO 49-54 MO
Months 12/24/36/48
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
Months 1-11 / 13-23 / 25-35 / 37-47 / 49-54
OPT 3 -BALLOONOPT 2 - STEP -UP
54 MONTHS STEP-UP DP FOR 54 MONTHS
TOWER 1
- A 2BR 36.00 4,176,000.00 501,120.00 250,560.00 4,927,680.00 30,000.00 35,945.78 26,244.80 30,798.00 36,957.60 41,064.00 53,383.20 31,922.69 86,234.40 B 2BR 36.00 4,176,000.00 501,120.00 250,560.00 4,927,680.00 30,000.00 35,945.78 26,244.80 30,798.00 36,957.60 41,064.00 53,383.20 31,922.69 86,234.40 C 2BR 36.00 4,176,000.00 501,120.00 250,560.00 4,927,680.00 30,000.00 35,945.78 26,244.80 30,798.00 36,957.60 41,064.00 53,383.20 31,922.69 86,234.40 D 2BR 36.00 4,176,000.00 501,120.00 250,560.00 4,927,680.00 30,000.00 35,945.78 26,244.80 30,798.00 36,957.60 41,064.00 53,383.20 31,922.69 86,234.40 E STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00 23,963.85 17,496.53 20,532.00 24,638.40 27,376.00 35,588.80 21,281.79 57,489.60 F 2BR 36.00 4,176,000.00 501,120.00 250,560.00 4,927,680.00 30,000.00 35,945.78 26,244.80 30,798.00 36,957.60 41,064.00 53,383.20 31,922.69 86,234.40 G 2BR 36.00 4,176,000.00 501,120.00 250,560.00 4,927,680.00 30,000.00 35,945.78 26,244.80 30,798.00 36,957.60 41,064.00 53,383.20 31,922.69 86,234.40 H 2BR 36.00 4,176,000.00 501,120.00 250,560.00 4,927,680.00 30,000.00 35,945.78 26,244.80 30,798.00 36,957.60 41,064.00 53,383.20 31,922.69 86,234.40 I 3BR 46.80 5,452,200.00 654,264.00 327,132.00 6,433,596.00 40,000.00 46,915.53 34,195.98 40,209.98 48,251.97 53,613.30 69,697.29 41,661.73 112,587.93 J STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00 23,963.85 17,496.53 20,532.00 24,638.40 27,376.00 35,588.80 21,281.79 57,489.60 K STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00 23,963.85 17,496.53 20,532.00 24,638.40 27,376.00 35,588.80 21,281.79 57,489.60 L STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00 23,963.85 17,496.53 20,532.00 24,638.40 27,376.00 35,588.80 21,281.79 57,489.60 M STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00 23,963.85 17,496.53 20,532.00 24,638.40 27,376.00 35,588.80 21,281.79 57,489.60 N 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 O STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00 23,963.85 17,496.53 20,532.00 24,638.40 27,376.00 35,588.80 21,281.79 57,489.60 P STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00 23,963.85 17,496.53 20,532.00 24,638.40 27,376.00 35,588.80 21,281.79 57,489.60 Q STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00 23,963.85 17,496.53 20,532.00 24,638.40 27,376.00 35,588.80 21,281.79 57,489.60 R STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00 23,963.85 17,496.53 20,532.00 24,638.40 27,376.00 35,588.80 21,281.79 57,489.60 S STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00 23,963.85 17,496.53 20,532.00 24,638.40 27,376.00 35,588.80 21,281.79 57,489.60 T STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00 23,963.85 17,496.53 20,532.00 24,638.40 27,376.00 35,588.80 21,281.79 57,489.60 U STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00 23,963.85 17,496.53 20,532.00 24,638.40 27,376.00 35,588.80 21,281.79 57,489.60 V STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00 23,963.85 17,496.53 20,532.00 24,638.40 27,376.00 35,588.80 21,281.79 57,489.60 W 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10
- A 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 B 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 C 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 D 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 E STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 F 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 G 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 H 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 I 3BR 46.80 5,475,600.00 657,072.00 328,536.00 6,461,208.00 40,000.00 47,120.06 34,357.05 40,382.55 48,459.06 53,843.40 69,996.42 41,843.97 113,071.14 J STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 K STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 L STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 M STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 N 2BR 36.00 4,212,000.00 505,440.00 252,720.00 4,970,160.00 30,000.00 36,260.44 26,492.60 31,063.50 37,276.20 41,418.00 53,843.40 32,203.06 86,977.80 O STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 P STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 Q STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 R STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 S STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 T STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 U STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 V STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 W 2BR 36.00 4,212,000.00 505,440.00 252,720.00 4,970,160.00 30,000.00 36,260.44 26,492.60 31,063.50 37,276.20 41,418.00 53,843.40 32,203.06 86,977.80
12/F
14/F
4 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1 OPT 1
MISC. FEES
VAT 6.00% 1-12 MO 13-24 MO 25-36 MO 37-48 MO 49-54 MO
Months 12/24/36/48
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
Months 1-11 / 13-23 / 25-35 / 37-47 / 49-54
OPT 3 -BALLOONOPT 2 - STEP -UP
54 MONTHS STEP-UP DP FOR 54 MONTHS
TOWER 1
- A 2BR 36.00 4,212,000.00 505,440.00 252,720.00 4,970,160.00 30,000.00 36,260.44 26,492.60 31,063.50 37,276.20 41,418.00 53,843.40 32,203.06 86,977.80 B 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 C 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 D 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 E 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 F STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 G 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 H 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 I 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00 36,103.11 26,368.70 30,930.75 37,116.90 41,241.00 53,613.30 32,062.87 86,606.10 J 3BR 46.80 5,475,600.00 657,072.00 328,536.00 6,461,208.00 40,000.00 47,120.06 34,357.05 40,382.55 48,459.06 53,843.40 69,996.42 41,843.97 113,071.14 K STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 L STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 M STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 N STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 O 2BR 36.00 4,212,000.00 505,440.00 252,720.00 4,970,160.00 30,000.00 36,260.44 26,492.60 31,063.50 37,276.20 41,418.00 53,843.40 32,203.06 86,977.80 P 2BR 36.00 4,212,000.00 505,440.00 252,720.00 4,970,160.00 30,000.00 36,260.44 26,492.60 31,063.50 37,276.20 41,418.00 53,843.40 32,203.06 86,977.80 Q STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 R STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 S STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 T STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 U STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 V STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 W STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 X STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00 24,068.74 17,579.13 20,620.50 24,744.60 27,494.00 35,742.20 21,375.25 57,737.40 Y 2BR 36.00 4,212,000.00 505,440.00 252,720.00 4,970,160.00 30,000.00 36,260.44 26,492.60 31,063.50 37,276.20 41,418.00 53,843.40 32,203.06 86,977.80
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 B 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00 36,417.78 26,616.50 31,196.25 37,435.50 41,595.00 54,073.50 32,343.24 87,349.50 C 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00 36,417.78 26,616.50 31,196.25 37,435.50 41,595.00 54,073.50 32,343.24 87,349.50 D 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00 36,417.78 26,616.50 31,196.25 37,435.50 41,595.00 54,073.50 32,343.24 87,349.50 E 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00 36,417.78 26,616.50 31,196.25 37,435.50 41,595.00 54,073.50 32,343.24 87,349.50 F STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 G 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00 36,417.78 26,616.50 31,196.25 37,435.50 41,595.00 54,073.50 32,343.24 87,349.50 H 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00 36,417.78 26,616.50 31,196.25 37,435.50 41,595.00 54,073.50 32,343.24 87,349.50 I 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00 36,417.78 26,616.50 31,196.25 37,435.50 41,595.00 54,073.50 32,343.24 87,349.50 J 3BR 46.80 5,522,400.00 662,688.00 331,344.00 6,516,432.00 40,000.00 47,529.13 34,679.19 40,727.70 48,873.24 54,303.60 70,594.68 42,208.45 114,037.56 K STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 L STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 M STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 N STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 O 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 P 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 Q STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 R STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 S STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 T STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 U STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 V STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 W STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 X STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 Y 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20
16/F
15/F
5 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1 OPT 1
MISC. FEES
VAT 6.00% 1-12 MO 13-24 MO 25-36 MO 37-48 MO 49-54 MO
Months 12/24/36/48
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
Months 1-11 / 13-23 / 25-35 / 37-47 / 49-54
OPT 3 -BALLOONOPT 2 - STEP -UP
54 MONTHS STEP-UP DP FOR 54 MONTHS
TOWER 1
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 B 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00 36,417.78 26,616.50 31,196.25 37,435.50 41,595.00 54,073.50 32,343.24 87,349.50 C 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00 36,417.78 26,616.50 31,196.25 37,435.50 41,595.00 54,073.50 32,343.24 87,349.50 D 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00 36,417.78 26,616.50 31,196.25 37,435.50 41,595.00 54,073.50 32,343.24 87,349.50 E 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00 36,417.78 26,616.50 31,196.25 37,435.50 41,595.00 54,073.50 32,343.24 87,349.50 F STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 G 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00 36,417.78 26,616.50 31,196.25 37,435.50 41,595.00 54,073.50 32,343.24 87,349.50 H 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00 36,417.78 26,616.50 31,196.25 37,435.50 41,595.00 54,073.50 32,343.24 87,349.50 I 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00 36,417.78 26,616.50 31,196.25 37,435.50 41,595.00 54,073.50 32,343.24 87,349.50 J 3BR 46.80 5,522,400.00 662,688.00 331,344.00 6,516,432.00 40,000.00 47,529.13 34,679.19 40,727.70 48,873.24 54,303.60 70,594.68 42,208.45 114,037.56 K STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 L STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 M STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 N STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 O 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 P 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 Q STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 R STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 S STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 T STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 U STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 V STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 W STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 X STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00 24,278.52 17,744.33 20,797.50 24,957.00 27,730.00 36,049.00 21,562.16 58,233.00 Y 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,266,000.00 511,920.00 255,960.00 5,033,880.00 30,000.00 36,732.44 26,864.30 31,461.75 37,754.10 41,949.00 54,533.70 32,623.61 88,092.90 B 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 C 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 D 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 E 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 F STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 G 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 H 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 I 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 J 3BR 46.80 5,545,800.00 665,496.00 332,748.00 6,544,044.00 40,000.00 47,733.66 34,840.26 40,900.28 49,080.33 54,533.70 70,893.81 42,390.69 114,520.77 K STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 L STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 M STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 N STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 O 2BR 36.00 4,266,000.00 511,920.00 255,960.00 5,033,880.00 30,000.00 36,732.44 26,864.30 31,461.75 37,754.10 41,949.00 54,533.70 32,623.61 88,092.90 P 2BR 36.00 4,266,000.00 511,920.00 255,960.00 5,033,880.00 30,000.00 36,732.44 26,864.30 31,461.75 37,754.10 41,949.00 54,533.70 32,623.61 88,092.90 Q STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 R STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 S STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 T STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 U STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 V STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 W STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 X STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 Y 2BR 36.00 4,266,000.00 511,920.00 255,960.00 5,033,880.00 30,000.00 36,732.44 26,864.30 31,461.75 37,754.10 41,949.00 54,533.70 32,623.61 88,092.90
17/F
18/F
6 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1 OPT 1
MISC. FEES
VAT 6.00% 1-12 MO 13-24 MO 25-36 MO 37-48 MO 49-54 MO
Months 12/24/36/48
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
Months 1-11 / 13-23 / 25-35 / 37-47 / 49-54
OPT 3 -BALLOONOPT 2 - STEP -UP
54 MONTHS STEP-UP DP FOR 54 MONTHS
TOWER 1
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,266,000.00 511,920.00 255,960.00 5,033,880.00 30,000.00 36,732.44 26,864.30 31,461.75 37,754.10 41,949.00 54,533.70 32,623.61 88,092.90 B 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 C 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 D 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 E 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 F STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 G 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 H 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 I 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00 36,575.11 26,740.40 31,329.00 37,594.80 41,772.00 54,303.60 32,483.42 87,721.20 J 3BR 46.80 5,545,800.00 665,496.00 332,748.00 6,544,044.00 40,000.00 47,733.66 34,840.26 40,900.28 49,080.33 54,533.70 70,893.81 42,390.69 114,520.77 K STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 L STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 M STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 N STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 O 2BR 36.00 4,266,000.00 511,920.00 255,960.00 5,033,880.00 30,000.00 36,732.44 26,864.30 31,461.75 37,754.10 41,949.00 54,533.70 32,623.61 88,092.90 P 2BR 36.00 4,266,000.00 511,920.00 255,960.00 5,033,880.00 30,000.00 36,732.44 26,864.30 31,461.75 37,754.10 41,949.00 54,533.70 32,623.61 88,092.90 Q STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 R STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 S STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 T STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 U STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 V STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 W STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 X STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00 24,383.41 17,826.93 20,886.00 25,063.20 27,848.00 36,202.40 21,655.62 58,480.80 Y 2BR 36.00 4,266,000.00 511,920.00 255,960.00 5,033,880.00 30,000.00 36,732.44 26,864.30 31,461.75 37,754.10 41,949.00 54,533.70 32,623.61 88,092.90
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 B 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00 36,889.78 26,988.20 31,594.50 37,913.40 42,126.00 54,763.80 32,763.79 88,464.60 C 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00 36,889.78 26,988.20 31,594.50 37,913.40 42,126.00 54,763.80 32,763.79 88,464.60 D 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00 36,889.78 26,988.20 31,594.50 37,913.40 42,126.00 54,763.80 32,763.79 88,464.60 E 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00 36,889.78 26,988.20 31,594.50 37,913.40 42,126.00 54,763.80 32,763.79 88,464.60 F STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 G 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00 36,889.78 26,988.20 31,594.50 37,913.40 42,126.00 54,763.80 32,763.79 88,464.60 H 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00 36,889.78 26,988.20 31,594.50 37,913.40 42,126.00 54,763.80 32,763.79 88,464.60 I 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00 36,889.78 26,988.20 31,594.50 37,913.40 42,126.00 54,763.80 32,763.79 88,464.60 J 3BR 46.80 5,592,600.00 671,112.00 335,556.00 6,599,268.00 40,000.00 48,142.73 35,162.40 41,245.43 49,494.51 54,993.90 71,492.07 42,755.17 115,487.19 K STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 L STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 M STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 N STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 O 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 P 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 Q STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 R STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 S STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 T STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 U STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 V STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 W STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 X STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 Y 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30
19/F
20/F
7 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1 OPT 1
MISC. FEES
VAT 6.00% 1-12 MO 13-24 MO 25-36 MO 37-48 MO 49-54 MO
Months 12/24/36/48
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
Months 1-11 / 13-23 / 25-35 / 37-47 / 49-54
OPT 3 -BALLOONOPT 2 - STEP -UP
54 MONTHS STEP-UP DP FOR 54 MONTHS
TOWER 1
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 B 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00 36,889.78 26,988.20 31,594.50 37,913.40 42,126.00 54,763.80 32,763.79 88,464.60 C 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00 36,889.78 26,988.20 31,594.50 37,913.40 42,126.00 54,763.80 32,763.79 88,464.60 D 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00 36,889.78 26,988.20 31,594.50 37,913.40 42,126.00 54,763.80 32,763.79 88,464.60 E 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00 36,889.78 26,988.20 31,594.50 37,913.40 42,126.00 54,763.80 32,763.79 88,464.60 F STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 G 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00 36,889.78 26,988.20 31,594.50 37,913.40 42,126.00 54,763.80 32,763.79 88,464.60 H 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00 36,889.78 26,988.20 31,594.50 37,913.40 42,126.00 54,763.80 32,763.79 88,464.60 I 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00 36,889.78 26,988.20 31,594.50 37,913.40 42,126.00 54,763.80 32,763.79 88,464.60 J 3BR 46.80 5,592,600.00 671,112.00 335,556.00 6,599,268.00 40,000.00 48,142.73 35,162.40 41,245.43 49,494.51 54,993.90 71,492.07 42,755.17 115,487.19 K STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 L STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 M STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 N STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 O 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 P 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 Q STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 R STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 S STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 T STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 U STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 V STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 W STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 X STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00 24,593.19 17,992.13 21,063.00 25,275.60 28,084.00 36,509.20 21,842.53 58,976.40 Y 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00 37,204.44 27,236.00 31,860.00 38,232.00 42,480.00 55,224.00 33,044.16 89,208.00 B 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 C 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 D 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 E 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 F STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 G 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 H 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 I 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 J 3BR 46.80 5,616,000.00 673,920.00 336,960.00 6,626,880.00 40,000.00 48,347.26 35,323.47 41,418.00 49,701.60 55,224.00 71,791.20 42,937.41 115,970.40 K STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 L STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 M STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 N STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 O 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00 37,204.44 27,236.00 31,860.00 38,232.00 42,480.00 55,224.00 33,044.16 89,208.00 P 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00 37,204.44 27,236.00 31,860.00 38,232.00 42,480.00 55,224.00 33,044.16 89,208.00 Q STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 R STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 S STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 T STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 U STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 V STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 W STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 X STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 Y 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00 37,204.44 27,236.00 31,860.00 38,232.00 42,480.00 55,224.00 33,044.16 89,208.00
21/F
22/F
8 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1 OPT 1
MISC. FEES
VAT 6.00% 1-12 MO 13-24 MO 25-36 MO 37-48 MO 49-54 MO
Months 12/24/36/48
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
Months 1-11 / 13-23 / 25-35 / 37-47 / 49-54
OPT 3 -BALLOONOPT 2 - STEP -UP
54 MONTHS STEP-UP DP FOR 54 MONTHS
TOWER 1
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00 37,204.44 27,236.00 31,860.00 38,232.00 42,480.00 55,224.00 33,044.16 89,208.00 B 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 C 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 D 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 E 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 F STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 G 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 H 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 I 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00 37,047.11 27,112.10 31,727.25 38,072.70 42,303.00 54,993.90 32,903.98 88,836.30 J 3BR 46.80 5,616,000.00 673,920.00 336,960.00 6,626,880.00 40,000.00 48,347.26 35,323.47 41,418.00 49,701.60 55,224.00 71,791.20 42,937.41 115,970.40 K STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 L STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 M STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 N STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 O 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00 37,204.44 27,236.00 31,860.00 38,232.00 42,480.00 55,224.00 33,044.16 89,208.00 P 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00 37,204.44 27,236.00 31,860.00 38,232.00 42,480.00 55,224.00 33,044.16 89,208.00 Q STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 R STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 S STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 T STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 U STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 V STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 W STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 X STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00 24,698.07 18,074.73 21,151.50 25,381.80 28,202.00 36,662.60 21,935.98 59,224.20 Y 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00 37,204.44 27,236.00 31,860.00 38,232.00 42,480.00 55,224.00 33,044.16 89,208.00
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 B 2BR 36.00 4,338,000.00 520,560.00 260,280.00 5,118,840.00 30,000.00 37,361.78 27,359.90 31,992.75 38,391.30 42,657.00 55,454.10 33,184.34 89,579.70 C 2BR 36.00 4,338,000.00 520,560.00 260,280.00 5,118,840.00 30,000.00 37,361.78 27,359.90 31,992.75 38,391.30 42,657.00 55,454.10 33,184.34 89,579.70 D 2BR 36.00 4,338,000.00 520,560.00 260,280.00 5,118,840.00 30,000.00 37,361.78 27,359.90 31,992.75 38,391.30 42,657.00 55,454.10 33,184.34 89,579.70 E 2BR 36.00 4,338,000.00 520,560.00 260,280.00 5,118,840.00 30,000.00 37,361.78 27,359.90 31,992.75 38,391.30 42,657.00 55,454.10 33,184.34 89,579.70 F STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00 24,907.85 18,239.93 21,328.50 25,594.20 28,438.00 36,969.40 22,122.90 59,719.80 G 2BR 36.00 4,338,000.00 520,560.00 260,280.00 5,118,840.00 30,000.00 37,361.78 27,359.90 31,992.75 38,391.30 42,657.00 55,454.10 33,184.34 89,579.70 H 2BR 36.00 4,338,000.00 520,560.00 260,280.00 5,118,840.00 30,000.00 37,361.78 27,359.90 31,992.75 38,391.30 42,657.00 55,454.10 33,184.34 89,579.70 I 2BR 36.00 4,338,000.00 520,560.00 260,280.00 5,118,840.00 30,000.00 37,361.78 27,359.90 31,992.75 38,391.30 42,657.00 55,454.10 33,184.34 89,579.70 J 3BR 46.80 5,662,800.00 679,536.00 339,768.00 6,682,104.00 40,000.00 48,756.33 35,645.61 41,763.15 50,115.78 55,684.20 72,389.46 43,301.89 116,936.82 K STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00 24,907.85 18,239.93 21,328.50 25,594.20 28,438.00 36,969.40 22,122.90 59,719.80 L STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00 24,907.85 18,239.93 21,328.50 25,594.20 28,438.00 36,969.40 22,122.90 59,719.80 M STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00 24,907.85 18,239.93 21,328.50 25,594.20 28,438.00 36,969.40 22,122.90 59,719.80 N STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00 24,907.85 18,239.93 21,328.50 25,594.20 28,438.00 36,969.40 22,122.90 59,719.80 O 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 P 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 Q STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00 24,907.85 18,239.93 21,328.50 25,594.20 28,438.00 36,969.40 22,122.90 59,719.80 R STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00 24,907.85 18,239.93 21,328.50 25,594.20 28,438.00 36,969.40 22,122.90 59,719.80 S STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00 24,907.85 18,239.93 21,328.50 25,594.20 28,438.00 36,969.40 22,122.90 59,719.80 T STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00 24,907.85 18,239.93 21,328.50 25,594.20 28,438.00 36,969.40 22,122.90 59,719.80 U STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00 24,907.85 18,239.93 21,328.50 25,594.20 28,438.00 36,969.40 22,122.90 59,719.80 V STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00 24,907.85 18,239.93 21,328.50 25,594.20 28,438.00 36,969.40 22,122.90 59,719.80 W STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00 24,907.85 18,239.93 21,328.50 25,594.20 28,438.00 36,969.40 22,122.90 59,719.80 X STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00 24,907.85 18,239.93 21,328.50 25,594.20 28,438.00 36,969.40 22,122.90 59,719.80 Y 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40
23/F
24/F
9 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1 OPT 1
MISC. FEES
VAT 6.00% 1-12 MO 13-24 MO 25-36 MO 37-48 MO 49-54 MO
Months 12/24/36/48
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
Months 1-11 / 13-23 / 25-35 / 37-47 / 49-54
OPT 3 -BALLOONOPT 2 - STEP -UP
54 MONTHS STEP-UP DP FOR 54 MONTHS
TOWER 1
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 B 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00 37,204.44 27,236.00 31,860.00 38,232.00 42,480.00 55,224.00 33,044.16 89,208.00 C 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00 37,204.44 27,236.00 31,860.00 38,232.00 42,480.00 55,224.00 33,044.16 89,208.00 D 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00 37,204.44 27,236.00 31,860.00 38,232.00 42,480.00 55,224.00 33,044.16 89,208.00 E 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00 37,204.44 27,236.00 31,860.00 38,232.00 42,480.00 55,224.00 33,044.16 89,208.00 F STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00 24,802.96 18,157.33 21,240.00 25,488.00 28,320.00 36,816.00 22,029.44 59,472.00 G 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00 37,204.44 27,236.00 31,860.00 38,232.00 42,480.00 55,224.00 33,044.16 89,208.00 H 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00 37,204.44 27,236.00 31,860.00 38,232.00 42,480.00 55,224.00 33,044.16 89,208.00 I 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00 37,204.44 27,236.00 31,860.00 38,232.00 42,480.00 55,224.00 33,044.16 89,208.00 J 3BR 46.80 5,662,800.00 679,536.00 339,768.00 6,682,104.00 40,000.00 48,756.33 35,645.61 41,763.15 50,115.78 55,684.20 72,389.46 43,301.89 116,936.82 K STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00 24,802.96 18,157.33 21,240.00 25,488.00 28,320.00 36,816.00 22,029.44 59,472.00 L STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00 24,802.96 18,157.33 21,240.00 25,488.00 28,320.00 36,816.00 22,029.44 59,472.00 M STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00 24,802.96 18,157.33 21,240.00 25,488.00 28,320.00 36,816.00 22,029.44 59,472.00 N STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00 24,802.96 18,157.33 21,240.00 25,488.00 28,320.00 36,816.00 22,029.44 59,472.00 O 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 P 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 Q STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00 24,802.96 18,157.33 21,240.00 25,488.00 28,320.00 36,816.00 22,029.44 59,472.00 R STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00 24,802.96 18,157.33 21,240.00 25,488.00 28,320.00 36,816.00 22,029.44 59,472.00 S STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00 24,802.96 18,157.33 21,240.00 25,488.00 28,320.00 36,816.00 22,029.44 59,472.00 T STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00 24,802.96 18,157.33 21,240.00 25,488.00 28,320.00 36,816.00 22,029.44 59,472.00 U STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00 24,802.96 18,157.33 21,240.00 25,488.00 28,320.00 36,816.00 22,029.44 59,472.00 V STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00 24,802.96 18,157.33 21,240.00 25,488.00 28,320.00 36,816.00 22,029.44 59,472.00 W STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00 24,802.96 18,157.33 21,240.00 25,488.00 28,320.00 36,816.00 22,029.44 59,472.00 X STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00 24,802.96 18,157.33 21,240.00 25,488.00 28,320.00 36,816.00 22,029.44 59,472.00 Y 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,374,000.00 524,880.00 262,440.00 5,161,320.00 30,000.00 37,676.44 27,607.70 32,258.25 38,709.90 43,011.00 55,914.30 33,464.71 90,323.10 B 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 C 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 D 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 E 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 F STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 G 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 H 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 I 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 J 3BR 46.80 5,686,200.00 682,344.00 341,172.00 6,709,716.00 40,000.00 48,960.86 35,806.68 41,935.73 50,322.87 55,914.30 72,688.59 43,484.13 117,420.03 K STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 L STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 M STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 N STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 O 2BR 36.00 4,374,000.00 524,880.00 262,440.00 5,161,320.00 30,000.00 37,676.44 27,607.70 32,258.25 38,709.90 43,011.00 55,914.30 33,464.71 90,323.10 P 2BR 36.00 4,374,000.00 524,880.00 262,440.00 5,161,320.00 30,000.00 37,676.44 27,607.70 32,258.25 38,709.90 43,011.00 55,914.30 33,464.71 90,323.10 Q STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 R STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 S STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 T STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 U STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 V STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 W STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 X STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 Y 2BR 36.00 4,374,000.00 524,880.00 262,440.00 5,161,320.00 30,000.00 37,676.44 27,607.70 32,258.25 38,709.90 43,011.00 55,914.30 33,464.71 90,323.10
25/F
26/F
10 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1 OPT 1
MISC. FEES
VAT 6.00% 1-12 MO 13-24 MO 25-36 MO 37-48 MO 49-54 MO
Months 12/24/36/48
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
Months 1-11 / 13-23 / 25-35 / 37-47 / 49-54
OPT 3 -BALLOONOPT 2 - STEP -UP
54 MONTHS STEP-UP DP FOR 54 MONTHS
TOWER 1
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,374,000.00 524,880.00 262,440.00 5,161,320.00 30,000.00 37,676.44 27,607.70 32,258.25 38,709.90 43,011.00 55,914.30 33,464.71 90,323.10 B 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 C 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 D 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 E 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 F STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 G 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 H 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 I 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00 37,519.11 27,483.80 32,125.50 38,550.60 42,834.00 55,684.20 33,324.53 89,951.40 J 3BR 46.80 5,686,200.00 682,344.00 341,172.00 6,709,716.00 40,000.00 48,960.86 35,806.68 41,935.73 50,322.87 55,914.30 72,688.59 43,484.13 117,420.03 K STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 L STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 M STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 N STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 O 2BR 36.00 4,374,000.00 524,880.00 262,440.00 5,161,320.00 30,000.00 37,676.44 27,607.70 32,258.25 38,709.90 43,011.00 55,914.30 33,464.71 90,323.10 P 2BR 36.00 4,374,000.00 524,880.00 262,440.00 5,161,320.00 30,000.00 37,676.44 27,607.70 32,258.25 38,709.90 43,011.00 55,914.30 33,464.71 90,323.10 Q STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 R STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 S STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 T STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 U STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 V STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 W STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 X STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00 25,012.74 18,322.53 21,417.00 25,700.40 28,556.00 37,122.80 22,216.35 59,967.60 Y 2BR 36.00 4,374,000.00 524,880.00 262,440.00 5,161,320.00 30,000.00 37,676.44 27,607.70 32,258.25 38,709.90 43,011.00 55,914.30 33,464.71 90,323.10
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00 37,991.11 27,855.50 32,523.75 39,028.50 43,365.00 56,374.50 33,745.08 91,066.50 B 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00 37,833.78 27,731.60 32,391.00 38,869.20 43,188.00 56,144.40 33,604.90 90,694.80 C 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00 37,833.78 27,731.60 32,391.00 38,869.20 43,188.00 56,144.40 33,604.90 90,694.80 D 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00 37,833.78 27,731.60 32,391.00 38,869.20 43,188.00 56,144.40 33,604.90 90,694.80 E 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00 37,833.78 27,731.60 32,391.00 38,869.20 43,188.00 56,144.40 33,604.90 90,694.80 F STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 G 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00 37,833.78 27,731.60 32,391.00 38,869.20 43,188.00 56,144.40 33,604.90 90,694.80 H 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00 37,833.78 27,731.60 32,391.00 38,869.20 43,188.00 56,144.40 33,604.90 90,694.80 I 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00 37,833.78 27,731.60 32,391.00 38,869.20 43,188.00 56,144.40 33,604.90 90,694.80 J 3BR 46.80 5,733,000.00 687,960.00 343,980.00 6,764,940.00 40,000.00 49,369.93 36,128.82 42,280.88 50,737.05 56,374.50 73,286.85 43,848.60 118,386.45 K STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 L STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 M STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 N STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 O 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00 37,991.11 27,855.50 32,523.75 39,028.50 43,365.00 56,374.50 33,745.08 91,066.50 P 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00 37,991.11 27,855.50 32,523.75 39,028.50 43,365.00 56,374.50 33,745.08 91,066.50 Q STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 R STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 S STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 T STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 U STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 V STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 W STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 X STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 Y 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00 37,991.11 27,855.50 32,523.75 39,028.50 43,365.00 56,374.50 33,745.08 91,066.50
28/F
27/F
11 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1 OPT 1
MISC. FEES
VAT 6.00% 1-12 MO 13-24 MO 25-36 MO 37-48 MO 49-54 MO
Months 12/24/36/48
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
Months 1-11 / 13-23 / 25-35 / 37-47 / 49-54
OPT 3 -BALLOONOPT 2 - STEP -UP
54 MONTHS STEP-UP DP FOR 54 MONTHS
TOWER 1
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00 37,991.11 27,855.50 32,523.75 39,028.50 43,365.00 56,374.50 33,745.08 91,066.50 B 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00 37,833.78 27,731.60 32,391.00 38,869.20 43,188.00 56,144.40 33,604.90 90,694.80 C 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00 37,833.78 27,731.60 32,391.00 38,869.20 43,188.00 56,144.40 33,604.90 90,694.80 D 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00 37,833.78 27,731.60 32,391.00 38,869.20 43,188.00 56,144.40 33,604.90 90,694.80 E 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00 37,833.78 27,731.60 32,391.00 38,869.20 43,188.00 56,144.40 33,604.90 90,694.80 F STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 G 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00 37,833.78 27,731.60 32,391.00 38,869.20 43,188.00 56,144.40 33,604.90 90,694.80 H 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00 37,833.78 27,731.60 32,391.00 38,869.20 43,188.00 56,144.40 33,604.90 90,694.80 I 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00 37,833.78 27,731.60 32,391.00 38,869.20 43,188.00 56,144.40 33,604.90 90,694.80 J 3BR 46.80 5,733,000.00 687,960.00 343,980.00 6,764,940.00 40,000.00 49,369.93 36,128.82 42,280.88 50,737.05 56,374.50 73,286.85 43,848.60 118,386.45 K STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 L STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 M STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 N STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 O 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00 37,991.11 27,855.50 32,523.75 39,028.50 43,365.00 56,374.50 33,745.08 91,066.50 P 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00 37,991.11 27,855.50 32,523.75 39,028.50 43,365.00 56,374.50 33,745.08 91,066.50 Q STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 R STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 S STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 T STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 U STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 V STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 W STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 X STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00 25,222.52 18,487.73 21,594.00 25,912.80 28,792.00 37,429.60 22,403.26 60,463.20 Y 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00 37,991.11 27,855.50 32,523.75 39,028.50 43,365.00 56,374.50 33,745.08 91,066.50
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,428,000.00 531,360.00 265,680.00 5,225,040.00 30,000.00 38,148.44 27,979.40 32,656.50 39,187.80 43,542.00 56,604.60 33,885.26 91,438.20 B 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00 37,991.11 27,855.50 32,523.75 39,028.50 43,365.00 56,374.50 33,745.08 91,066.50 C 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00 37,991.11 27,855.50 32,523.75 39,028.50 43,365.00 56,374.50 33,745.08 91,066.50 D 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00 37,991.11 27,855.50 32,523.75 39,028.50 43,365.00 56,374.50 33,745.08 91,066.50 E 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00 37,991.11 27,855.50 32,523.75 39,028.50 43,365.00 56,374.50 33,745.08 91,066.50 F STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00 25,327.41 18,570.33 21,682.50 26,019.00 28,910.00 37,583.00 22,496.72 60,711.00 G 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00 37,991.11 27,855.50 32,523.75 39,028.50 43,365.00 56,374.50 33,745.08 91,066.50 H 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00 37,991.11 27,855.50 32,523.75 39,028.50 43,365.00 56,374.50 33,745.08 91,066.50 I 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00 37,991.11 27,855.50 32,523.75 39,028.50 43,365.00 56,374.50 33,745.08 91,066.50 J 3BR 46.80 5,756,400.00 690,768.00 345,384.00 6,792,552.00 40,000.00 49,574.46 36,289.89 42,453.45 50,944.14 56,604.60 73,585.98 44,030.84 118,869.66 K STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00 25,327.41 18,570.33 21,682.50 26,019.00 28,910.00 37,583.00 22,496.72 60,711.00 L STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00 25,327.41 18,570.33 21,682.50 26,019.00 28,910.00 37,583.00 22,496.72 60,711.00 M STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00 25,327.41 18,570.33 21,682.50 26,019.00 28,910.00 37,583.00 22,496.72 60,711.00 N STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00 25,327.41 18,570.33 21,682.50 26,019.00 28,910.00 37,583.00 22,496.72 60,711.00 O 2BR 36.00 4,428,000.00 531,360.00 265,680.00 5,225,040.00 30,000.00 38,148.44 27,979.40 32,656.50 39,187.80 43,542.00 56,604.60 33,885.26 91,438.20 P 2BR 36.00 4,428,000.00 531,360.00 265,680.00 5,225,040.00 30,000.00 38,148.44 27,979.40 32,656.50 39,187.80 43,542.00 56,604.60 33,885.26 91,438.20 Q STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00 25,327.41 18,570.33 21,682.50 26,019.00 28,910.00 37,583.00 22,496.72 60,711.00 R STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00 25,327.41 18,570.33 21,682.50 26,019.00 28,910.00 37,583.00 22,496.72 60,711.00 S STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00 25,327.41 18,570.33 21,682.50 26,019.00 28,910.00 37,583.00 22,496.72 60,711.00 T STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00 25,327.41 18,570.33 21,682.50 26,019.00 28,910.00 37,583.00 22,496.72 60,711.00 U STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00 25,327.41 18,570.33 21,682.50 26,019.00 28,910.00 37,583.00 22,496.72 60,711.00 V STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00 25,327.41 18,570.33 21,682.50 26,019.00 28,910.00 37,583.00 22,496.72 60,711.00 W STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00 25,327.41 18,570.33 21,682.50 26,019.00 28,910.00 37,583.00 22,496.72 60,711.00 X STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00 25,327.41 18,570.33 21,682.50 26,019.00 28,910.00 37,583.00 22,496.72 60,711.00 Y 2BR 36.00 4,428,000.00 531,360.00 265,680.00 5,225,040.00 30,000.00 38,148.44 27,979.40 32,656.50 39,187.80 43,542.00 56,604.60 33,885.26 91,438.20
29/F
30/F
12 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1 OPT 1
MISC. FEES
VAT 6.00% 1-12 MO 13-24 MO 25-36 MO 37-48 MO 49-54 MO
Months 12/24/36/48
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
Months 1-11 / 13-23 / 25-35 / 37-47 / 49-54
OPT 3 -BALLOONOPT 2 - STEP -UP
54 MONTHS STEP-UP DP FOR 54 MONTHS
TOWER 1
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 B 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 C 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 D 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 E STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 F 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 G 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 H 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 I 3BR 46.80 5,803,200.00 696,384.00 348,192.00 6,847,776.00 40,000.00 49,983.53 36,612.03 42,798.60 51,358.32 57,064.80 74,184.24 44,395.32 119,836.08 J STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 K STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 L STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 M STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 N 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60 O STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 P STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 Q STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 R STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 S STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 T STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 U STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 V STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 W 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 B 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 C 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 D 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 E STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 F 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 G 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 H 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 I 3BR 46.80 5,803,200.00 696,384.00 348,192.00 6,847,776.00 40,000.00 49,983.53 36,612.03 42,798.60 51,358.32 57,064.80 74,184.24 44,395.32 119,836.08 J STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 K STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 L STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 M STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 N 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60 O STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 P STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 Q STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 R STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 S STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 T STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 U STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 V STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 W 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60
31/F
32/F
13 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1 OPT 1
MISC. FEES
VAT 6.00% 1-12 MO 13-24 MO 25-36 MO 37-48 MO 49-54 MO
Months 12/24/36/48
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
Months 1-11 / 13-23 / 25-35 / 37-47 / 49-54
OPT 3 -BALLOONOPT 2 - STEP -UP
54 MONTHS STEP-UP DP FOR 54 MONTHS
TOWER 1
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 B 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 C 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 D 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 E STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 F 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 G 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 H 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00 38,305.78 28,103.30 32,789.25 39,347.10 43,719.00 56,834.70 34,025.45 91,809.90 I 3BR 46.80 5,803,200.00 696,384.00 348,192.00 6,847,776.00 40,000.00 49,983.53 36,612.03 42,798.60 51,358.32 57,064.80 74,184.24 44,395.32 119,836.08 J STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 K STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 L STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 M STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 N 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60 O STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 P STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 Q STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 R STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 S STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 T STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 U STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 V STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00 25,537.19 18,735.53 21,859.50 26,231.40 29,146.00 37,889.80 22,683.63 61,206.60 W 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 B 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60 C 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60 D 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60 E 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60 F STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 G 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60 H 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60 I 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60 J 3BR 46.80 5,826,600.00 699,192.00 349,596.00 6,875,388.00 40,000.00 50,188.06 36,773.10 42,971.18 51,565.41 57,294.90 74,483.37 44,577.56 120,319.29 K STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 L STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 M STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 N STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 O 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 P 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 Q STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 R STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 S STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 T STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 U STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 V STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 W STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 X STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 Y 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30
34/F
33/F
14 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1 OPT 1
MISC. FEES
VAT 6.00% 1-12 MO 13-24 MO 25-36 MO 37-48 MO 49-54 MO
Months 12/24/36/48
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
Months 1-11 / 13-23 / 25-35 / 37-47 / 49-54
OPT 3 -BALLOONOPT 2 - STEP -UP
54 MONTHS STEP-UP DP FOR 54 MONTHS
TOWER 1
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 B 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60 C 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60 D 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60 E 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60 F STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 G 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60 H 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60 I 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00 38,463.11 28,227.20 32,922.00 39,506.40 43,896.00 57,064.80 34,165.63 92,181.60 J 3BR 46.80 5,826,600.00 699,192.00 349,596.00 6,875,388.00 40,000.00 50,188.06 36,773.10 42,971.18 51,565.41 57,294.90 74,483.37 44,577.56 120,319.29 K STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 L STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 M STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 N STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 O 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 P 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 Q STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 R STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 S STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 T STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 U STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 V STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 W STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 X STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00 25,642.07 18,818.13 21,948.00 26,337.60 29,264.00 38,043.20 22,777.09 61,454.40 Y 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00 38,777.78 28,475.00 33,187.50 39,825.00 44,250.00 57,525.00 34,446.00 92,925.00 B 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 C 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 D 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 E 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 F STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 G 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 H 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 I 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 J 3BR 46.80 5,850,000.00 702,000.00 351,000.00 6,903,000.00 40,000.00 50,392.59 36,934.17 43,143.75 51,772.50 57,525.00 74,782.50 44,759.80 120,802.50 K STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 L STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 M STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 N STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 O 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00 38,777.78 28,475.00 33,187.50 39,825.00 44,250.00 57,525.00 34,446.00 92,925.00 P 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00 38,777.78 28,475.00 33,187.50 39,825.00 44,250.00 57,525.00 34,446.00 92,925.00 Q STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 R STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 S STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 T STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 U STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 V STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 W STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 X STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 Y 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00 38,777.78 28,475.00 33,187.50 39,825.00 44,250.00 57,525.00 34,446.00 92,925.00
35/F
36/F
15 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1 OPT 1
MISC. FEES
VAT 6.00% 1-12 MO 13-24 MO 25-36 MO 37-48 MO 49-54 MO
Months 12/24/36/48
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
Months 1-11 / 13-23 / 25-35 / 37-47 / 49-54
OPT 3 -BALLOONOPT 2 - STEP -UP
54 MONTHS STEP-UP DP FOR 54 MONTHS
TOWER 1
- 0.00 0.00 0.00 0.00 - - - A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00 38,777.78 28,475.00 33,187.50 39,825.00 44,250.00 57,525.00 34,446.00 92,925.00 B 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 C 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 D 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 E 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 F STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 G 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 H 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 I 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00 38,620.44 28,351.10 33,054.75 39,665.70 44,073.00 57,294.90 34,305.82 92,553.30 J 3BR 46.80 5,850,000.00 702,000.00 351,000.00 6,903,000.00 40,000.00 50,392.59 36,934.17 43,143.75 51,772.50 57,525.00 74,782.50 44,759.80 120,802.50 K STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 L STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 M STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 N STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 O 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00 38,777.78 28,475.00 33,187.50 39,825.00 44,250.00 57,525.00 34,446.00 92,925.00 P 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00 38,777.78 28,475.00 33,187.50 39,825.00 44,250.00 57,525.00 34,446.00 92,925.00 Q STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 R STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 S STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 T STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 U STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 V STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 W STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 X STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00 25,746.96 18,900.73 22,036.50 26,443.80 29,382.00 38,196.60 22,870.54 61,702.20 Y 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00 38,777.78 28,475.00 33,187.50 39,825.00 44,250.00 57,525.00 34,446.00 92,925.00
NOTE: Notwithstanding the payment terms stated in the Reservation Agreement and Contract to Sell, any outstanding balance of the purchase price, including penalties and interests, if any, shall be immediately due and payable to SUNTRUST PROPERTIES, INC. (SPI) within seven (7) days from receipt by BUYER of SPI's notice of turn-over of subject unit/s.
37/F
16 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1
MISC. FEES
VAT 6.00%
A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00B 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00C 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00D 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00E 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00F STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00G 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00H 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00I 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00J 3BR 46.80 5,850,000.00 702,000.00 351,000.00 6,903,000.00 40,000.00K STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00L STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00M STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00N STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00O 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00P STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00Q STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00R STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00S STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00T STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00U STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00V STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00W STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00X 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00
- -
A 2BR 36.00 4,122,000.00 494,640.00 247,320.00 4,863,960.00 30,000.00B 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00C 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00D 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00E 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00F STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00G 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00H 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00I 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00J 3BR 46.80 5,358,600.00 643,032.00 321,516.00 6,323,148.00 40,000.00K STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00L STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00M STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00N STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00O 2BR 36.00 4,122,000.00 494,640.00 247,320.00 4,863,960.00 30,000.00P 2BR 36.00 4,122,000.00 494,640.00 247,320.00 4,863,960.00 30,000.00Q STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00R STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00S STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00T STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00U STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00V STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00W STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00X STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00Y 2BR 36.00 4,122,000.00 494,640.00 247,320.00 4,863,960.00 30,000.00
-
6/F
7/F
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
TOWER 1
23,822.73 28,963.64 33,790.91 38,618.18 57,525.00 92,925.00 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 30,878.64 37,652.73 43,928.18 50,203.64 74,782.50 120,802.50 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 23,822.73 28,963.64 33,790.91 38,618.18 57,525.00 92,925.00 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 23,822.73 28,963.64 33,790.91 38,618.18 57,525.00 92,925.00
21,592.53 26,530.69 30,952.47 35,374.25 52,692.90 85,119.30 21,486.33 26,414.84 30,817.31 35,219.78 52,462.80 84,747.60 21,486.33 26,414.84 30,817.31 35,219.78 52,462.80 84,747.60 21,486.33 26,414.84 30,817.31 35,219.78 52,462.80 84,747.60 21,486.33 26,414.84 30,817.31 35,219.78 52,462.80 84,747.60 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 21,486.33 26,414.84 30,817.31 35,219.78 52,462.80 84,747.60 21,486.33 26,414.84 30,817.31 35,219.78 52,462.80 84,747.60 21,486.33 26,414.84 30,817.31 35,219.78 52,462.80 84,747.60 27,979.38 34,489.90 40,238.21 45,986.53 68,500.77 110,655.09 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 21,592.53 26,530.69 30,952.47 35,374.25 52,692.90 85,119.30 21,592.53 26,530.69 30,952.47 35,374.25 52,692.90 85,119.30 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 21,592.53 26,530.69 30,952.47 35,374.25 52,692.90 85,119.30
BALLOON Months
12, 24, 36, 48
Months 1-11
Months 13-23
Months 25-35
Months 37-47
Months 48-54
OPT 4 - STEP-UP BALLOON
17 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1
MISC. FEES
VAT 6.00%
A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
TOWER 1
A 2BR 36.00 4,122,000.00 494,640.00 247,320.00 4,863,960.00 30,000.00B 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00C 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00D 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00E 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00F STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00G 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00H 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00I 2BR 36.00 4,104,000.00 492,480.00 246,240.00 4,842,720.00 30,000.00J 3BR 46.80 5,358,600.00 643,032.00 321,516.00 6,323,148.00 40,000.00K STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00L STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00M STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00N STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00O 2BR 36.00 4,122,000.00 494,640.00 247,320.00 4,863,960.00 30,000.00P 2BR 36.00 4,122,000.00 494,640.00 247,320.00 4,863,960.00 30,000.00Q STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00R STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00S STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00T STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00U STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00V STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00W STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00X STU 24.00 2,736,000.00 328,320.00 164,160.00 3,228,480.00 20,000.00Y 2BR 36.00 4,122,000.00 494,640.00 247,320.00 4,863,960.00 30,000.00
- A 2BR 36.00 4,158,000.00 498,960.00 249,480.00 4,906,440.00 30,000.00B 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00C 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00D 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00E 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00F STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00G 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00H 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00I 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00J 3BR 46.80 5,405,400.00 648,648.00 324,324.00 6,378,372.00 40,000.00K STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00L STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00M STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00N STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00O 2BR 36.00 4,158,000.00 498,960.00 249,480.00 4,906,440.00 30,000.00P 2BR 36.00 4,158,000.00 498,960.00 249,480.00 4,906,440.00 30,000.00Q STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00R STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00S STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00T STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00U STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00V STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00W STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00X STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00Y 2BR 36.00 4,158,000.00 498,960.00 249,480.00 4,906,440.00 30,000.00
9/F
8/F
BALLOON Months
12, 24, 36, 48
Months 1-11
Months 13-23
Months 25-35
Months 37-47
Months 48-54
OPT 4 - STEP-UP BALLOON
21,592.53 26,530.69 30,952.47 35,374.25 52,692.90 85,119.30 21,486.33 26,414.84 30,817.31 35,219.78 52,462.80 84,747.60 21,486.33 26,414.84 30,817.31 35,219.78 52,462.80 84,747.60 21,486.33 26,414.84 30,817.31 35,219.78 52,462.80 84,747.60 21,486.33 26,414.84 30,817.31 35,219.78 52,462.80 84,747.60 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 21,486.33 26,414.84 30,817.31 35,219.78 52,462.80 84,747.60 21,486.33 26,414.84 30,817.31 35,219.78 52,462.80 84,747.60 21,486.33 26,414.84 30,817.31 35,219.78 52,462.80 84,747.60 27,979.38 34,489.90 40,238.21 45,986.53 68,500.77 110,655.09 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 21,592.53 26,530.69 30,952.47 35,374.25 52,692.90 85,119.30 21,592.53 26,530.69 30,952.47 35,374.25 52,692.90 85,119.30 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 14,324.22 17,609.89 20,544.87 23,479.85 34,975.20 56,498.40 21,592.53 26,530.69 30,952.47 35,374.25 52,692.90 85,119.30
21,804.93 26,762.40 31,222.80 35,683.20 53,153.10 85,862.70 21,698.73 26,646.55 31,087.64 35,528.73 52,923.00 85,491.00 21,698.73 26,646.55 31,087.64 35,528.73 52,923.00 85,491.00 21,698.73 26,646.55 31,087.64 35,528.73 52,923.00 85,491.00 21,698.73 26,646.55 31,087.64 35,528.73 52,923.00 85,491.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 21,698.73 26,646.55 31,087.64 35,528.73 52,923.00 85,491.00 21,698.73 26,646.55 31,087.64 35,528.73 52,923.00 85,491.00 21,698.73 26,646.55 31,087.64 35,528.73 52,923.00 85,491.00 28,255.50 34,791.12 40,589.64 46,388.16 69,099.03 111,621.51 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 21,804.93 26,762.40 31,222.80 35,683.20 53,153.10 85,862.70 21,804.93 26,762.40 31,222.80 35,683.20 53,153.10 85,862.70 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 21,804.93 26,762.40 31,222.80 35,683.20 53,153.10 85,862.70
18 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1
MISC. FEES
VAT 6.00%
A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
TOWER 1
- A 2BR 36.00 4,158,000.00 498,960.00 249,480.00 4,906,440.00 30,000.00B 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00C 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00D 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00E 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00F STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00G 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00H 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00I 2BR 36.00 4,140,000.00 496,800.00 248,400.00 4,885,200.00 30,000.00J 3BR 46.80 5,405,400.00 648,648.00 324,324.00 6,378,372.00 40,000.00K STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00L STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00M STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00N STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00O 2BR 36.00 4,158,000.00 498,960.00 249,480.00 4,906,440.00 30,000.00P 2BR 36.00 4,158,000.00 498,960.00 249,480.00 4,906,440.00 30,000.00Q STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00R STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00S STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00T STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00U STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00V STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00W STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00X STU 24.00 2,760,000.00 331,200.00 165,600.00 3,256,800.00 20,000.00Y 2BR 36.00 4,158,000.00 498,960.00 249,480.00 4,906,440.00 30,000.00
- A 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00B 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00C 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00D 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00E STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00F 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00G 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00H 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00I 3BR 46.80 5,475,600.00 657,072.00 328,536.00 6,461,208.00 40,000.00J STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00K STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00L STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00M STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00N 2BR 36.00 4,212,000.00 505,440.00 252,720.00 4,970,160.00 30,000.00O STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00P STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00Q STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00R STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00S STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00T STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00U STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00V STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00W 2BR 36.00 4,212,000.00 505,440.00 252,720.00 4,970,160.00 30,000.00
10/F
11/F
BALLOON Months
12, 24, 36, 48
Months 1-11
Months 13-23
Months 25-35
Months 37-47
Months 48-54
OPT 4 - STEP-UP BALLOON
21,804.93 26,762.40 31,222.80 35,683.20 53,153.10 85,862.70 21,698.73 26,646.55 31,087.64 35,528.73 52,923.00 85,491.00 21,698.73 26,646.55 31,087.64 35,528.73 52,923.00 85,491.00 21,698.73 26,646.55 31,087.64 35,528.73 52,923.00 85,491.00 21,698.73 26,646.55 31,087.64 35,528.73 52,923.00 85,491.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 21,698.73 26,646.55 31,087.64 35,528.73 52,923.00 85,491.00 21,698.73 26,646.55 31,087.64 35,528.73 52,923.00 85,491.00 21,698.73 26,646.55 31,087.64 35,528.73 52,923.00 85,491.00 28,255.50 34,791.12 40,589.64 46,388.16 69,099.03 111,621.51 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 21,804.93 26,762.40 31,222.80 35,683.20 53,153.10 85,862.70 21,804.93 26,762.40 31,222.80 35,683.20 53,153.10 85,862.70 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 14,465.82 17,764.36 20,725.09 23,685.82 35,282.00 56,994.00 21,804.93 26,762.40 31,222.80 35,683.20 53,153.10 85,862.70
22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 28,669.68 35,242.95 41,116.78 46,990.60 69,996.42 113,071.14 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 22,123.53 27,109.96 31,628.29 36,146.62 53,843.40 86,977.80 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 22,123.53 27,109.96 31,628.29 36,146.62 53,843.40 86,977.80
19 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1
MISC. FEES
VAT 6.00%
A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
TOWER 1
- A 2BR 36.00 4,176,000.00 501,120.00 250,560.00 4,927,680.00 30,000.00B 2BR 36.00 4,176,000.00 501,120.00 250,560.00 4,927,680.00 30,000.00C 2BR 36.00 4,176,000.00 501,120.00 250,560.00 4,927,680.00 30,000.00D 2BR 36.00 4,176,000.00 501,120.00 250,560.00 4,927,680.00 30,000.00E STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00F 2BR 36.00 4,176,000.00 501,120.00 250,560.00 4,927,680.00 30,000.00G 2BR 36.00 4,176,000.00 501,120.00 250,560.00 4,927,680.00 30,000.00H 2BR 36.00 4,176,000.00 501,120.00 250,560.00 4,927,680.00 30,000.00I 3BR 46.80 5,452,200.00 654,264.00 327,132.00 6,433,596.00 40,000.00J STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00K STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00L STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00M STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00N 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00O STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00P STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00Q STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00R STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00S STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00T STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00U STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00V STU 24.00 2,784,000.00 334,080.00 167,040.00 3,285,120.00 20,000.00W 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00
- A 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00B 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00C 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00D 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00E STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00F 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00G 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00H 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00I 3BR 46.80 5,475,600.00 657,072.00 328,536.00 6,461,208.00 40,000.00J STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00K STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00L STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00M STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00N 2BR 36.00 4,212,000.00 505,440.00 252,720.00 4,970,160.00 30,000.00O STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00P STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00Q STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00R STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00S STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00T STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00U STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00V STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00W 2BR 36.00 4,212,000.00 505,440.00 252,720.00 4,970,160.00 30,000.00
12/F
14/F
BALLOON Months
12, 24, 36, 48
Months 1-11
Months 13-23
Months 25-35
Months 37-47
Months 48-54
OPT 4 - STEP-UP BALLOON
21,911.13 26,878.25 31,357.96 35,837.67 53,383.20 86,234.40 21,911.13 26,878.25 31,357.96 35,837.67 53,383.20 86,234.40 21,911.13 26,878.25 31,357.96 35,837.67 53,383.20 86,234.40 21,911.13 26,878.25 31,357.96 35,837.67 53,383.20 86,234.40 14,607.42 17,918.84 20,905.31 23,891.78 35,588.80 57,489.60 21,911.13 26,878.25 31,357.96 35,837.67 53,383.20 86,234.40 21,911.13 26,878.25 31,357.96 35,837.67 53,383.20 86,234.40 21,911.13 26,878.25 31,357.96 35,837.67 53,383.20 86,234.40 28,531.62 35,092.34 40,941.07 46,789.79 69,697.29 112,587.93 14,607.42 17,918.84 20,905.31 23,891.78 35,588.80 57,489.60 14,607.42 17,918.84 20,905.31 23,891.78 35,588.80 57,489.60 14,607.42 17,918.84 20,905.31 23,891.78 35,588.80 57,489.60 14,607.42 17,918.84 20,905.31 23,891.78 35,588.80 57,489.60 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 14,607.42 17,918.84 20,905.31 23,891.78 35,588.80 57,489.60 14,607.42 17,918.84 20,905.31 23,891.78 35,588.80 57,489.60 14,607.42 17,918.84 20,905.31 23,891.78 35,588.80 57,489.60 14,607.42 17,918.84 20,905.31 23,891.78 35,588.80 57,489.60 14,607.42 17,918.84 20,905.31 23,891.78 35,588.80 57,489.60 14,607.42 17,918.84 20,905.31 23,891.78 35,588.80 57,489.60 14,607.42 17,918.84 20,905.31 23,891.78 35,588.80 57,489.60 14,607.42 17,918.84 20,905.31 23,891.78 35,588.80 57,489.60 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10
22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 28,669.68 35,242.95 41,116.78 46,990.60 69,996.42 113,071.14 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 22,123.53 27,109.96 31,628.29 36,146.62 53,843.40 86,977.80 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 22,123.53 27,109.96 31,628.29 36,146.62 53,843.40 86,977.80
20 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1
MISC. FEES
VAT 6.00%
A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
TOWER 1
- A 2BR 36.00 4,212,000.00 505,440.00 252,720.00 4,970,160.00 30,000.00B 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00C 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00D 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00E 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00F STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00G 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00H 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00I 2BR 36.00 4,194,000.00 503,280.00 251,640.00 4,948,920.00 30,000.00J 3BR 46.80 5,475,600.00 657,072.00 328,536.00 6,461,208.00 40,000.00K STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00L STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00M STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00N STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00O 2BR 36.00 4,212,000.00 505,440.00 252,720.00 4,970,160.00 30,000.00P 2BR 36.00 4,212,000.00 505,440.00 252,720.00 4,970,160.00 30,000.00Q STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00R STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00S STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00T STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00U STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00V STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00W STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00X STU 24.00 2,796,000.00 335,520.00 167,760.00 3,299,280.00 20,000.00Y 2BR 36.00 4,212,000.00 505,440.00 252,720.00 4,970,160.00 30,000.00
- A 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00B 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00C 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00D 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00E 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00F STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00G 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00H 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00I 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00J 3BR 46.80 5,522,400.00 662,688.00 331,344.00 6,516,432.00 40,000.00K STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00L STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00M STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00N STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00O 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00P 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00Q STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00R STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00S STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00T STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00U STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00V STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00W STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00X STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00Y 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00
16/F
15/F
BALLOON Months
12, 24, 36, 48
Months 1-11
Months 13-23
Months 25-35
Months 37-47
Months 48-54
OPT 4 - STEP-UP BALLOON
22,123.53 27,109.96 31,628.29 36,146.62 53,843.40 86,977.80 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 22,017.33 26,994.11 31,493.13 35,992.15 53,613.30 86,606.10 28,669.68 35,242.95 41,116.78 46,990.60 69,996.42 113,071.14 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 22,123.53 27,109.96 31,628.29 36,146.62 53,843.40 86,977.80 22,123.53 27,109.96 31,628.29 36,146.62 53,843.40 86,977.80 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 14,678.22 17,996.07 20,995.42 23,994.76 35,742.20 57,737.40 22,123.53 27,109.96 31,628.29 36,146.62 53,843.40 86,977.80
- - - - - - 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 22,229.73 27,225.82 31,763.45 36,301.09 54,073.50 87,349.50 22,229.73 27,225.82 31,763.45 36,301.09 54,073.50 87,349.50 22,229.73 27,225.82 31,763.45 36,301.09 54,073.50 87,349.50 22,229.73 27,225.82 31,763.45 36,301.09 54,073.50 87,349.50 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 22,229.73 27,225.82 31,763.45 36,301.09 54,073.50 87,349.50 22,229.73 27,225.82 31,763.45 36,301.09 54,073.50 87,349.50 22,229.73 27,225.82 31,763.45 36,301.09 54,073.50 87,349.50 28,945.80 35,544.17 41,468.20 47,392.23 70,594.68 114,037.56 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20
21 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1
MISC. FEES
VAT 6.00%
A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
TOWER 1
- A 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00B 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00C 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00D 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00E 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00F STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00G 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00H 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00I 2BR 36.00 4,230,000.00 507,600.00 253,800.00 4,991,400.00 30,000.00J 3BR 46.80 5,522,400.00 662,688.00 331,344.00 6,516,432.00 40,000.00K STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00L STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00M STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00N STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00O 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00P 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00Q STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00R STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00S STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00T STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00U STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00V STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00W STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00X STU 24.00 2,820,000.00 338,400.00 169,200.00 3,327,600.00 20,000.00Y 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00
- A 2BR 36.00 4,266,000.00 511,920.00 255,960.00 5,033,880.00 30,000.00B 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00C 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00D 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00E 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00F STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00G 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00H 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00I 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00J 3BR 46.80 5,545,800.00 665,496.00 332,748.00 6,544,044.00 40,000.00K STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00L STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00M STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00N STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00O 2BR 36.00 4,266,000.00 511,920.00 255,960.00 5,033,880.00 30,000.00P 2BR 36.00 4,266,000.00 511,920.00 255,960.00 5,033,880.00 30,000.00Q STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00R STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00S STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00T STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00U STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00V STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00W STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00X STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00Y 2BR 36.00 4,266,000.00 511,920.00 255,960.00 5,033,880.00 30,000.00
17/F
18/F
BALLOON Months
12, 24, 36, 48
Months 1-11
Months 13-23
Months 25-35
Months 37-47
Months 48-54
OPT 4 - STEP-UP BALLOON
- - - - - - 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 22,229.73 27,225.82 31,763.45 36,301.09 54,073.50 87,349.50 22,229.73 27,225.82 31,763.45 36,301.09 54,073.50 87,349.50 22,229.73 27,225.82 31,763.45 36,301.09 54,073.50 87,349.50 22,229.73 27,225.82 31,763.45 36,301.09 54,073.50 87,349.50 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 22,229.73 27,225.82 31,763.45 36,301.09 54,073.50 87,349.50 22,229.73 27,225.82 31,763.45 36,301.09 54,073.50 87,349.50 22,229.73 27,225.82 31,763.45 36,301.09 54,073.50 87,349.50 28,945.80 35,544.17 41,468.20 47,392.23 70,594.68 114,037.56 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 14,819.82 18,150.55 21,175.64 24,200.73 36,049.00 58,233.00 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20
- - - - - - 22,442.13 27,457.53 32,033.78 36,610.04 54,533.70 88,092.90 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 29,083.86 35,694.79 41,643.92 47,593.05 70,893.81 114,520.77 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 22,442.13 27,457.53 32,033.78 36,610.04 54,533.70 88,092.90 22,442.13 27,457.53 32,033.78 36,610.04 54,533.70 88,092.90 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 22,442.13 27,457.53 32,033.78 36,610.04 54,533.70 88,092.90
22 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1
MISC. FEES
VAT 6.00%
A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
TOWER 1
- A 2BR 36.00 4,266,000.00 511,920.00 255,960.00 5,033,880.00 30,000.00B 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00C 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00D 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00E 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00F STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00G 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00H 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00I 2BR 36.00 4,248,000.00 509,760.00 254,880.00 5,012,640.00 30,000.00J 3BR 46.80 5,545,800.00 665,496.00 332,748.00 6,544,044.00 40,000.00K STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00L STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00M STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00N STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00O 2BR 36.00 4,266,000.00 511,920.00 255,960.00 5,033,880.00 30,000.00P 2BR 36.00 4,266,000.00 511,920.00 255,960.00 5,033,880.00 30,000.00Q STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00R STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00S STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00T STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00U STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00V STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00W STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00X STU 24.00 2,832,000.00 339,840.00 169,920.00 3,341,760.00 20,000.00Y 2BR 36.00 4,266,000.00 511,920.00 255,960.00 5,033,880.00 30,000.00
- A 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00B 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00C 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00D 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00E 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00F STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00G 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00H 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00I 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00J 3BR 46.80 5,592,600.00 671,112.00 335,556.00 6,599,268.00 40,000.00K STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00L STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00M STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00N STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00O 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00P 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00Q STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00R STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00S STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00T STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00U STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00V STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00W STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00X STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00Y 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00
19/F
20/F
BALLOON Months
12, 24, 36, 48
Months 1-11
Months 13-23
Months 25-35
Months 37-47
Months 48-54
OPT 4 - STEP-UP BALLOON
- - - - - - 22,442.13 27,457.53 32,033.78 36,610.04 54,533.70 88,092.90 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 22,335.93 27,341.67 31,898.62 36,455.56 54,303.60 87,721.20 29,083.86 35,694.79 41,643.92 47,593.05 70,893.81 114,520.77 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 22,442.13 27,457.53 32,033.78 36,610.04 54,533.70 88,092.90 22,442.13 27,457.53 32,033.78 36,610.04 54,533.70 88,092.90 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 14,890.62 18,227.78 21,265.75 24,303.71 36,202.40 58,480.80 22,442.13 27,457.53 32,033.78 36,610.04 54,533.70 88,092.90
- - - - - - 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 22,548.33 27,573.38 32,168.95 36,764.51 54,763.80 88,464.60 22,548.33 27,573.38 32,168.95 36,764.51 54,763.80 88,464.60 22,548.33 27,573.38 32,168.95 36,764.51 54,763.80 88,464.60 22,548.33 27,573.38 32,168.95 36,764.51 54,763.80 88,464.60 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 22,548.33 27,573.38 32,168.95 36,764.51 54,763.80 88,464.60 22,548.33 27,573.38 32,168.95 36,764.51 54,763.80 88,464.60 22,548.33 27,573.38 32,168.95 36,764.51 54,763.80 88,464.60 29,359.98 35,996.01 41,995.34 47,994.68 71,492.07 115,487.19 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30
23 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1
MISC. FEES
VAT 6.00%
A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
TOWER 1
- A 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00B 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00C 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00D 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00E 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00F STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00G 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00H 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00I 2BR 36.00 4,284,000.00 514,080.00 257,040.00 5,055,120.00 30,000.00J 3BR 46.80 5,592,600.00 671,112.00 335,556.00 6,599,268.00 40,000.00K STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00L STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00M STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00N STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00O 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00P 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00Q STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00R STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00S STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00T STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00U STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00V STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00W STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00X STU 24.00 2,856,000.00 342,720.00 171,360.00 3,370,080.00 20,000.00Y 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00
- A 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00B 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00C 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00D 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00E 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00F STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00G 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00H 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00I 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00J 3BR 46.80 5,616,000.00 673,920.00 336,960.00 6,626,880.00 40,000.00K STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00L STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00M STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00N STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00O 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00P 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00Q STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00R STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00S STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00T STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00U STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00V STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00W STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00X STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00Y 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00
21/F
22/F
BALLOON Months
12, 24, 36, 48
Months 1-11
Months 13-23
Months 25-35
Months 37-47
Months 48-54
OPT 4 - STEP-UP BALLOON
- - - - - - 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 22,548.33 27,573.38 32,168.95 36,764.51 54,763.80 88,464.60 22,548.33 27,573.38 32,168.95 36,764.51 54,763.80 88,464.60 22,548.33 27,573.38 32,168.95 36,764.51 54,763.80 88,464.60 22,548.33 27,573.38 32,168.95 36,764.51 54,763.80 88,464.60 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 22,548.33 27,573.38 32,168.95 36,764.51 54,763.80 88,464.60 22,548.33 27,573.38 32,168.95 36,764.51 54,763.80 88,464.60 22,548.33 27,573.38 32,168.95 36,764.51 54,763.80 88,464.60 29,359.98 35,996.01 41,995.34 47,994.68 71,492.07 115,487.19 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 15,032.22 18,382.25 21,445.96 24,509.67 36,509.20 58,976.40 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30
- - - - - - 22,760.73 27,805.09 32,439.27 37,073.45 55,224.00 89,208.00 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 29,498.04 36,146.62 42,171.05 48,195.49 71,791.20 115,970.40 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 22,760.73 27,805.09 32,439.27 37,073.45 55,224.00 89,208.00 22,760.73 27,805.09 32,439.27 37,073.45 55,224.00 89,208.00 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 22,760.73 27,805.09 32,439.27 37,073.45 55,224.00 89,208.00
24 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1
MISC. FEES
VAT 6.00%
A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
TOWER 1
- A 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00B 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00C 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00D 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00E 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00F STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00G 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00H 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00I 2BR 36.00 4,302,000.00 516,240.00 258,120.00 5,076,360.00 30,000.00J 3BR 46.80 5,616,000.00 673,920.00 336,960.00 6,626,880.00 40,000.00K STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00L STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00M STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00N STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00O 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00P 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00Q STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00R STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00S STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00T STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00U STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00V STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00W STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00X STU 24.00 2,868,000.00 344,160.00 172,080.00 3,384,240.00 20,000.00Y 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00
- A 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00B 2BR 36.00 4,338,000.00 520,560.00 260,280.00 5,118,840.00 30,000.00C 2BR 36.00 4,338,000.00 520,560.00 260,280.00 5,118,840.00 30,000.00D 2BR 36.00 4,338,000.00 520,560.00 260,280.00 5,118,840.00 30,000.00E 2BR 36.00 4,338,000.00 520,560.00 260,280.00 5,118,840.00 30,000.00F STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00G 2BR 36.00 4,338,000.00 520,560.00 260,280.00 5,118,840.00 30,000.00H 2BR 36.00 4,338,000.00 520,560.00 260,280.00 5,118,840.00 30,000.00I 2BR 36.00 4,338,000.00 520,560.00 260,280.00 5,118,840.00 30,000.00J 3BR 46.80 5,662,800.00 679,536.00 339,768.00 6,682,104.00 40,000.00K STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00L STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00M STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00N STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00O 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00P 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00Q STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00R STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00S STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00T STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00U STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00V STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00W STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00X STU 24.00 2,892,000.00 347,040.00 173,520.00 3,412,560.00 20,000.00Y 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00
23/F
24/F
BALLOON Months
12, 24, 36, 48
Months 1-11
Months 13-23
Months 25-35
Months 37-47
Months 48-54
OPT 4 - STEP-UP BALLOON
- - - - - - 22,760.73 27,805.09 32,439.27 37,073.45 55,224.00 89,208.00 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 22,654.53 27,689.24 32,304.11 36,918.98 54,993.90 88,836.30 29,498.04 36,146.62 42,171.05 48,195.49 71,791.20 115,970.40 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 22,760.73 27,805.09 32,439.27 37,073.45 55,224.00 89,208.00 22,760.73 27,805.09 32,439.27 37,073.45 55,224.00 89,208.00 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 15,103.02 18,459.49 21,536.07 24,612.65 36,662.60 59,224.20 22,760.73 27,805.09 32,439.27 37,073.45 55,224.00 89,208.00
- - - - - - 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 22,866.93 27,920.95 32,574.44 37,227.93 55,454.10 89,579.70 22,866.93 27,920.95 32,574.44 37,227.93 55,454.10 89,579.70 22,866.93 27,920.95 32,574.44 37,227.93 55,454.10 89,579.70 22,866.93 27,920.95 32,574.44 37,227.93 55,454.10 89,579.70 15,244.62 18,613.96 21,716.29 24,818.62 36,969.40 59,719.80 22,866.93 27,920.95 32,574.44 37,227.93 55,454.10 89,579.70 22,866.93 27,920.95 32,574.44 37,227.93 55,454.10 89,579.70 22,866.93 27,920.95 32,574.44 37,227.93 55,454.10 89,579.70 29,774.16 36,447.84 42,522.48 48,597.12 72,389.46 116,936.82 15,244.62 18,613.96 21,716.29 24,818.62 36,969.40 59,719.80 15,244.62 18,613.96 21,716.29 24,818.62 36,969.40 59,719.80 15,244.62 18,613.96 21,716.29 24,818.62 36,969.40 59,719.80 15,244.62 18,613.96 21,716.29 24,818.62 36,969.40 59,719.80 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 15,244.62 18,613.96 21,716.29 24,818.62 36,969.40 59,719.80 15,244.62 18,613.96 21,716.29 24,818.62 36,969.40 59,719.80 15,244.62 18,613.96 21,716.29 24,818.62 36,969.40 59,719.80 15,244.62 18,613.96 21,716.29 24,818.62 36,969.40 59,719.80 15,244.62 18,613.96 21,716.29 24,818.62 36,969.40 59,719.80 15,244.62 18,613.96 21,716.29 24,818.62 36,969.40 59,719.80 15,244.62 18,613.96 21,716.29 24,818.62 36,969.40 59,719.80 15,244.62 18,613.96 21,716.29 24,818.62 36,969.40 59,719.80 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40
25 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1
MISC. FEES
VAT 6.00%
A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
TOWER 1
- A 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00B 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00C 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00D 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00E 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00F STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00G 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00H 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00I 2BR 36.00 4,320,000.00 518,400.00 259,200.00 5,097,600.00 30,000.00J 3BR 46.80 5,662,800.00 679,536.00 339,768.00 6,682,104.00 40,000.00K STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00L STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00M STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00N STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00O 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00P 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00Q STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00R STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00S STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00T STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00U STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00V STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00W STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00X STU 24.00 2,880,000.00 345,600.00 172,800.00 3,398,400.00 20,000.00Y 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00
- A 2BR 36.00 4,374,000.00 524,880.00 262,440.00 5,161,320.00 30,000.00B 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00C 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00D 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00E 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00F STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00G 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00H 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00I 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00J 3BR 46.80 5,686,200.00 682,344.00 341,172.00 6,709,716.00 40,000.00K STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00L STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00M STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00N STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00O 2BR 36.00 4,374,000.00 524,880.00 262,440.00 5,161,320.00 30,000.00P 2BR 36.00 4,374,000.00 524,880.00 262,440.00 5,161,320.00 30,000.00Q STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00R STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00S STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00T STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00U STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00V STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00W STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00X STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00Y 2BR 36.00 4,374,000.00 524,880.00 262,440.00 5,161,320.00 30,000.00
25/F
26/F
BALLOON Months
12, 24, 36, 48
Months 1-11
Months 13-23
Months 25-35
Months 37-47
Months 48-54
OPT 4 - STEP-UP BALLOON
- - - - - - 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 22,760.73 27,805.09 32,439.27 37,073.45 55,224.00 89,208.00 22,760.73 27,805.09 32,439.27 37,073.45 55,224.00 89,208.00 22,760.73 27,805.09 32,439.27 37,073.45 55,224.00 89,208.00 22,760.73 27,805.09 32,439.27 37,073.45 55,224.00 89,208.00 15,173.82 18,536.73 21,626.18 24,715.64 36,816.00 59,472.00 22,760.73 27,805.09 32,439.27 37,073.45 55,224.00 89,208.00 22,760.73 27,805.09 32,439.27 37,073.45 55,224.00 89,208.00 22,760.73 27,805.09 32,439.27 37,073.45 55,224.00 89,208.00 29,774.16 36,447.84 42,522.48 48,597.12 72,389.46 116,936.82 15,173.82 18,536.73 21,626.18 24,715.64 36,816.00 59,472.00 15,173.82 18,536.73 21,626.18 24,715.64 36,816.00 59,472.00 15,173.82 18,536.73 21,626.18 24,715.64 36,816.00 59,472.00 15,173.82 18,536.73 21,626.18 24,715.64 36,816.00 59,472.00 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 15,173.82 18,536.73 21,626.18 24,715.64 36,816.00 59,472.00 15,173.82 18,536.73 21,626.18 24,715.64 36,816.00 59,472.00 15,173.82 18,536.73 21,626.18 24,715.64 36,816.00 59,472.00 15,173.82 18,536.73 21,626.18 24,715.64 36,816.00 59,472.00 15,173.82 18,536.73 21,626.18 24,715.64 36,816.00 59,472.00 15,173.82 18,536.73 21,626.18 24,715.64 36,816.00 59,472.00 15,173.82 18,536.73 21,626.18 24,715.64 36,816.00 59,472.00 15,173.82 18,536.73 21,626.18 24,715.64 36,816.00 59,472.00 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40
- - - - - - 23,079.33 28,152.65 32,844.76 37,536.87 55,914.30 90,323.10 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 29,912.22 36,598.45 42,698.19 48,797.93 72,688.59 117,420.03 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 23,079.33 28,152.65 32,844.76 37,536.87 55,914.30 90,323.10 23,079.33 28,152.65 32,844.76 37,536.87 55,914.30 90,323.10 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 23,079.33 28,152.65 32,844.76 37,536.87 55,914.30 90,323.10
26 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1
MISC. FEES
VAT 6.00%
A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
TOWER 1
- A 2BR 36.00 4,374,000.00 524,880.00 262,440.00 5,161,320.00 30,000.00B 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00C 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00D 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00E 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00F STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00G 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00H 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00I 2BR 36.00 4,356,000.00 522,720.00 261,360.00 5,140,080.00 30,000.00J 3BR 46.80 5,686,200.00 682,344.00 341,172.00 6,709,716.00 40,000.00K STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00L STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00M STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00N STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00O 2BR 36.00 4,374,000.00 524,880.00 262,440.00 5,161,320.00 30,000.00P 2BR 36.00 4,374,000.00 524,880.00 262,440.00 5,161,320.00 30,000.00Q STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00R STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00S STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00T STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00U STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00V STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00W STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00X STU 24.00 2,904,000.00 348,480.00 174,240.00 3,426,720.00 20,000.00Y 2BR 36.00 4,374,000.00 524,880.00 262,440.00 5,161,320.00 30,000.00
- A 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00B 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00C 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00D 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00E 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00F STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00G 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00H 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00I 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00J 3BR 46.80 5,733,000.00 687,960.00 343,980.00 6,764,940.00 40,000.00K STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00L STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00M STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00N STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00O 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00P 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00Q STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00R STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00S STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00T STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00U STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00V STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00W STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00X STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00Y 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00
28/F
27/F
BALLOON Months
12, 24, 36, 48
Months 1-11
Months 13-23
Months 25-35
Months 37-47
Months 48-54
OPT 4 - STEP-UP BALLOON
- - - - - - 23,079.33 28,152.65 32,844.76 37,536.87 55,914.30 90,323.10 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 22,973.13 28,036.80 32,709.60 37,382.40 55,684.20 89,951.40 29,912.22 36,598.45 42,698.19 48,797.93 72,688.59 117,420.03 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 23,079.33 28,152.65 32,844.76 37,536.87 55,914.30 90,323.10 23,079.33 28,152.65 32,844.76 37,536.87 55,914.30 90,323.10 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 15,315.42 18,691.20 21,806.40 24,921.60 37,122.80 59,967.60 23,079.33 28,152.65 32,844.76 37,536.87 55,914.30 90,323.10
- - - - - - 23,291.73 28,384.36 33,115.09 37,845.82 56,374.50 91,066.50 23,185.53 28,268.51 32,979.93 37,691.35 56,144.40 90,694.80 23,185.53 28,268.51 32,979.93 37,691.35 56,144.40 90,694.80 23,185.53 28,268.51 32,979.93 37,691.35 56,144.40 90,694.80 23,185.53 28,268.51 32,979.93 37,691.35 56,144.40 90,694.80 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 23,185.53 28,268.51 32,979.93 37,691.35 56,144.40 90,694.80 23,185.53 28,268.51 32,979.93 37,691.35 56,144.40 90,694.80 23,185.53 28,268.51 32,979.93 37,691.35 56,144.40 90,694.80 30,188.34 36,899.67 43,049.62 49,199.56 73,286.85 118,386.45 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 23,291.73 28,384.36 33,115.09 37,845.82 56,374.50 91,066.50 23,291.73 28,384.36 33,115.09 37,845.82 56,374.50 91,066.50 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 23,291.73 28,384.36 33,115.09 37,845.82 56,374.50 91,066.50
27 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1
MISC. FEES
VAT 6.00%
A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
TOWER 1
- A 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00B 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00C 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00D 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00E 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00F STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00G 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00H 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00I 2BR 36.00 4,392,000.00 527,040.00 263,520.00 5,182,560.00 30,000.00J 3BR 46.80 5,733,000.00 687,960.00 343,980.00 6,764,940.00 40,000.00K STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00L STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00M STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00N STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00O 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00P 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00Q STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00R STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00S STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00T STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00U STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00V STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00W STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00X STU 24.00 2,928,000.00 351,360.00 175,680.00 3,455,040.00 20,000.00Y 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00
- A 2BR 36.00 4,428,000.00 531,360.00 265,680.00 5,225,040.00 30,000.00B 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00C 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00D 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00E 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00F STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00G 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00H 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00I 2BR 36.00 4,410,000.00 529,200.00 264,600.00 5,203,800.00 30,000.00J 3BR 46.80 5,756,400.00 690,768.00 345,384.00 6,792,552.00 40,000.00K STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00L STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00M STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00N STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00O 2BR 36.00 4,428,000.00 531,360.00 265,680.00 5,225,040.00 30,000.00P 2BR 36.00 4,428,000.00 531,360.00 265,680.00 5,225,040.00 30,000.00Q STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00R STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00S STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00T STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00U STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00V STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00W STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00X STU 24.00 2,940,000.00 352,800.00 176,400.00 3,469,200.00 20,000.00Y 2BR 36.00 4,428,000.00 531,360.00 265,680.00 5,225,040.00 30,000.00
29/F
30/F
BALLOON Months
12, 24, 36, 48
Months 1-11
Months 13-23
Months 25-35
Months 37-47
Months 48-54
OPT 4 - STEP-UP BALLOON
- - - - - - 23,291.73 28,384.36 33,115.09 37,845.82 56,374.50 91,066.50 23,185.53 28,268.51 32,979.93 37,691.35 56,144.40 90,694.80 23,185.53 28,268.51 32,979.93 37,691.35 56,144.40 90,694.80 23,185.53 28,268.51 32,979.93 37,691.35 56,144.40 90,694.80 23,185.53 28,268.51 32,979.93 37,691.35 56,144.40 90,694.80 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 23,185.53 28,268.51 32,979.93 37,691.35 56,144.40 90,694.80 23,185.53 28,268.51 32,979.93 37,691.35 56,144.40 90,694.80 23,185.53 28,268.51 32,979.93 37,691.35 56,144.40 90,694.80 30,188.34 36,899.67 43,049.62 49,199.56 73,286.85 118,386.45 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 23,291.73 28,384.36 33,115.09 37,845.82 56,374.50 91,066.50 23,291.73 28,384.36 33,115.09 37,845.82 56,374.50 91,066.50 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 15,457.02 18,845.67 21,986.62 25,127.56 37,429.60 60,463.20 23,291.73 28,384.36 33,115.09 37,845.82 56,374.50 91,066.50
- - - - - - 23,397.93 28,500.22 33,250.25 38,000.29 56,604.60 91,438.20 23,291.73 28,384.36 33,115.09 37,845.82 56,374.50 91,066.50 23,291.73 28,384.36 33,115.09 37,845.82 56,374.50 91,066.50 23,291.73 28,384.36 33,115.09 37,845.82 56,374.50 91,066.50 23,291.73 28,384.36 33,115.09 37,845.82 56,374.50 91,066.50 15,527.82 18,922.91 22,076.73 25,230.55 37,583.00 60,711.00 23,291.73 28,384.36 33,115.09 37,845.82 56,374.50 91,066.50 23,291.73 28,384.36 33,115.09 37,845.82 56,374.50 91,066.50 23,291.73 28,384.36 33,115.09 37,845.82 56,374.50 91,066.50 30,326.40 37,050.28 43,225.33 49,400.38 73,585.98 118,869.66 15,527.82 18,922.91 22,076.73 25,230.55 37,583.00 60,711.00 15,527.82 18,922.91 22,076.73 25,230.55 37,583.00 60,711.00 15,527.82 18,922.91 22,076.73 25,230.55 37,583.00 60,711.00 15,527.82 18,922.91 22,076.73 25,230.55 37,583.00 60,711.00 23,397.93 28,500.22 33,250.25 38,000.29 56,604.60 91,438.20 23,397.93 28,500.22 33,250.25 38,000.29 56,604.60 91,438.20 15,527.82 18,922.91 22,076.73 25,230.55 37,583.00 60,711.00 15,527.82 18,922.91 22,076.73 25,230.55 37,583.00 60,711.00 15,527.82 18,922.91 22,076.73 25,230.55 37,583.00 60,711.00 15,527.82 18,922.91 22,076.73 25,230.55 37,583.00 60,711.00 15,527.82 18,922.91 22,076.73 25,230.55 37,583.00 60,711.00 15,527.82 18,922.91 22,076.73 25,230.55 37,583.00 60,711.00 15,527.82 18,922.91 22,076.73 25,230.55 37,583.00 60,711.00 15,527.82 18,922.91 22,076.73 25,230.55 37,583.00 60,711.00 23,397.93 28,500.22 33,250.25 38,000.29 56,604.60 91,438.20
28 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1
MISC. FEES
VAT 6.00%
A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
TOWER 1
- A 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00B 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00C 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00D 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00E STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00F 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00G 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00H 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00I 3BR 46.80 5,803,200.00 696,384.00 348,192.00 6,847,776.00 40,000.00J STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00K STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00L STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00M STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00N 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00O STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00P STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00Q STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00R STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00S STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00T STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00U STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00V STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00W 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00
- A 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00B 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00C 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00D 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00E STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00F 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00G 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00H 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00I 3BR 46.80 5,803,200.00 696,384.00 348,192.00 6,847,776.00 40,000.00J STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00K STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00L STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00M STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00N 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00O STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00P STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00Q STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00R STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00S STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00T STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00U STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00V STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00W 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00
31/F
32/F
BALLOON Months
12, 24, 36, 48
Months 1-11
Months 13-23
Months 25-35
Months 37-47
Months 48-54
OPT 4 - STEP-UP BALLOON
- - - - - - 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 30,602.52 37,351.51 43,576.76 49,802.01 74,184.24 119,836.08 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60
- - - - - - 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 30,602.52 37,351.51 43,576.76 49,802.01 74,184.24 119,836.08 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60
29 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1
MISC. FEES
VAT 6.00%
A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
TOWER 1
- A 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00B 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00C 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00D 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00E STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00F 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00G 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00H 2BR 36.00 4,446,000.00 533,520.00 266,760.00 5,246,280.00 30,000.00I 3BR 46.80 5,803,200.00 696,384.00 348,192.00 6,847,776.00 40,000.00J STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00K STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00L STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00M STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00N 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00O STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00P STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00Q STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00R STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00S STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00T STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00U STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00V STU 24.00 2,964,000.00 355,680.00 177,840.00 3,497,520.00 20,000.00W 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00
- A 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00B 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00C 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00D 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00E 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00F STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00G 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00H 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00I 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00J 3BR 46.80 5,826,600.00 699,192.00 349,596.00 6,875,388.00 40,000.00K STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00L STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00M STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00N STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00O 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00P 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00Q STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00R STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00S STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00T STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00U STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00V STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00W STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00X STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00Y 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00
34/F
33/F
BALLOON Months
12, 24, 36, 48
Months 1-11
Months 13-23
Months 25-35
Months 37-47
Months 48-54
OPT 4 - STEP-UP BALLOON
- - - - - - 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 23,504.13 28,616.07 33,385.42 38,154.76 56,834.70 91,809.90 30,602.52 37,351.51 43,576.76 49,802.01 74,184.24 119,836.08 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 15,669.42 19,077.38 22,256.95 25,436.51 37,889.80 61,206.60 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60
- - - - - - 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60 30,740.58 37,502.12 43,752.47 50,002.82 74,483.37 120,319.29 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30
30 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1
MISC. FEES
VAT 6.00%
A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
TOWER 1
- A 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00B 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00C 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00D 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00E 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00F STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00G 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00H 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00I 2BR 36.00 4,464,000.00 535,680.00 267,840.00 5,267,520.00 30,000.00J 3BR 46.80 5,826,600.00 699,192.00 349,596.00 6,875,388.00 40,000.00K STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00L STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00M STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00N STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00O 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00P 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00Q STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00R STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00S STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00T STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00U STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00V STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00W STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00X STU 24.00 2,976,000.00 357,120.00 178,560.00 3,511,680.00 20,000.00Y 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00
- A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00B 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00C 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00D 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00E 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00F STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00G 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00H 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00I 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00J 3BR 46.80 5,850,000.00 702,000.00 351,000.00 6,903,000.00 40,000.00K STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00L STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00M STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00N STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00O 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00P 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00Q STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00R STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00S STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00T STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00U STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00V STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00W STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00X STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00Y 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00
35/F
36/F
BALLOON Months
12, 24, 36, 48
Months 1-11
Months 13-23
Months 25-35
Months 37-47
Months 48-54
OPT 4 - STEP-UP BALLOON
- - - - - - 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60 23,610.33 28,731.93 33,520.58 38,309.24 57,064.80 92,181.60 30,740.58 37,502.12 43,752.47 50,002.82 74,483.37 120,319.29 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 15,740.22 19,154.62 22,347.05 25,539.49 38,043.20 61,454.40 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30
- - - - - - 23,822.73 28,963.64 33,790.91 38,618.18 57,525.00 92,925.00 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 30,878.64 37,652.73 43,928.18 50,203.64 74,782.50 120,802.50 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 23,822.73 28,963.64 33,790.91 38,618.18 57,525.00 92,925.00 23,822.73 28,963.64 33,790.91 38,618.18 57,525.00 92,925.00 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 23,822.73 28,963.64 33,790.91 38,618.18 57,525.00 92,925.00
31 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M
Effective August 1, 2020
TOWER 1
MISC. FEES
VAT 6.00%
A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00
TCP ( inclusive of misc. fees)
LEVEL UNITUNIT TYPE
FLR. AREA (sqm.)
SELLING PRICERESERVATION
FEE
TOWER 1
- A 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00B 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00C 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00D 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00E 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00F STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00G 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00H 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00I 2BR 36.00 4,482,000.00 537,840.00 268,920.00 5,288,760.00 30,000.00J 3BR 46.80 5,850,000.00 702,000.00 351,000.00 6,903,000.00 40,000.00K STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00L STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00M STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00N STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00O 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00P 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00Q STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00R STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00S STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00T STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00U STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00V STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00W STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00X STU 24.00 2,988,000.00 358,560.00 179,280.00 3,525,840.00 20,000.00Y 2BR 36.00 4,500,000.00 540,000.00 270,000.00 5,310,000.00 30,000.00
NOTE: Notwithstanding the payment terms stated in the Reservation Agreement and Contract to Sell, any outstanding balance of the purchase price, including penalties and interests, if any, shall be immediately due and payable to SUNTRUST PROPERTIES, INC. (SPI) within seven (7) days from receipt by BUYER of SPI's notice of turn-over of subject unit/s.
37/F
BALLOON Months
12, 24, 36, 48
Months 1-11
Months 13-23
Months 25-35
Months 37-47
Months 48-54
OPT 4 - STEP-UP BALLOON
- - - - - - 23,822.73 28,963.64 33,790.91 38,618.18 57,525.00 92,925.00 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 23,716.53 28,847.78 33,655.75 38,463.71 57,294.90 92,553.30 30,878.64 37,652.73 43,928.18 50,203.64 74,782.50 120,802.50 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 23,822.73 28,963.64 33,790.91 38,618.18 57,525.00 92,925.00 23,822.73 28,963.64 33,790.91 38,618.18 57,525.00 92,925.00 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 15,811.02 19,231.85 22,437.16 25,642.47 38,196.60 61,702.20 23,822.73 28,963.64 33,790.91 38,618.18 57,525.00 92,925.00
32 of 32 LLC / 03/29/20213:21 PM 08.01.2020_Amadea_VAT2M