DATA LAND, INC.

17th Floor, Robinsons Cyberscape Beta Topaz and Ruby Roads, Ortigas Center, Pasig City, Philippines
Telephone No. (02) 570 4409

SAMPLE COMPUTATION ONLY

Name of Buyer: SAMPLE COMPUTATION UNIT 3701 / 2-BR / 83.03 sqm
10% over 12 months w/o LMF
THE SILK RESIDENCES TOWER 1 UNIT 3701 90% Payable Thru Bank Financing
List Price 7,494,000.00
Less: VAT Amount 802,928.57
List Price w/o of VAT 6,691,071.43 VAT inclusive when applicable
Plus: VAT if Applicable 802,928.57
NET Selling Price (VAT inclusive) 7,226,357.14
LMF 361,317.86 5% of Net Selling Price (VAT inclusive)
Total Receivable by DLI 7,587,675.00
Down Payment 722,635.71 10% of Net Selling Price (VAT inclusive)
Reservation Fee 20,000.00

Pls issue check to: DATA LAND INC.

Date Principal LMF TOTAL

0 February 27, 2018 20,000.00 - 20,000.00 Reservation Fee
1 April 05, 2018 58,552.98 - 58,552.98 10% DP Payable in 12 months
2 May 05, 2018 58,552.98 - 58,552.98
3 June 05, 2018 58,552.98 - 58,552.98
4 July 05, 2018 58,552.98 - 58,552.98
5 August 05, 2018 58,552.98 - 58,552.98
6 September 05, 2018 58,552.98 - 58,552.98
7 October 05, 2018 58,552.98 - 58,552.98
8 November 05, 2018 58,552.98 - 58,552.98
9 December 05, 2018 58,552.98 - 58,552.98
10 January 05, 2019 58,552.98 - 58,552.98
11 February 05, 2019 58,552.98 - 58,552.98
12 March 05, 2019 58,285.37 361,317.86 419,603.23 LMF
Principal Balance Payable
March 05, 2019 6,503,988.99 6,503,988.99
thru Bank Financing

TOTAL 7,226,357.14 361,317.86 7,587,675.00

(0.00) - (0.00)
IMPORTANT: This table generated as of (date below) is for general reference purposes only. Prices and terms shown
herein must be verified by Data Land, Inc. in order to be considered official and are subject to change without notice.
Verified prices and terms valid for 24 hours from date of issuance. No contract shall be deemed established
between the recipient hereof and Data Land Inc. based upon this information.

Prepared by: Noted by:

__________________________ ____________________________
Sales Operations / date Sales Admin / date

Bank Financing (Estimates Only):

Term Assumed Interest Rate Monthly Amortization
5 years 7% 128,786.78 0.019801199
10 years 8% 78,911.33 0.012132759
15 years 10% 69,892.20 0.010746051
20 years 10.5% 64,934.52 0.009983799

File Name: Copy of 20180124-TSR Velvet Tower Compsheet.xlsx Print Date: 27/02/2018