BUYER: SAMPLE COMPUTATION

PROJECT: SERENIS SOUTH Net Selling Price 3,045,231.46

House Number 185 VAT: 365,427.78
Lot Number 6 Other Charges: 124,176.02
Block 5 Registration Fee 18,271.39
Type Townhouse-End Transfer Tax 15,226.16
Area 65 sqm. Doc. Stamp Tax 45,678.47
Reservation Date: Admin Fee 45,000.00

Total Contract Price 3,534,835.25

20-80 Scheme;24 months

Installment No. Date Due Principal Other Charges Total Contract Remarks
Reservation 25,000.00 25,000.00 Reservation
1st Installment 6/21/18 23,241.29 5,174.00 28,415.29 30th day from Date of Reservation
2nd Installment 7/21/18 23,241.29 5,174.00 28,415.29
3rd Installment 8/21/18 23,241.29 5,174.00 28,415.29
4th Installment 9/21/18 23,241.29 5,174.00 28,415.29
5th Installment 10/21/18 23,241.29 5,174.00 28,415.29
6th Installment 11/21/18 23,241.29 5,174.00 28,415.29
7th Installment 12/21/18 23,241.29 5,174.00 28,415.29
8th Installment 1/21/19 23,241.29 5,174.00 28,415.29
9th Installment 2/21/19 23,241.29 5,174.00 28,415.29
10th Installment 3/21/19 23,241.29 5,174.00 28,415.29
11th Installment 4/21/19 23,241.29 5,174.00 28,415.29
12th Installment 5/21/19 23,241.29 5,174.00 28,415.29
13th Installment 6/21/19 23,241.29 5,174.00 28,415.29
14th Installment 7/21/19 23,241.29 5,174.00 28,415.29
15th Installment 8/21/19 23,241.29 5,174.00 28,415.29
16th Installment 9/21/19 23,241.29 5,174.00 28,415.29
17th Installment 10/21/19 23,241.29 5,174.00 28,415.29
18th Installment 11/21/19 23,241.29 5,174.00 28,415.29
19th Installment 12/21/19 23,241.29 5,174.00 28,415.29
20th Installment 1/21/20 23,241.29 5,174.00 28,415.29
21st Installment 2/21/20 23,241.29 5,174.00 28,415.29
22nd Installment 3/21/20 23,241.29 5,174.00 28,415.29
23rd Installment 4/21/20 23,241.29 5,174.00 28,415.29
24th Installment 5/21/20 23,241.29 5,174.00 28,415.29
Loanable Amount 6/21/20 2,827,868.20 2,827,868.20 80% Bank Financing

TOTAL 3,410,659.24 124,176.02 3,534,835.25

Notes:
1. All installment payments must be covered with POST-DATED checks.
2. Registration Fees, Doc Stamps Tax, Transfer Tax and EVAT are subject to change based on the law mandate rates upon
registration of the documents overing the purchase
3. Check payments must be payable to: CITRINELAND CORPORATION
4. Mathematical accuracy of this termsheet subject to final verification upon finalization of sale.

Please completely fill-out below:

Customer's Name: Conforme: Assisted by:
Prepared by: Approved by:
Verified by: