DATA LAND, INC.

Mezzanine Floor, 1507 Sun Plaza Building, Shaw Boulevard cor. Princeton St., Mandaluyong City Philippines
Telephone No. (02) 570 4409

SAMPLE COMPUTATION ONLY

Name of Buyer: SAMPLE COMPUTATION UNIT 1822 / Studio w/ Balcony / 27.39 sqm
20% DP over 30 Months
THE SILK RESIDENCES TOWER 2 - UNIT 1822 80% Balance thru Bank Financing
List Price 2,342,000.00
List Price w/o of VAT 2,342,000.00 VAT inclusive when applicable
Promo & Other Discount 46,840.00 2% of List Price Net of Vat
Committed Discount 46,840.00 2% of List Price Net of Vat
List Price Net of Discount (w/o VAT) 2,248,320.00
Plus: VAT if Applicable -
NET Selling Price (VAT inclusive) 2,248,320.00
LMF 112,416.00 5% of list price
Total Receivable by DLI 2,360,736.00
Down Payment 449,664.00 20% of list price
Reservation Fee 20,000.00
Net DP Payable 429,664.00 Payable in 30 months
354

Pls issue check to: DATA LAND INC.

Date Principal LMF TOTAL

September 20, 2016 20,000.00 - 20,000.00 reservation deposit
1 September 30, 2016 14,322.13 - 14,322.13
2 December 05, 2016 14,322.13 - 14,322.13
3 January 05, 2017 14,322.13 - 14,322.13
4 February 05, 2017 14,322.13 - 14,322.13
5 March 05, 2017 14,322.13 - 14,322.13
6 April 05, 2017 14,322.13 - 14,322.13
7 May 05, 2017 14,322.13 - 14,322.13
8 June 05, 2017 14,322.13 - 14,322.13
9 July 05, 2017 14,322.13 - 14,322.13
10 August 05, 2017 14,322.13 - 14,322.13
11 September 05, 2017 14,322.13 - 14,322.13
12 October 05, 2017 14,322.13 - 14,322.13
13 November 05, 2017 14,322.13 - 14,322.13
14 December 05, 2017 14,322.13 - 14,322.13
15 January 05, 2018 14,322.13 - 14,322.13
16 February 05, 2018 14,322.13 - 14,322.13
17 March 05, 2018 14,322.13 - 14,322.13
18 April 05, 2018 14,322.13 - 14,322.13
19 May 05, 2018 14,322.13 - 14,322.13
20 June 05, 2018 14,322.13 - 14,322.13
21 July 05, 2018 14,322.13 - 14,322.13
22 August 05, 2018 14,322.13 - 14,322.13
23 September 05, 2018 14,322.13 - 14,322.13
24 October 05, 2018 14,322.13 - 14,322.13
25 November 05, 2018 14,322.13 - 14,322.13
26 December 05, 2018 14,322.13 - 14,322.13
27 January 05, 2019 14,322.13 - 14,322.13
28 February 05, 2019 14,322.13 - 14,322.13
29 March 05, 2019 14,322.13 - 14,322.13
30 April 05, 2019 14,322.13 112,416.00 126,738.13
Principal Balance thru Bank
December 05, 2018 1,798,656.00
1,798,656.00 Financing

TOTAL 2,248,320.00 112,416.00 2,360,736.00 -

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% 35,615.54 0.019801199
10 years 8% 21,822.66 0.012132759
15 years 10% 19,328.45 0.010746051
20 years 10.5% 17,957.42 0.009983799

File Name: TSR 2.Template_Residential Tower 2_30mos Print Date: 9/20/2016