PROPERTY DESCRIPTION:

OAKWOOD
Lt. Area 100 sq/m
Flr Area 109.00 sq/m

PAGIBIG SCHEME - CORE TYPE
TCP  1,940,000.00
EST. LOAN 1,300,000.00
GROSS EQTY   640,000.00
RES. FEE    20,000.00
NET EQTY   620,000.00
M/E-6 MOS.   103,333.33
M/A-HDMF    15,364.12
NDI     35,800.00

PAGIBIG SCHEME - COMPLETE TYPE
TCP  2,240,000.00
EST. LOAN 1,500,000.00
GROSS EQTY   740,000.00
RES. FEE    20,000.00
NET EQTY   720,000.00
M/E-6 MOS.   120,000.00
M/A-HDMF    17,648.29
NDI     41,300.00

DIRECT/BANK FINANCING - CORE TYPE
TCP  1,940,000.00
D/F-70%  1,358,000.00
D/P-30%    582,000.00
RES. FEE    20,000.00
NET EQTY   562,000.00
M/E-12 MOS    56,200.00
M/A-5YTP    35,227.27
M/A-7YTP    30,978.70
M/A-10YTP    27,150.49

DIRECT/BANK FINANCING - COMPLETE TYPE
TCP  2,240,000.00
D/F-70%  1,568,000.00
D/P-30%    672,000.00
RES. FEE    20,000.00
NET EQTY   652,000.00
M/E-10 MOS    65,200.00
M/A-5YTP    40,674.00
M/A-7YTP    35,769.22
M/A-10YTP    31,349.02