PROPERTY DESCRIPTION:

ROSEWOOD
Lt. Area 80 sq/m
Flr Area 94.50 sq/m

PAGIBIG SCHEME - CORE TYPE
TCP  1,790,000.00
EST. LOAN 1,200,000.00
GROSS EQTY   590,000.00
RES. FEE    20,000.00
NET EQTY   570,000.00
M/E-6 MOS.    95,000.00
M/A-HDMF    14,999.63
NDI     33,050.00

PAGIBIG SCHEME - COMPLETE TYPE
TCP  2,040,000.00
EST. LOAN 1,390,000.00
GROSS EQTY   650,000.00
RES. FEE    20,000.00
NET EQTY   630,000.00
M/E-6 MOS.   105,000.00
M/A-HDMF    17,169.60
NDI     38,600.00

DIRECT/BANK FINANCING - CORE TYPE
TCP  1,790,000.00
D/F-70%  1,253,000.00
D/P-30%    537,000.00
RES. FEE    20,000.00
NET EQTY   517,000.00
M/E-12 MOS    43,083.33
M/A-5YTP    32,503.51
M/A-7YTP    28,583.44
M/A-10YTP    25,051.22

DIRECT/BANK FINANCING - COMPLETE TYPE
TCP  2,040,000.00
D/F-70%  1,428,000.00
D/P-30%    612,000.00
RES. FEE    20,000.00
NET EQTY   592,000.00
M/E-10 MOS    59,200.00
M/A-5YTP    37,043.10
M/A-7YTP    32,575.54
M/A-10YTP    28,550.00