PROPERTY DESCRIPTION:

TCP                                               1,368,405.56

ESTIMATED LOAN VALUE                    1,231,000.00

GROSS EQUITY                                  137,405.56

RESERVATION FEE                                20,000.00

NET EQUITY                                       117,405.56

MONTHLY EQUITY 1 YR                           9,783.80

HDMF MA 30 YRS                                  11,260.44

NDI                                                     28,151.09