GIANNA SAMPLE COMPUTATION
| IN-HOUSE FINANCING |
LA 90sqm |
| Total package price |
2,580,000 |
| Est.Loan (80%) |
2,064,000 |
| Equity (20%) |
516,000 |
| Res Fee |
24,000 |
| Net Equity |
492,000 |
| MA / DP 12mos |
41,000 |
| Monthly Amortization |
| 5 YRS |
52,412 |
| 7 YRS |
43,381 |
| 10 YRS |
37,190 |
|
FELICIA SAMPLE COMPUTATION
| IN-HOUSE FINANCING |
LA 90sqm |
| Total package price |
2,580,000 |
| Est.Loan (80%) |
2,064,000 |
| Equity (20%) |
516,000 |
| Res Fee |
24,000 |
| Net Equity |
492,000 |
| MA / DP 12mos |
41,000 |
| Monthly Amortization |
| 5 YRS |
52,412 |
| 7 YRS |
43,381 |
| 10 YRS |
37,190 |
|