GIANNA SAMPLE COMPUTATION
| IN-HOUSE FINANCING |
LA 90sqm |
| Total package price |
2,690,000 |
| Est.Loan (80%) |
2,152,000 |
| Equity (20%) |
538,000 |
| Res Fee |
24,000 |
| Net Equity |
514,000 |
| MA / DP 12mos |
42,833 |
| Monthly Amortization |
| 5 YRS |
54,647 |
| 7 YRS |
45,230 |
| 10 YRS |
38,776 |
|
FELICIA SAMPLE COMPUTATION
| IN-HOUSE FINANCING |
LA 90sqm |
| Total package price |
2,690,000 |
| Est.Loan (80%) |
2,152,000 |
| Equity (20%) |
538,000 |
| Res Fee |
24,000 |
| Net Equity |
514,000 |
| MA / DP 12mos |
42,833 |
| Monthly Amortization |
| 5 YRS |
54,647 |
| 7 YRS |
45,230 |
| 10 YRS |
38,776 |
|