GIANNA SAMPLE COMPUTATION
| IN-HOUSE FINANCING |
LA 132sqm |
| Total package price |
3,566,000 |
| Est.Loan (80%) |
2,852,800 |
| Equity (20%) |
713,200 |
| Res Fee |
24,000 |
| Net Equity |
689,200 |
| MA / DP 12mos |
57,433 |
| Monthly Amortization |
| 5 YRS |
72,442 |
| 7 YRS |
59,960 |
| 10 YRS |
51,403 |
|
FELICIA SAMPLE COMPUTATION
| IN-HOUSE FINANCING |
LA 132sqm |
| Total package price |
3,566,000 |
| Est.Loan (80%) |
2,852,800 |
| Equity (20%) |
713,200 |
| Res Fee |
24,000 |
| Net Equity |
689,200 |
| MA / DP 12mos |
57,433 |
| Monthly Amortization |
| 5 YRS |
72,442 |
| 7 YRS |
59,960 |
| 10 YRS |
51,403 |
|