GIANNA SAMPLE COMPUTATION
| IN-HOUSE FINANCING |
LA 90sqm |
| Total package price |
2,314,000 |
| Est.Loan (80%) |
1,851,000 |
| Equity (20%) |
462,800 |
| Res Fee |
24,000 |
| Net Equity |
438,800 |
| MA / DP 12mos |
36,567 |
| Monthly Amortization |
| 5 YRS |
47,008 |
| 7 YRS |
38,908 |
| 10 YRS |
33,356 |
|
FELICIA SAMPLE COMPUTATION
| IN-HOUSE FINANCING |
LA 90sqm |
| Total package price |
2,314,000 |
| Est.Loan (80%) |
1,851,000 |
| Equity (20%) |
462,800 |
| Res Fee |
24,000 |
| Net Equity |
438,800 |
| MA / DP 12mos |
36,567 |
| Monthly Amortization |
| 5 YRS |
47,008 |
| 7 YRS |
38,908 |
| 10 YRS |
33,356 |
|