Академический Документы
Профессиональный Документы
Культура Документы
Floor
Loanable
(80% of TCP)
Est. Monthly
Amort. (10 yrs.)
Total Equity
Monthly Equity
(18 mos. to Pay)
Unit No.
Total Package
Reservation
2nd
304
1,361,543.00
20,000.00
1,089,000.00
13,212.58
252,543.00
14,030.17
2nd
3,088,254.00
40,000.00
2,470,000.00
29,967.92
578,254.00
32,125.22
4th
402
1,364,897.00
20,000.00
1,091,000.00
13,236.84
253,897.00
14,105.39
4th
3,099,522.00
40,000.00
2,479,000.00
30,177.11
580,522.00
32,251.22
5th
504
1,368,251.00
20,000.00
1,094,000.00
13,273.24
254,251.00
14,125.06
5th
3,105,158.00
40,000.00
2,484,000.00
30,137.78
581,158.00
32,286.56
6th
602
1,371,604.00
20,000.00
1,097,000.00
13,309.64
254,604.00
14,144.67
6th
614
1,513,137.00
20,000.00
1,210,000.00
14,680.64
283,137.00
15,729.83
7th
702
1,374,958.00
20,000.00
1,099,000.00
13,333.90
255,958.00
14,219.89
7th
3,122,060.00
40,000.00
2,497,000.00
30,295.50
585,060.00
32,503.33
7th
714
1,515,955.00
20,000.00
1,212,000.00
14,704.91
283,955.00
15,775.28
8th
802
1,378,312.00
20,000.00
1,102,000.00
13,370.30
256,312.00
14,239.56
8th
814
1,518,772.00
20,000.00
1,215,000.00
14,741.30
283,772.00
15,765.11
9th
902
1,381,666.00
20,000.00
1,105,000.00
13,406.70
256,666.00
14,259.22
10th
1014
1,385,020.00
20,000.00
1,108,000.00
13,443.10
257,020.00
14,278.89
10th
3,234,750.00
40,000.00
2,587,000.00
31,387.45
607,750.00
33,763.89