24/09/2018
ELLISTON PLACE
-SAMPLE COMPUTATION-
MIA-REG
LA: 48 sqm
FA: 54.35 sqm
SP: 1,998,000.00
PF&MF: 120,000.00
TPP: 2,118,000.00
10% DP: 211,800.00
less RF: 20,000.00
Net DP: 191,800.00
3 Mos: 63,933.33
6 Mos: 31,966.67
90% Balance: 1,906,200.00
*Bank Financing
20 yrs. MA: 14,767.31
Req. GMI: 49,224.36
15 yrs. MA: 17,122.81
Req. GMI: 57,076.03
10 yrs. MA: 22,122.81
Req. GMI: 73,742.58
5 yrs. MA: 37,736.05
Req. GMI: 125,786.84
*Hamilton Financing
15 yrs. MA: 33,478.51
10 yrs. MA: 34,346.90
5 yrs. MA: 46,355.08
-SAMPLE COMPUTATION-
TALIA-REG
LA: 60 sqm
FA: 64.50 sqm
SP: 2,418,000.00
PF&MF: 120,000.00
TPP: 2,538,000.00
10% DP: 253,800.00
less RF: 20,000.00
Net DP: 233,800.00
15 Mos. 15,586.67 (until Oct. 31, 2018 only!)
90% Balance: 2,284,200.00
*Bank Financing
20 yrs. MA: 17,695.67
Req. GMI: 58,985.57
15 yrs. MA: 20,518.27
Req. GMI: 68,394.22
10 yrs. MA: 26,509.73
Req. GMI: 88,365.76
5 yrs. MA: 45,219.12
Req. GMI: 150,730.41
*Hamilton Financing
15 yrs. MA: 40,117.32
10 yrs. MA: 41,157.90
5 yrs. MA: 55,547.31
*Excluded the est. 3% Bank and Hamilton charges that will get in loanable amount*
