XXXXX

Summary Information

Loan 220,000.00 Period Balance Interest Amt

Rate 0.0440
Years 30.00
Payment Per Year 12.00
Total Payments 360.00
Monthly Payment 1,101.67
Total Payments 396,602.64
Mortgage Cost 176,602.64

Observed Payments
Cost of Mortgage 151,197.57
Total Payments 240.00

House Price 245,000.00

Downpayment (10%) 23,211.00

Upfront CASH
Booking 5,000.00
Balance Down payment 10,000.00
Disbursement cost 10,000.00 1 220000.00 806.67
2 219704.99 805.58
Total Cash 25,000.00 3 219408.90 804.50
Refer Fee 1% -4,650.00 4 219111.73 803.41
5 218813.46 802.32
Profit Return After Mar-18 6 218514.11 801.22
Selling Price Target 520,000.00 7 218213.65 800.12
Gross Earning 315,452.03 8 217912.09 799.01
9 217609.43 797.90
Cost / Tax Incur 10 217305.66 796.79
RPGT 6,000.00 11 217000.77 795.67
Agent Fee (2.06%) 10,712.00 12 216694.77 794.55
Legal Fee 4,835.40 13 216387.64 793.42
Local Installment + DP 102,442.00 14 216079.39 792.29
15 215770.00 791.16
Net Profit 191,462.63 16 215459.49 790.02
Net Profit Individual 63,820.88 17 215147.83 788.88
18 214835.03 787.73
19 214521.09 786.58
Total Cash Return 293,904.63 20 214205.99 785.42
Total Cash Return Individua 97,968.21 21 213889.74 784.26
22 213572.33 783.10
23 213253.75 781.93
24 212934.01 780.76
25 212613.09 779.58
26 212291.00 778.40
27 211967.73 777.21
28 211643.27 776.03
29 211317.62 774.83
30 210990.78 773.63
31 210662.73 772.43
32 210333.49 771.22
33 210003.04 770.01
34 209671.38 768.80
35 209338.50 767.57
36 209004.40 766.35
37 208669.07 765.12
38 208332.52 763.89
39 207994.73 762.65
40 207655.70 761.40
41 207315.43 760.16
42 206973.92 758.90
43 206631.15 757.65
44 206287.12 756.39
45 205941.83 755.12
46 205595.28 753.85
47 205247.45 752.57
48 204898.35 751.29
49 204547.97 750.01
50 204196.31 748.72
51 203843.36 747.43
52 203489.11 746.13
53 203133.56 744.82
54 202776.71 743.51
55 202418.55 742.20
56 202059.08 740.88
57 201698.29 739.56
58 201336.17 738.23
59 200972.73 736.90
60 200607.96 735.56
61 200241.85 734.22
62 199874.39 732.87
63 199505.59 731.52
64 199135.44 730.16
65 198763.93 728.80
66 198391.05 727.43
67 198016.81 726.06
68 197641.20 724.68
69 197264.21 723.30
70 196885.84 721.91
71 196506.08 720.52
72 196124.93 719.12
73 195742.38 717.72
74 195358.43 716.31
 75 194973.07 714.90
76 194586.29 713.48
77 194198.10 712.06
78 193808.49 710.63
79 193417.45 709.20
80 193024.97 707.76
81 192631.05 706.31
82 192235.69 704.86
83 191838.88 703.41
84 191440.62 701.95
85 191040.89 700.48
86 190639.70 699.01
87 190237.04 697.54
88 189832.90 696.05
89 189427.28 694.57
90 189020.18 693.07
91 188611.58 691.58
92 188201.48 690.07
93 187789.88 688.56
94 187376.77 687.05
95 186962.14 685.53
96 186545.99 684.00
97 186128.32 682.47
98 185709.12 680.93
99 185288.38 679.39
100 184866.09 677.84
101 184442.26 676.29
102 184016.88 674.73
103 183589.93 673.16
104 183161.42 671.59
105 182731.34 670.01
106 182299.68 668.43
107 181866.44 666.84
108 181431.61 665.25
109 180995.18 663.65
110 180557.16 662.04
111 180117.53 660.43
112 179676.28 658.81
113 179233.42 657.19
114 178788.94 655.56
115 178342.82 653.92
116 177895.07 652.28
117 177445.68 650.63
118 176994.64 648.98
119 176541.95 647.32
120 176087.59 645.65
121 175631.57 643.98
122 175173.88 642.30
123 174714.51 640.62
124 174253.46 638.93
125 173790.71 637.23
126 173326.27 635.53
127 172860.13 633.82
128 172392.27 632.11
129 171922.70 630.38
130 171451.41 628.66
131 170978.40 626.92
132 170503.64 625.18
133 170027.15 623.43
134 169548.91 621.68
135 169068.91 619.92
136 168587.16 618.15
137 168103.64 616.38
138 167618.34 614.60
139 167131.27 612.81
140 166642.41 611.02
141 166151.76 609.22
142 165659.31 607.42
143 165165.05 605.61
144 164668.98 603.79
145 164171.09 601.96
146 163671.38 600.13
147 163169.84 598.29
148 162666.45 596.44
149 162161.22 594.59
150 161654.14 592.73
151 161145.20 590.87
152 160634.39 588.99
153 160121.71 587.11
154 159607.14 585.23
155 159090.70 583.33
156 158572.36 581.43
157 158052.11 579.52
158 157529.96 577.61
159 157005.90 575.69
160 156479.91 573.76
161 155952.00 571.82
162 155422.15 569.88
163 154890.36 567.93
164 154356.61 565.97
165 153820.91 564.01
166 153283.25 562.04
167 152743.61 560.06
168 152202.00 558.07
169 151658.40 556.08
170 151112.81 554.08
171 150565.21 552.07
172 150015.61 550.06
173 149464.00 548.03
174 148910.36 546.00
175 148354.69 543.97
176 147796.98 541.92
177 147237.23 539.87
178 146675.42 537.81
179 146111.56 535.74
180 145545.63 533.67
181 144977.62 531.58
182 144407.53 529.49
183 143835.35 527.40
184 143261.07 525.29
185 142684.69 523.18
186 142106.19 521.06
187 141525.58 518.93
188 140942.83 516.79
189 140357.95 514.65
190 139770.92 512.49
191 139181.74 510.33
192 138590.40 508.16
193 137996.89 505.99
194 137401.20 503.80
195 136803.33 501.61
196 136203.27 499.41
197 135601.01 497.20
198 134996.54 494.99
199 134389.85 492.76
200 133780.94 490.53
201 133169.80 488.29
202 132556.41 486.04
203 131940.78 483.78
204 131322.89 481.52
205 130702.73 479.24
206 130080.30 476.96
207 129455.59 474.67
208 128828.58 472.37
209 128199.28 470.06
210 127567.67 467.75
211 126933.74 465.42
212 126297.49 463.09
213 125658.91 460.75
214 125017.99 458.40
215 124374.71 456.04
216 123729.08 453.67
217 123081.08 451.30
218 122430.70 448.91
219 121777.94 446.52
220 121122.78 444.12
221 120465.23 441.71
222 119805.26 439.29
223 119142.87 436.86
224 118478.05 434.42
225 117810.80 431.97
226 117141.10 429.52
227 116468.94 427.05
228 115794.32 424.58
229 115117.23 422.10
230 114437.65 419.60
231 113755.58 417.10
232 113071.01 414.59
233 112383.93 412.07
234 111694.33 409.55
235 111002.20 407.01
236 110307.53 404.46
237 109610.32 401.90
238 108910.55 399.34
239 108208.22 396.76
240 107503.31 394.18
241 106795.81 391.58
242 106085.72 388.98
243 105373.03 386.37
244 104657.72 383.74
245 103939.79 381.11
246 103219.23 378.47
247 102496.03 375.82
248 101770.17 373.16
249 101041.66 370.49
250 100310.47 367.81
251 99576.60 365.11
252 98840.04 362.41
253 98100.78 359.70
254 97358.81 356.98
255 96614.12 354.25
256 95866.69 351.51
257 95116.53 348.76
258 94363.62 346.00
259 93607.94 343.23
260 92849.50 340.45
261 92088.27 337.66
262 91324.26 334.86
263 90557.44 332.04
264 89787.81 329.22
265 89015.36 326.39
266 88240.07 323.55
267 87461.94 320.69
268 86680.96 317.83
269 85897.12 314.96
270 85110.40 312.07
271 84320.80 309.18
272 83528.30 306.27
273 82732.90 303.35
274 81934.58 300.43
275 81133.33 297.49
276 80329.15 294.54
277 79522.01 291.58
278 78711.92 288.61
279 77898.86 285.63
280 77082.81 282.64
281 76263.77 279.63
282 75441.73 276.62
283 74616.68 273.59
284 73788.60 270.56
285 72957.48 267.51
286 72123.32 264.45
287 71286.10 261.38
288 70445.81 258.30
289 69602.43 255.21
290 68755.97 252.11
291 67906.40 248.99
292 67053.72 245.86
293 66197.91 242.73
294 65338.96 239.58
295 64476.86 236.42
296 63611.60 233.24
297 62743.17 230.06
298 61871.55 226.86
299 60996.74 223.65
300 60118.72 220.44
301 59237.48 217.20
302 58353.02 213.96
303 57465.30 210.71
304 56574.33 207.44
305 55680.10 204.16
306 54782.59 200.87
307 53881.78 197.57
308 52977.67 194.25
309 52070.25 190.92
310 51159.50 187.58
311 50245.41 184.23
312 49327.97 180.87
313 48407.17 177.49
314 47482.99 174.10
315 46555.42 170.70
316 45624.45 167.29
317 44690.06 163.86
318 43752.25 160.42
319 42811.00 156.97
320 41866.30 153.51
321 40918.14 150.03
322 39966.50 146.54
323 39011.37 143.04
324 38052.73 139.53
325 37090.59 136.00
326 36124.91 132.46
327 35155.69 128.90
328 34182.93 125.34
329 33206.59 121.76
330 32226.67 118.16
331 31243.16 114.56
332 30256.05 110.94
333 29265.31 107.31
334 28270.94 103.66
335 27272.93 100.00
336 26271.26 96.33
337 25265.91 92.64
338 24256.88 88.94
339 23244.15 85.23
340 22227.70 81.50
341 21207.53 77.76
342 20183.61 74.01
343 19155.95 70.24
344 18124.51 66.46
345 17089.29 62.66
346 16050.28 58.85
347 15007.46 55.03
348 13960.81 51.19
349 12910.33 47.34
350 11855.99 43.47
351 10797.79 39.59
352 9735.71 35.70
353 8669.73 31.79
354 7599.85 27.87
355 6526.04 23.93
356 5448.29 19.98
357 4366.60 16.01
358 3280.93 12.03
359 2191.29 8.03
360 1097.65 4.02
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
 Construction Interest 1st 2nd
Balance Amt Extra Payment Remaining Month
Progress Forecast 5000 10000

01-May-09
01-Jun-09
01-Jul-09
01-Aug-09
01-Sep-09
01-Oct-09
01-Nov-09
01-Dec-09
01-Jan-10
01-Feb-10
01-Mar-10
01-Apr-10
01-May-10
01-Jun-10
01-Jul-10
01-Aug-10
01-Sep-10
01-Oct-10
295.01 0.00 219704.99 01-Nov-10 100% 1102.00
296.09 0.00 219408.90 01-Dec-10 100% 1102.00
297.17 0.00 219111.73 01-Jan-11 100% 1102.00
298.26 0.00 218813.46 01-Feb-11 100% 1102.00
299.36 0.00 218514.11 01-Mar-11 100% 1102.00
300.46 0.00 218213.65 01-Apr-11 100% 1102.00
301.56 0.00 217912.09 01-May-11 100% 1102.00
302.66 0.00 217609.43 01-Jun-11 100% 1102.00
303.77 0.00 217305.66 01-Jul-11 100% 1102.00
304.89 0.00 217000.77 01-Aug-11 100% 1102.00
306.00 0.00 216694.77 01-Sep-11 100% 1102.00
307.13 0.00 216387.64 01-Oct-11 100% 1102.00
308.25 0.00 216079.39 01-Nov-11 100% 1102.00
309.38 0.00 215770.00 01-Dec-11 100% 1102.00
310.52 0.00 215459.49 01-Jan-12 100% 1102.00
311.66 0.00 215147.83 01-Feb-12 100% 1102.00
312.80 0.00 214835.03 01-Mar-12 100% 1102.00
313.95 0.00 214521.09 01-Apr-12 100% 1102.00
315.10 0.00 214205.99 01-May-12 100% 1102.00
316.25 0.00 213889.74 01-Jun-12 100% 1102.00
317.41 0.00 213572.33 01-Jul-12 100% 1102.00
318.58 0.00 213253.75 01-Aug-12 100% 1102.00
319.74 0.00 212934.01 01-Sep-12 100% 1102.00
320.92 0.00 212613.09 01-Oct-12 100% 1102.00
322.09 0.00 212291.00 01-Nov-12 100% 1102.00
323.27 0.00 211967.73 01-Dec-12 100% 1102.00
324.46 0.00 211643.27 01-Jan-13 100% 1102.00
325.65 0.00 211317.62 01-Feb-13 100% 1102.00
326.84 0.00 210990.78 01-Mar-13 100% 1102.00
328.04 0.00 210662.73 01-Apr-13 100% 1102.00
329.24 0.00 210333.49 01-May-13 100% 1102.00
330.45 0.00 210003.04 01-Jun-13 100% 1102.00
331.66 0.00 209671.38 01-Jul-13 100% 1102.00
332.88 0.00 209338.50 01-Aug-13 100% 1102.00
334.10 0.00 209004.40 01-Sep-13 100% 1102.00
335.32 0.00 208669.07 01-Oct-13 100% 1102.00
336.55 0.00 208332.52 01-Nov-13 100% 1102.00
337.79 0.00 207994.73 01-Dec-13 100% 1102.00
339.03 0.00 207655.70 01-Jan-14 100% 1102.00
340.27 0.00 207315.43 01-Feb-14 100% 1102.00
341.52 0.00 206973.92 01-Mar-14 100% 1102.00
342.77 0.00 206631.15 01-Apr-14 100% 1102.00
344.03 0.00 206287.12 01-May-14 100% 1102.00
345.29 0.00 205941.83 01-Jun-14 100% 1102.00
346.55 0.00 205595.28 01-Jul-14 100% 1102.00
347.82 0.00 205247.45 01-Aug-14 100% 1102.00
349.10 0.00 204898.35 01-Sep-14 100% 1102.00
350.38 0.00 204547.97 01-Oct-14 100% 1102.00
351.66 0.00 204196.31 01-Nov-14 100% 1102.00
352.95 0.00 203843.36 01-Dec-14 100% 1102.00
354.25 0.00 203489.11 01-Jan-15 100% 1102.00
355.55 0.00 203133.56 01-Feb-15 100% 1102.00
356.85 0.00 202776.71 01-Mar-15 100% 1102.00
358.16 0.00 202418.55 01-Apr-15 100% 1102.00
359.47 0.00 202059.08 01-May-15 100% 1102.00
360.79 0.00 201698.29 01-Jun-15 100% 1102.00
362.11 0.00 201336.17 01-Jul-15 100% 1102.00
363.44 0.00 200972.73 01-Aug-15 100% 1102.00
364.77 0.00 200607.96 01-Sep-15 100% 1102.00
366.11 0.00 200241.85 01-Oct-15 100% 1102.00
367.45 0.00 199874.39 01-Nov-15 100% 1102.00
368.80 0.00 199505.59 01-Dec-15 100% 1102.00
370.15 0.00 199135.44 01-Jan-16 100% 1102.00
371.51 0.00 198763.93 01-Feb-16 100% 1102.00
372.87 0.00 198391.05 01-Mar-16 100% 1102.00
374.24 0.00 198016.81 01-Apr-16 100% 1102.00
375.61 0.00 197641.20 01-May-16 100% 1102.00
376.99 0.00 197264.21 01-Jun-16 100% 1102.00
378.37 0.00 196885.84 01-Jul-16 100% 1102.00
379.76 0.00 196506.08 01-Aug-16 100% 1102.00
381.15 0.00 196124.93 01-Sep-16 100% 1102.00
382.55 0.00 195742.38
383.95 0.00 195358.43
385.36 0.00 194973.07
386.77 0.00 194586.29
388.19 0.00 194198.10
389.61 0.00 193808.49
391.04 0.00 193417.45
392.48 0.00 193024.97
393.92 0.00 192631.05
395.36 0.00 192235.69
396.81 0.00 191838.88
398.26 0.00 191440.62
399.73 0.00 191040.89
401.19 0.00 190639.70
402.66 0.00 190237.04
404.14 0.00 189832.90
405.62 0.00 189427.28
407.11 0.00 189020.18
408.60 0.00 188611.58
410.10 0.00 188201.48
411.60 0.00 187789.88
413.11 0.00 187376.77
414.63 0.00 186962.14
416.15 0.00 186545.99
417.67 0.00 186128.32
419.20 0.00 185709.12
420.74 0.00 185288.38
422.28 0.00 184866.09
423.83 0.00 184442.26
425.39 0.00 184016.88
426.95 0.00 183589.93
428.51 0.00 183161.42
430.08 0.00 182731.34
431.66 0.00 182299.68
433.24 0.00 181866.44
434.83 0.00 181431.61
436.42 0.00 180995.18
438.03 0.00 180557.16
439.63 0.00 180117.53
441.24 0.00 179676.28
442.86 0.00 179233.42
444.48 0.00 178788.94
446.11 0.00 178342.82
447.75 0.00 177895.07
449.39 0.00 177445.68
451.04 0.00 176994.64
452.69 0.00 176541.95
454.35 0.00 176087.59
456.02 0.00 175631.57
457.69 0.00 175173.88
459.37 0.00 174714.51
461.05 0.00 174253.46
462.74 0.00 173790.71
464.44 0.00 173326.27
466.14 0.00 172860.13
467.85 0.00 172392.27
469.57 0.00 171922.70
471.29 0.00 171451.41
473.02 0.00 170978.40
474.75 0.00 170503.64
476.49 0.00 170027.15
478.24 0.00 169548.91
479.99 0.00 169068.91
481.75 0.00 168587.16
483.52 0.00 168103.64
485.29 0.00 167618.34
487.07 0.00 167131.27
488.86 0.00 166642.41
490.65 0.00 166151.76
492.45 0.00 165659.31
494.26 0.00 165165.05
496.07 0.00 164668.98
497.89 0.00 164171.09
499.71 0.00 163671.38
501.55 0.00 163169.84
503.38 0.00 162666.45
505.23 0.00 162161.22
507.08 0.00 161654.14
508.94 0.00 161145.20
510.81 0.00 160634.39
512.68 0.00 160121.71
514.56 0.00 159607.14
516.45 0.00 159090.70
518.34 0.00 158572.36
520.24 0.00 158052.11
522.15 0.00 157529.96
524.06 0.00 157005.90
525.99 0.00 156479.91
527.91 0.00 155952.00
529.85 0.00 155422.15
531.79 0.00 154890.36
533.74 0.00 154356.61
535.70 0.00 153820.91
537.66 0.00 153283.25
539.64 0.00 152743.61
541.61 0.00 152202.00
543.60 0.00 151658.40
545.59 0.00 151112.81
547.59 0.00 150565.21
549.60 0.00 150015.61
551.62 0.00 149464.00
553.64 0.00 148910.36
555.67 0.00 148354.69
557.71 0.00 147796.98
559.75 0.00 147237.23
561.80 0.00 146675.42
563.86 0.00 146111.56
565.93 0.00 145545.63
568.01 0.00 144977.62
570.09 0.00 144407.53
572.18 0.00 143835.35
574.28 0.00 143261.07
576.38 0.00 142684.69
578.50 0.00 142106.19
580.62 0.00 141525.58
582.75 0.00 140942.83
584.88 0.00 140357.95
587.03 0.00 139770.92
589.18 0.00 139181.74
591.34 0.00 138590.40
593.51 0.00 137996.89
595.69 0.00 137401.20
597.87 0.00 136803.33
600.06 0.00 136203.27
602.26 0.00 135601.01
604.47 0.00 134996.54
606.69 0.00 134389.85
608.91 0.00 133780.94
611.14 0.00 133169.80
613.38 0.00 132556.41
615.63 0.00 131940.78
617.89 0.00 131322.89
620.16 0.00 130702.73
622.43 0.00 130080.30
624.71 0.00 129455.59
627.00 0.00 128828.58
629.30 0.00 128199.28
631.61 0.00 127567.67
633.93 0.00 126933.74
636.25 0.00 126297.49
638.58 0.00 125658.91
640.92 0.00 125017.99
643.27 0.00 124374.71
645.63 0.00 123729.08
648.00 0.00 123081.08
650.38 0.00 122430.70
652.76 0.00 121777.94
655.15 0.00 121122.78
657.56 0.00 120465.23
659.97 0.00 119805.26
662.39 0.00 119142.87
664.82 0.00 118478.05
667.25 0.00 117810.80
669.70 0.00 117141.10
672.16 0.00 116468.94
674.62 0.00 115794.32
677.09 0.00 115117.23
679.58 0.00 114437.65
682.07 0.00 113755.58
684.57 0.00 113071.01
687.08 0.00 112383.93
689.60 0.00 111694.33
692.13 0.00 111002.20
694.67 0.00 110307.53
697.21 0.00 109610.32
699.77 0.00 108910.55
702.34 0.00 108208.22
704.91 0.00 107503.31
707.50 0.00 106795.81
710.09 0.00 106085.72
712.69 0.00 105373.03
715.31 0.00 104657.72
717.93 0.00 103939.79
720.56 0.00 103219.23
723.20 0.00 102496.03
725.86 0.00 101770.17
728.52 0.00 101041.66
731.19 0.00 100310.47
733.87 0.00 99576.60
736.56 0.00 98840.04
739.26 0.00 98100.78
741.97 0.00 97358.81
744.69 0.00 96614.12
747.42 0.00 95866.69
750.16 0.00 95116.53
752.91 0.00 94363.62
755.67 0.00 93607.94
758.44 0.00 92849.50
761.23 0.00 92088.27
764.02 0.00 91324.26
766.82 0.00 90557.44
769.63 0.00 89787.81
772.45 0.00 89015.36
775.28 0.00 88240.07
778.13 0.00 87461.94
780.98 0.00 86680.96
783.84 0.00 85897.12
786.72 0.00 85110.40
789.60 0.00 84320.80
792.50 0.00 83528.30
795.40 0.00 82732.90
798.32 0.00 81934.58
801.25 0.00 81133.33
804.19 0.00 80329.15
807.13 0.00 79522.01
810.09 0.00 78711.92
813.06 0.00 77898.86
816.04 0.00 77082.81
819.04 0.00 76263.77
822.04 0.00 75441.73
825.05 0.00 74616.68
828.08 0.00 73788.60
831.12 0.00 72957.48
834.16 0.00 72123.32
837.22 0.00 71286.10
840.29 0.00 70445.81
843.37 0.00 69602.43
846.47 0.00 68755.97
849.57 0.00 67906.40
852.68 0.00 67053.72
855.81 0.00 66197.91
858.95 0.00 65338.96
862.10 0.00 64476.86
865.26 0.00 63611.60
868.43 0.00 62743.17
871.62 0.00 61871.55
874.81 0.00 60996.74
878.02 0.00 60118.72
881.24 0.00 59237.48
884.47 0.00 58353.02
887.71 0.00 57465.30
890.97 0.00 56574.33
894.23 0.00 55680.10
897.51 0.00 54782.59
900.80 0.00 53881.78
904.11 0.00 52977.67
907.42 0.00 52070.25
910.75 0.00 51159.50
914.09 0.00 50245.41
917.44 0.00 49327.97
920.80 0.00 48407.17
924.18 0.00 47482.99
927.57 0.00 46555.42
930.97 0.00 45624.45
934.38 0.00 44690.06
937.81 0.00 43752.25
941.25 0.00 42811.00
944.70 0.00 41866.30
948.16 0.00 40918.14
951.64 0.00 39966.50
955.13 0.00 39011.37
958.63 0.00 38052.73
962.15 0.00 37090.59
 965.68 0.00 36124.91
969.22 0.00 35155.69
972.77 0.00 34182.93
976.34 0.00 33206.59
979.92 0.00 32226.67
983.51 0.00 31243.16
987.12 0.00 30256.05
990.74 0.00 29265.31
994.37 0.00 28270.94
998.01 0.00 27272.93
1001.67 0.00 26271.26
1005.35 0.00 25265.91
1009.03 0.00 24256.88
1012.73 0.00 23244.15
1016.45 0.00 22227.70
1020.17 0.00 21207.53
1023.91 0.00 20183.61
1027.67 0.00 19155.95
1031.44 0.00 18124.51
1035.22 0.00 17089.29
1039.01 0.00 16050.28
1042.82 0.00 15007.46
1046.65 0.00 13960.81
1050.48 0.00 12910.33
1054.34 0.00 11855.99
1058.20 0.00 10797.79
1062.08 0.00 9735.71
1065.98 0.00 8669.73
1069.88 0.00 7599.85
1073.81 0.00 6526.04
1077.75 0.00 5448.29
1081.70 0.00 4366.60
1085.66 0.00 3280.93
1089.64 0.00 2191.29
1093.64 0.00 1097.65
1097.65 0.00 0.00
 With MRTA 4.40 %
Without MRTA 4.55 %
MRTA 5 years 9,000.00

Cost
Maintenance Other Cash
Total Individual MRTA
fee /Other Upfront
(3 persons)
10000 10,000.00 3334 LEGAL FEE 248.00
0.00 0 297.00
0.00 0 Purchasing 346.00
0.00 0 SPA 1,990.00 395.00
0.00 0 Stamp Duty 3,400.00 444.00
0.00 0 Loan Agreement 1,990.00 509.00
0.00 0 Stamp Duty 1,100.00 591.00
0.00 0 MISC 0.00 689.00
0.00 0 GST 204.00 786.00
0.00 0 900.00
0.00 0 8,684.00 1,013.00
0.00 0 1,143.00
0.00 0 1,255.00
0.00 0 Selling 1,384.00
0.00 0 SPA 4,090.00 1,432.00
0.00 0 GST 245.40 1,479.00
0.00 0 Lock In Period 0.00 1,526.00
0.00 0 MISC 500.00 1,573.00
200 1,302.00 434 2,102.00
200 1,302.00 434 4,835.40 2,102.00
200 1,302.00 434 2,102.00
200 1,302.00 434 2,102.00
200 1,302.00 434 2,102.00
200 1,302.00 434 2,102.00
200 1,302.00 434 2,102.00
200 1,302.00 434 2,102.00
200 1,302.00 434 2,102.00
200 1,302.00 434 2,102.00
200 1,302.00 434 2,102.00
200 1,302.00 434 2,102.00
200 1,302.00 434 2,102.00
200 1,302.00 434 2,102.00
200 1,302.00 434 2,102.00
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434
200 1,302.00 434

102,442.00
W/O MRTA
MRTA Loan

256.00 -8.00 249.00 -7.00

307.00 -10.00 298.00 -9.00
358.00 -12.00 347.00 -11.00
409.00 -14.00 396.00 -13.00
459.00 -15.00 445.00 -14.00
527.00 -18.00 511.00 -16.00
611.00 -20.00 593.00 -18.00
712.00 -23.00 691.00 -21.00
813.00 -27.00 788.00 -25.00
931.00 -31.00 902.00 -29.00
1,048.00 -35.00 1,016.00 -32.00
1,182.00 -39.00 1,146.00 -36.00
1,299.00 -44.00 1,259.00 -40.00
1,432.00 -48.00 1,388.00 -44.00
1,481.00 -49.00 1,436.00 -45.00
1,530.00 -51.00 1,483.00 -47.00
1,579.00 -53.00 1,530.00 -49.00
1,627.00 -54.00 1,577.00 -50.00
2,144.00 -42.00 2,108.00 -36.00
2,144.00 -42.00 2,108.00 -36.00
2,144.00 -42.00 2,108.00 -36.00
2,144.00 -42.00 2,108.00 -36.00
2,144.00 -42.00 2,108.00 -36.00
2,144.00 -42.00 2,108.00 -36.00
2,144.00 -42.00 2,108.00 -36.00
2,144.00 -42.00 2,108.00 -36.00
2,144.00 -42.00 2,108.00 -36.00
2,144.00 -42.00 2,108.00 -36.00
2,144.00 -42.00 2,108.00 -36.00
2,144.00 -42.00 2,108.00 -36.00
2,144.00 -42.00 2,108.00 -36.00
2,144.00 -42.00 2,108.00 -36.00
2,144.00 -42.00 2,108.00 -36.00

-1,181.00 -1,046.00