10,000,000.00 10,000,000.

00
9,500,000.00 9,500,000.00
3,000,000.00 3,000,000.00
Costs
Govt Stamp Duty 380,000.00 380,000.00
Legal Fees 75,000.00 30,000.00
ML Insurance 23,076.00 23,076.0
Property Insurance 11,875.00 11,875.00
Valuation of Property 500,000.00 500,000.00
Bank fee 45,000.00 45,000.00

Total 1,034,951.00 989,951.00

654,951.00 609,951.00
 Repayment Interest - 15.5% 24% 23.30% 19.90%
3,000,000.00 3,500,000.00 45,220.00 70,000.00 68,600.00 58,030.00
2,700,000.00 34,884.00 54,000.00 52,920.00 44,766.00
2,400,000.00 31,008.00 48,000.00 47,040.00 39,792.00
2,100,000.00 27,132.00 42,000.00 41,160.00 34,818.00
1,800,000.00 23,256.00 36,000.00 35,280.00 29,844.00
1,500,000.00 19,380.00 30,000.00 29,400.00 24,870.00
1,200,000.00 15,504.00 24,000.00 23,520.00 19,896.00
900,000.00 11,628.00 18,000.00 17,640.00 14,922.00
600,000.00 7,752.00 12,000.00 11,760.00 9,948.00
300,000.00 3,876.00 6,000.00 5,880.00 4,974.00
- - - - -
219,640.00 340,000.24 333,200.233 281,860.199

219,640.00 340,000.24 333,200.233 281,860.199

Add Insurance 1.20% 42,000.00

Ledger 2.50% 87,500.00
Others 0.80% 28,000.00
Total 4.50% 157,500.00

Total 439,360.199
2.125

4.5