Grant's Investment Property Solutions

www.gips.com.au
Enter Values Loan Summary
Loan Amount $ 320,000.00 Scheduled Payment $ 25,271.51
Annual Interest Rate 6.80 % Scheduled Number of Payments 30
Loan Period in Years 30 Actual Number of Payments 30
Number of Payments Per Year 1 Total Early Payments $ -
Start Date of Loan 6/13/2005 Total Interest $ 438,145.22
Property value $300,000.00
Property CPI 6.00%
Optional Extra Payments $ -

Lender Name:

Schedule Extra
Pmt Payment Beginning d Paymen Total Principa Ending
No. Date Balance Payment t Payment l Interest Balance
1 6/13/2006 $ 320,000.00 $ 25,271.51 $ - $ 25,271.51 $ 3,511.51 $ 21,760.00 $ 316,488.49
2 6/13/2007 316,488.49 25,271.51 - 25,271.51 3,750.29 21,521.22 312,738.20
3 6/13/2008 312,738.20 25,271.51 - 25,271.51 4,005.31 21,266.20 308,732.89
4 6/13/2009 308,732.89 25,271.51 - 25,271.51 4,277.67 20,993.84 304,455.22
5 6/13/2010 304,455.22 25,271.51 - 25,271.51 4,568.55 20,702.96 299,886.67
6 6/13/2011 299,886.67 25,271.51 - 25,271.51 4,879.21 20,392.29 295,007.46
7 6/13/2012 295,007.46 25,271.51 - 25,271.51 5,211.00 20,060.51 289,796.46
8 6/13/2013 289,796.46 25,271.51 - 25,271.51 5,565.35 19,706.16 284,231.11
9 6/13/2014 284,231.11 25,271.51 - 25,271.51 5,943.79 19,327.72 278,287.32
10 6/13/2015 278,287.32 25,271.51 - 25,271.51 6,347.97 18,923.54 271,939.35
11 6/13/2016 271,939.35 25,271.51 - 25,271.51 6,779.63 18,491.88 265,159.72
12 6/13/2017 265,159.72 25,271.51 - 25,271.51 7,240.65 18,030.86 257,919.07
13 6/13/2018 257,919.07 25,271.51 - 25,271.51 7,733.01 17,538.50 250,186.06
14 6/13/2019 250,186.06 25,271.51 - 25,271.51 8,258.86 17,012.65 241,927.20
15 6/13/2020 241,927.20 25,271.51 - 25,271.51 8,820.46 16,451.05 233,106.75
16 6/13/2021 233,106.75 25,271.51 - 25,271.51 9,420.25 15,851.26 223,686.50
17 6/13/2022 223,686.50 25,271.51 - 25,271.51 10,060.83 15,210.68 213,625.67
18 6/13/2023 213,625.67 25,271.51 - 25,271.51 10,744.96 14,526.55 202,880.71
19 6/13/2024 202,880.71 25,271.51 - 25,271.51 11,475.62 13,795.89 191,405.09
20 6/13/2025 191,405.09 25,271.51 - 25,271.51 12,255.96 13,015.55 179,149.13
21 6/13/2026 179,149.13 25,271.51 - 25,271.51 13,089.37 12,182.14 166,059.77
22 6/13/2027 166,059.77 25,271.51 - 25,271.51 13,979.44 11,292.06 152,080.32
23 6/13/2028 152,080.32 25,271.51 - 25,271.51 14,930.05 10,341.46 137,150.28
24 6/13/2029 137,150.28 25,271.51 - 25,271.51 15,945.29 9,326.22 121,204.99
25 6/13/2030 121,204.99 25,271.51 - 25,271.51 17,029.57 8,241.94 104,175.42
26 6/13/2031 104,175.42 25,271.51 - 25,271.51 18,187.58 7,083.93 85,987.84
27 6/13/2032 85,987.84 25,271.51 - 25,271.51 19,424.33 5,847.17 66,563.51
28 6/13/2033 66,563.51 25,271.51 - 25,271.51 20,745.19 4,526.32 45,818.32
29 6/13/2034 45,818.32 25,271.51 - 25,271.51 22,155.86 3,115.65 23,662.46
30 6/13/2035 23,662.46 25,271.51 - 23,662.46 22,053.41 1,609.05 0.00
31 6/13/2036 0.00 25,271.51 - 0.00 0.00 0.00 0.00
32 6/13/2037 0.00 25,271.51 - 0.00 0.00 0.00 0.00
33 6/13/2038 0.00 25,271.51 - 0.00 0.00 0.00 0.00
34 6/13/2039 0.00 25,271.51 - 0.00 0.00 0.00 0.00
35 6/13/2040 0.00 25,271.51 - 0.00 0.00 0.00 0.00
36 6/13/2041 0.00 25,271.51 - 0.00 0.00 0.00 0.00
37 6/13/2042 0.00 25,271.51 - 0.00 0.00 0.00 0.00
38 6/13/2043 0.00 25,271.51 - 0.00 0.00 0.00 0.00
39 6/13/2044 0.00 25,271.51 - 0.00 0.00 0.00 0.00
40 6/13/2045 0.00 25,271.51 - 0.00 0.00 0.00 0.00
41 6/13/2046 0.00 25,271.51 - 0.00 0.00 0.00 0.00
42 6/13/2047 0.00 25,271.51 - 0.00 0.00 0.00 0.00
43 6/13/2048 0.00 25,271.51 - 0.00 0.00 0.00 0.00
44 6/13/2049 0.00 25,271.51 - 0.00 0.00 0.00 0.00
45 6/13/2050 0.00 25,271.51 - 0.00 0.00 0.00 0.00
46 6/13/2051 0.00 25,271.51 - 0.00 0.00 0.00 0.00
47 6/13/2052 0.00 25,271.51 - 0.00 0.00 0.00 0.00
48 6/13/2053 0.00 25,271.51 - 0.00 0.00 0.00 0.00
49 6/13/2054 0.00 25,271.51 - 0.00 0.00 0.00 0.00
50 6/13/2055 0.00 25,271.51 - 0.00 0.00 0.00 0.00
51 6/13/2056 0.00 25,271.51 - 0.00 0.00 0.00 0.00
 Schedule Extra
Pmt Payment Beginning d Paymen Total Principa Ending
No. Date Balance Payment t Payment l Interest Balance
52 6/13/2057 0.00 25,271.51 - 0.00 0.00 0.00 0.00
53 6/13/2058 0.00 25,271.51 - 0.00 0.00 0.00 0.00
54 6/13/2059 0.00 25,271.51 - 0.00 0.00 0.00 0.00
55 6/13/2060 0.00 25,271.51 - 0.00 0.00 0.00 0.00
56 6/13/2061 0.00 25,271.51 - 0.00 0.00 0.00 0.00
57 6/13/2062 0.00 25,271.51 - 0.00 0.00 0.00 0.00
58 6/13/2063 0.00 25,271.51 - 0.00 0.00 0.00 0.00
59 6/13/2064 0.00 25,271.51 - 0.00 0.00 0.00 0.00
60 6/13/2065 0.00 25,271.51 - 0.00 0.00 0.00 0.00
61 6/13/2066 0.00 25,271.51 - 0.00 0.00 0.00 0.00
62 6/13/2067 0.00 25,271.51 - 0.00 0.00 0.00 0.00
63 6/13/2068 0.00 25,271.51 - 0.00 0.00 0.00 0.00
64 6/13/2069 0.00 25,271.51 - 0.00 0.00 0.00 0.00
65 6/13/2070 0.00 25,271.51 - 0.00 0.00 0.00 0.00
66 6/13/2071 0.00 25,271.51 - 0.00 0.00 0.00 0.00
67 6/13/2072 0.00 25,271.51 - 0.00 0.00 0.00 0.00
68 6/13/2073 0.00 25,271.51 - 0.00 0.00 0.00 0.00
69 6/13/2074 0.00 25,271.51 - 0.00 0.00 0.00 0.00
70 6/13/2075 0.00 25,271.51 - 0.00 0.00 0.00 0.00
71 6/13/2076 0.00 25,271.51 - 0.00 0.00 0.00 0.00
72 6/13/2077 0.00 25,271.51 - 0.00 0.00 0.00 0.00
73 6/13/2078 0.00 25,271.51 - 0.00 0.00 0.00 0.00
74 6/13/2079 0.00 25,271.51 - 0.00 0.00 0.00 0.00
75 6/13/2080 0.00 25,271.51 - 0.00 0.00 0.00 0.00
76 6/13/2081 0.00 25,271.51 - 0.00 0.00 0.00 0.00
77 6/13/2082 0.00 25,271.51 - 0.00 0.00 0.00 0.00
78 6/13/2083 0.00 25,271.51 - 0.00 0.00 0.00 0.00
79 6/13/2084 0.00 25,271.51 - 0.00 0.00 0.00 0.00
80 6/13/2085 0.00 25,271.51 - 0.00 0.00 0.00 0.00
81 6/13/2086 0.00 25,271.51 - 0.00 0.00 0.00 0.00
82 6/13/2087 0.00 25,271.51 - 0.00 0.00 0.00 0.00
83 6/13/2088 0.00 25,271.51 - 0.00 0.00 0.00 0.00
84 6/13/2089 0.00 25,271.51 - 0.00 0.00 0.00 0.00
85 6/13/2090 0.00 25,271.51 - 0.00 0.00 0.00 0.00
86 6/13/2091 0.00 25,271.51 - 0.00 0.00 0.00 0.00
87 6/13/2092 0.00 25,271.51 - 0.00 0.00 0.00 0.00
88 6/13/2093 0.00 25,271.51 - 0.00 0.00 0.00 0.00
89 6/13/2094 0.00 25,271.51 - 0.00 0.00 0.00 0.00
90 6/13/2095 0.00 25,271.51 - 0.00 0.00 0.00 0.00
91 6/13/2096 0.00 25,271.51 - 0.00 0.00 0.00 0.00
92 6/13/2097 0.00 25,271.51 - 0.00 0.00 0.00 0.00
93 6/13/2098 0.00 25,271.51 - 0.00 0.00 0.00 0.00
94 6/13/2099 0.00 25,271.51 - 0.00 0.00 0.00 0.00
95 6/13/2100 0.00 25,271.51 - 0.00 0.00 0.00 0.00
96 6/13/2101 0.00 25,271.51 - 0.00 0.00 0.00 0.00
97 6/13/2102 0.00 25,271.51 - 0.00 0.00 0.00 0.00
98 6/13/2103 0.00 25,271.51 - 0.00 0.00 0.00 0.00
99 6/13/2104 0.00 25,271.51 - 0.00 0.00 0.00 0.00
100 6/13/2105 0.00 25,271.51 - 0.00 0.00 0.00 0.00
101 6/13/2106 0.00 25,271.51 - 0.00 0.00 0.00 0.00
102 6/13/2107 0.00 25,271.51 - 0.00 0.00 0.00 0.00
103 6/13/2108 0.00 25,271.51 - 0.00 0.00 0.00 0.00
104 6/13/2109 0.00 25,271.51 - 0.00 0.00 0.00 0.00
105 6/13/2110 0.00 25,271.51 - 0.00 0.00 0.00 0.00
106 6/13/2111 0.00 25,271.51 - 0.00 0.00 0.00 0.00
107 6/13/2112 0.00 25,271.51 - 0.00 0.00 0.00 0.00
108 6/13/2113 0.00 25,271.51 - 0.00 0.00 0.00 0.00
109 6/13/2114 0.00 25,271.51 - 0.00 0.00 0.00 0.00
110 6/13/2115 0.00 25,271.51 - 0.00 0.00 0.00 0.00
111 6/13/2116 0.00 25,271.51 - 0.00 0.00 0.00 0.00
112 6/13/2117 0.00 25,271.51 - 0.00 0.00 0.00 0.00
113 6/13/2118 0.00 25,271.51 - 0.00 0.00 0.00 0.00
114 6/13/2119 0.00 25,271.51 - 0.00 0.00 0.00 0.00
115 6/13/2120 0.00 25,271.51 - 0.00 0.00 0.00 0.00
116 6/13/2121 0.00 25,271.51 - 0.00 0.00 0.00 0.00
117 6/13/2122 0.00 25,271.51 - 0.00 0.00 0.00 0.00
118 6/13/2123 0.00 25,271.51 - 0.00 0.00 0.00 0.00
 Schedule Extra
Pmt Payment Beginning d Paymen Total Principa Ending
No. Date Balance Payment t Payment l Interest Balance
119 6/13/2124 0.00 25,271.51 - 0.00 0.00 0.00 0.00
120 6/13/2125 0.00 25,271.51 - 0.00 0.00 0.00 0.00
121 6/13/2126 0.00 25,271.51 - 0.00 0.00 0.00 0.00
122 6/13/2127 0.00 25,271.51 - 0.00 0.00 0.00 0.00
123 6/13/2128 0.00 25,271.51 - 0.00 0.00 0.00 0.00
124 6/13/2129 0.00 25,271.51 - 0.00 0.00 0.00 0.00
125 6/13/2130 0.00 25,271.51 - 0.00 0.00 0.00 0.00
126 6/13/2131 0.00 25,271.51 - 0.00 0.00 0.00 0.00
127 6/13/2132 0.00 25,271.51 - 0.00 0.00 0.00 0.00
128 6/13/2133 0.00 25,271.51 - 0.00 0.00 0.00 0.00
129 6/13/2134 0.00 25,271.51 - 0.00 0.00 0.00 0.00
130 6/13/2135 0.00 25,271.51 - 0.00 0.00 0.00 0.00
131 6/13/2136 0.00 25,271.51 - 0.00 0.00 0.00 0.00
132 6/13/2137 0.00 25,271.51 - 0.00 0.00 0.00 0.00
133 6/13/2138 0.00 25,271.51 - 0.00 0.00 0.00 0.00
134 6/13/2139 0.00 25,271.51 - 0.00 0.00 0.00 0.00
135 6/13/2140 0.00 25,271.51 - 0.00 0.00 0.00 0.00
136 6/13/2141 0.00 25,271.51 - 0.00 0.00 0.00 0.00
137 6/13/2142 0.00 25,271.51 - 0.00 0.00 0.00 0.00
138 6/13/2143 0.00 25,271.51 - 0.00 0.00 0.00 0.00
139 6/13/2144 0.00 25,271.51 - 0.00 0.00 0.00 0.00
140 6/13/2145 0.00 25,271.51 - 0.00 0.00 0.00 0.00
141 6/13/2146 0.00 25,271.51 - 0.00 0.00 0.00 0.00
142 6/13/2147 0.00 25,271.51 - 0.00 0.00 0.00 0.00
143 6/13/2148 0.00 25,271.51 - 0.00 0.00 0.00 0.00
144 6/13/2149 0.00 25,271.51 - 0.00 0.00 0.00 0.00
145 6/13/2150 0.00 25,271.51 - 0.00 0.00 0.00 0.00
146 6/13/2151 0.00 25,271.51 - 0.00 0.00 0.00 0.00
147 6/13/2152 0.00 25,271.51 - 0.00 0.00 0.00 0.00
148 6/13/2153 0.00 25,271.51 - 0.00 0.00 0.00 0.00
149 6/13/2154 0.00 25,271.51 - 0.00 0.00 0.00 0.00
150 6/13/2155 0.00 25,271.51 - 0.00 0.00 0.00 0.00
151 6/13/2156 0.00 25,271.51 - 0.00 0.00 0.00 0.00
152 6/13/2157 0.00 25,271.51 - 0.00 0.00 0.00 0.00
153 6/13/2158 0.00 25,271.51 - 0.00 0.00 0.00 0.00
154 6/13/2159 0.00 25,271.51 - 0.00 0.00 0.00 0.00
155 6/13/2160 0.00 25,271.51 - 0.00 0.00 0.00 0.00
156 6/13/2161 0.00 25,271.51 - 0.00 0.00 0.00 0.00
157 6/13/2162 0.00 25,271.51 - 0.00 0.00 0.00 0.00
158 6/13/2163 0.00 25,271.51 - 0.00 0.00 0.00 0.00
159 6/13/2164 0.00 25,271.51 - 0.00 0.00 0.00 0.00
160 6/13/2165 0.00 25,271.51 - 0.00 0.00 0.00 0.00
161 6/13/2166 0.00 25,271.51 - 0.00 0.00 0.00 0.00
162 6/13/2167 0.00 25,271.51 - 0.00 0.00 0.00 0.00
163 6/13/2168 0.00 25,271.51 - 0.00 0.00 0.00 0.00
164 6/13/2169 0.00 25,271.51 - 0.00 0.00 0.00 0.00
165 6/13/2170 0.00 25,271.51 - 0.00 0.00 0.00 0.00
166 6/13/2171 0.00 25,271.51 - 0.00 0.00 0.00 0.00
167 6/13/2172 0.00 25,271.51 - 0.00 0.00 0.00 0.00
168 6/13/2173 0.00 25,271.51 - 0.00 0.00 0.00 0.00
169 6/13/2174 0.00 25,271.51 - 0.00 0.00 0.00 0.00
170 6/13/2175 0.00 25,271.51 - 0.00 0.00 0.00 0.00
171 6/13/2176 0.00 25,271.51 - 0.00 0.00 0.00 0.00
172 6/13/2177 0.00 25,271.51 - 0.00 0.00 0.00 0.00
173 6/13/2178 0.00 25,271.51 - 0.00 0.00 0.00 0.00
174 6/13/2179 0.00 25,271.51 - 0.00 0.00 0.00 0.00
175 6/13/2180 0.00 25,271.51 - 0.00 0.00 0.00 0.00
176 6/13/2181 0.00 25,271.51 - 0.00 0.00 0.00 0.00
177 6/13/2182 0.00 25,271.51 - 0.00 0.00 0.00 0.00
178 6/13/2183 0.00 25,271.51 - 0.00 0.00 0.00 0.00
179 6/13/2184 0.00 25,271.51 - 0.00 0.00 0.00 0.00
180 6/13/2185 0.00 25,271.51 - 0.00 0.00 0.00 0.00
181 6/13/2186 0.00 25,271.51 - 0.00 0.00 0.00 0.00
182 6/13/2187 0.00 25,271.51 - 0.00 0.00 0.00 0.00
183 6/13/2188 0.00 25,271.51 - 0.00 0.00 0.00 0.00
184 6/13/2189 0.00 25,271.51 - 0.00 0.00 0.00 0.00
185 6/13/2190 0.00 25,271.51 - 0.00 0.00 0.00 0.00
 Schedule Extra
Pmt Payment Beginning d Paymen Total Principa Ending
No. Date Balance Payment t Payment l Interest Balance
186 6/13/2191 0.00 25,271.51 - 0.00 0.00 0.00 0.00
187 6/13/2192 0.00 25,271.51 - 0.00 0.00 0.00 0.00
188 6/13/2193 0.00 25,271.51 - 0.00 0.00 0.00 0.00
189 6/13/2194 0.00 25,271.51 - 0.00 0.00 0.00 0.00
190 6/13/2195 0.00 25,271.51 - 0.00 0.00 0.00 0.00
191 6/13/2196 0.00 25,271.51 - 0.00 0.00 0.00 0.00
192 6/13/2197 0.00 25,271.51 - 0.00 0.00 0.00 0.00
193 6/13/2198 0.00 25,271.51 - 0.00 0.00 0.00 0.00
194 6/13/2199 0.00 25,271.51 - 0.00 0.00 0.00 0.00
195 6/13/2200 0.00 25,271.51 - 0.00 0.00 0.00 0.00
196 6/13/2201 0.00 25,271.51 - 0.00 0.00 0.00 0.00
197 6/13/2202 0.00 25,271.51 - 0.00 0.00 0.00 0.00
198 6/13/2203 0.00 25,271.51 - 0.00 0.00 0.00 0.00
199 6/13/2204 0.00 25,271.51 - 0.00 0.00 0.00 0.00
200 6/13/2205 0.00 25,271.51 - 0.00 0.00 0.00 0.00
201 6/13/2206 0.00 25,271.51 - 0.00 0.00 0.00 0.00
202 6/13/2207 0.00 25,271.51 - 0.00 0.00 0.00 0.00
203 6/13/2208 0.00 25,271.51 - 0.00 0.00 0.00 0.00
204 6/13/2209 0.00 25,271.51 - 0.00 0.00 0.00 0.00
205 6/13/2210 0.00 25,271.51 - 0.00 0.00 0.00 0.00
206 6/13/2211 0.00 25,271.51 - 0.00 0.00 0.00 0.00
207 6/13/2212 0.00 25,271.51 - 0.00 0.00 0.00 0.00
208 6/13/2213 0.00 25,271.51 - 0.00 0.00 0.00 0.00
209 6/13/2214 0.00 25,271.51 - 0.00 0.00 0.00 0.00
210 6/13/2215 0.00 25,271.51 - 0.00 0.00 0.00 0.00
211 6/13/2216 0.00 25,271.51 - 0.00 0.00 0.00 0.00
212 6/13/2217 0.00 25,271.51 - 0.00 0.00 0.00 0.00
213 6/13/2218 0.00 25,271.51 - 0.00 0.00 0.00 0.00
214 6/13/2219 0.00 25,271.51 - 0.00 0.00 0.00 0.00
215 6/13/2220 0.00 25,271.51 - 0.00 0.00 0.00 0.00
216 6/13/2221 0.00 25,271.51 - 0.00 0.00 0.00 0.00
217 6/13/2222 0.00 25,271.51 - 0.00 0.00 0.00 0.00
218 6/13/2223 0.00 25,271.51 - 0.00 0.00 0.00 0.00
219 6/13/2224 0.00 25,271.51 - 0.00 0.00 0.00 0.00
220 6/13/2225 0.00 25,271.51 - 0.00 0.00 0.00 0.00
221 6/13/2226 0.00 25,271.51 - 0.00 0.00 0.00 0.00
222 6/13/2227 0.00 25,271.51 - 0.00 0.00 0.00 0.00
223 6/13/2228 0.00 25,271.51 - 0.00 0.00 0.00 0.00
224 6/13/2229 0.00 25,271.51 - 0.00 0.00 0.00 0.00
225 6/13/2230 0.00 25,271.51 - 0.00 0.00 0.00 0.00
226 6/13/2231 0.00 25,271.51 - 0.00 0.00 0.00 0.00
227 6/13/2232 0.00 25,271.51 - 0.00 0.00 0.00 0.00
228 6/13/2233 0.00 25,271.51 - 0.00 0.00 0.00 0.00
229 6/13/2234 0.00 25,271.51 - 0.00 0.00 0.00 0.00
230 6/13/2235 0.00 25,271.51 - 0.00 0.00 0.00 0.00
231 6/13/2236 0.00 25,271.51 - 0.00 0.00 0.00 0.00
232 6/13/2237 0.00 25,271.51 - 0.00 0.00 0.00 0.00
233 6/13/2238 0.00 25,271.51 - 0.00 0.00 0.00 0.00
234 6/13/2239 0.00 25,271.51 - 0.00 0.00 0.00 0.00
235 6/13/2240 0.00 25,271.51 - 0.00 0.00 0.00 0.00
236 6/13/2241 0.00 25,271.51 - 0.00 0.00 0.00 0.00
237 6/13/2242 0.00 25,271.51 - 0.00 0.00 0.00 0.00
238 6/13/2243 0.00 25,271.51 - 0.00 0.00 0.00 0.00
239 6/13/2244 0.00 25,271.51 - 0.00 0.00 0.00 0.00
240 6/13/2245 0.00 25,271.51 - 0.00 0.00 0.00 0.00
241 6/13/2246 0.00 25,271.51 - 0.00 0.00 0.00 0.00
242 6/13/2247 0.00 25,271.51 - 0.00 0.00 0.00 0.00
243 6/13/2248 0.00 25,271.51 - 0.00 0.00 0.00 0.00
244 6/13/2249 0.00 25,271.51 - 0.00 0.00 0.00 0.00
245 6/13/2250 0.00 25,271.51 - 0.00 0.00 0.00 0.00
246 6/13/2251 0.00 25,271.51 - 0.00 0.00 0.00 0.00
247 6/13/2252 0.00 25,271.51 - 0.00 0.00 0.00 0.00
248 6/13/2253 0.00 25,271.51 - 0.00 0.00 0.00 0.00
249 6/13/2254 0.00 25,271.51 - 0.00 0.00 0.00 0.00
250 6/13/2255 0.00 25,271.51 - 0.00 0.00 0.00 0.00
251 6/13/2256 0.00 25,271.51 - 0.00 0.00 0.00 0.00
252 6/13/2257 0.00 25,271.51 - 0.00 0.00 0.00 0.00
 Schedule Extra
Pmt Payment Beginning d Paymen Total Principa Ending
No. Date Balance Payment t Payment l Interest Balance
253 6/13/2258 0.00 25,271.51 - 0.00 0.00 0.00 0.00
254 6/13/2259 0.00 25,271.51 - 0.00 0.00 0.00 0.00
255 6/13/2260 0.00 25,271.51 - 0.00 0.00 0.00 0.00
256 6/13/2261 0.00 25,271.51 - 0.00 0.00 0.00 0.00
257 6/13/2262 0.00 25,271.51 - 0.00 0.00 0.00 0.00
258 6/13/2263 0.00 25,271.51 - 0.00 0.00 0.00 0.00
259 6/13/2264 0.00 25,271.51 - 0.00 0.00 0.00 0.00
260 6/13/2265 0.00 25,271.51 - 0.00 0.00 0.00 0.00
261 6/13/2266 0.00 25,271.51 - 0.00 0.00 0.00 0.00
262 6/13/2267 0.00 25,271.51 - 0.00 0.00 0.00 0.00
263 6/13/2268 0.00 25,271.51 - 0.00 0.00 0.00 0.00
264 6/13/2269 0.00 25,271.51 - 0.00 0.00 0.00 0.00
265 6/13/2270 0.00 25,271.51 - 0.00 0.00 0.00 0.00
266 6/13/2271 0.00 25,271.51 - 0.00 0.00 0.00 0.00
267 6/13/2272 0.00 25,271.51 - 0.00 0.00 0.00 0.00
268 6/13/2273 0.00 25,271.51 - 0.00 0.00 0.00 0.00
269 6/13/2274 0.00 25,271.51 - 0.00 0.00 0.00 0.00
270 6/13/2275 0.00 25,271.51 - 0.00 0.00 0.00 0.00
271 6/13/2276 0.00 25,271.51 - 0.00 0.00 0.00 0.00
272 6/13/2277 0.00 25,271.51 - 0.00 0.00 0.00 0.00
273 6/13/2278 0.00 25,271.51 - 0.00 0.00 0.00 0.00
274 6/13/2279 0.00 25,271.51 - 0.00 0.00 0.00 0.00
275 6/13/2280 0.00 25,271.51 - 0.00 0.00 0.00 0.00
276 6/13/2281 0.00 25,271.51 - 0.00 0.00 0.00 0.00
277 6/13/2282 0.00 25,271.51 - 0.00 0.00 0.00 0.00
278 6/13/2283 0.00 25,271.51 - 0.00 0.00 0.00 0.00
279 6/13/2284 0.00 25,271.51 - 0.00 0.00 0.00 0.00
280 6/13/2285 0.00 25,271.51 - 0.00 0.00 0.00 0.00
281 6/13/2286 0.00 25,271.51 - 0.00 0.00 0.00 0.00
282 6/13/2287 0.00 25,271.51 - 0.00 0.00 0.00 0.00
283 6/13/2288 0.00 25,271.51 - 0.00 0.00 0.00 0.00
284 6/13/2289 0.00 25,271.51 - 0.00 0.00 0.00 0.00
285 6/13/2290 0.00 25,271.51 - 0.00 0.00 0.00 0.00
286 6/13/2291 0.00 25,271.51 - 0.00 0.00 0.00 0.00
287 6/13/2292 0.00 25,271.51 - 0.00 0.00 0.00 0.00
288 6/13/2293 0.00 25,271.51 - 0.00 0.00 0.00 0.00
289 6/13/2294 0.00 25,271.51 - 0.00 0.00 0.00 0.00
290 6/13/2295 0.00 25,271.51 - 0.00 0.00 0.00 0.00
291 6/13/2296 0.00 25,271.51 - 0.00 0.00 0.00 0.00
292 6/13/2297 0.00 25,271.51 - 0.00 0.00 0.00 0.00
293 6/13/2298 0.00 25,271.51 - 0.00 0.00 0.00 0.00
294 6/13/2299 0.00 25,271.51 - 0.00 0.00 0.00 0.00
295 6/13/2300 0.00 25,271.51 - 0.00 0.00 0.00 0.00
296 6/13/2301 0.00 25,271.51 - 0.00 0.00 0.00 0.00
297 6/13/2302 0.00 25,271.51 - 0.00 0.00 0.00 0.00
298 6/13/2303 0.00 25,271.51 - 0.00 0.00 0.00 0.00
299 6/13/2304 0.00 25,271.51 - 0.00 0.00 0.00 0.00
300 6/13/2305 0.00 25,271.51 - 0.00 0.00 0.00 0.00
301 6/13/2306 0.00 25,271.51 - 0.00 0.00 0.00 0.00
302 6/13/2307 0.00 25,271.51 - 0.00 0.00 0.00 0.00
303 6/13/2308 0.00 25,271.51 - 0.00 0.00 0.00 0.00
304 6/13/2309 0.00 25,271.51 - 0.00 0.00 0.00 0.00
305 6/13/2310 0.00 25,271.51 - 0.00 0.00 0.00 0.00
306 6/13/2311 0.00 25,271.51 - 0.00 0.00 0.00 0.00
307 6/13/2312 0.00 25,271.51 - 0.00 0.00 0.00 0.00
308 6/13/2313 0.00 25,271.51 - 0.00 0.00 0.00 0.00
309 6/13/2314 0.00 25,271.51 - 0.00 0.00 0.00 0.00
310 6/13/2315 0.00 25,271.51 - 0.00 0.00 0.00 0.00
311 6/13/2316 0.00 25,271.51 - 0.00 0.00 0.00 0.00
312 6/13/2317 0.00 25,271.51 - 0.00 0.00 0.00 0.00
313 6/13/2318 0.00 25,271.51 - 0.00 0.00 0.00 0.00
314 6/13/2319 0.00 25,271.51 - 0.00 0.00 0.00 0.00
315 6/13/2320 0.00 25,271.51 - 0.00 0.00 0.00 0.00
316 6/13/2321 0.00 25,271.51 - 0.00 0.00 0.00 0.00
317 6/13/2322 0.00 25,271.51 - 0.00 0.00 0.00 0.00
318 6/13/2323 0.00 25,271.51 - 0.00 0.00 0.00 0.00
319 6/13/2324 0.00 25,271.51 - 0.00 0.00 0.00 0.00
 Schedule Extra
Pmt Payment Beginning d Paymen Total Principa Ending
No. Date Balance Payment t Payment l Interest Balance
320 6/13/2325 0.00 25,271.51 - 0.00 0.00 0.00 0.00
321 6/13/2326 0.00 25,271.51 - 0.00 0.00 0.00 0.00
322 6/13/2327 0.00 25,271.51 - 0.00 0.00 0.00 0.00
323 6/13/2328 0.00 25,271.51 - 0.00 0.00 0.00 0.00
324 6/13/2329 0.00 25,271.51 - 0.00 0.00 0.00 0.00
325 6/13/2330 0.00 25,271.51 - 0.00 0.00 0.00 0.00
326 6/13/2331 0.00 25,271.51 - 0.00 0.00 0.00 0.00
327 6/13/2332 0.00 25,271.51 - 0.00 0.00 0.00 0.00
328 6/13/2333 0.00 25,271.51 - 0.00 0.00 0.00 0.00
329 6/13/2334 0.00 25,271.51 - 0.00 0.00 0.00 0.00
330 6/13/2335 0.00 25,271.51 - 0.00 0.00 0.00 0.00
331 6/13/2336 0.00 25,271.51 - 0.00 0.00 0.00 0.00
332 6/13/2337 0.00 25,271.51 - 0.00 0.00 0.00 0.00
333 6/13/2338 0.00 25,271.51 - 0.00 0.00 0.00 0.00
334 6/13/2339 0.00 25,271.51 - 0.00 0.00 0.00 0.00
335 6/13/2340 0.00 25,271.51 - 0.00 0.00 0.00 0.00
336 6/13/2341 0.00 25,271.51 - 0.00 0.00 0.00 0.00
337 6/13/2342 0.00 25,271.51 - 0.00 0.00 0.00 0.00
338 6/13/2343 0.00 25,271.51 - 0.00 0.00 0.00 0.00
339 6/13/2344 0.00 25,271.51 - 0.00 0.00 0.00 0.00
340 6/13/2345 0.00 25,271.51 - 0.00 0.00 0.00 0.00
341 6/13/2346 0.00 25,271.51 - 0.00 0.00 0.00 0.00
342 6/13/2347 0.00 25,271.51 - 0.00 0.00 0.00 0.00
343 6/13/2348 0.00 25,271.51 - 0.00 0.00 0.00 0.00
344 6/13/2349 0.00 25,271.51 - 0.00 0.00 0.00 0.00
345 6/13/2350 0.00 25,271.51 - 0.00 0.00 0.00 0.00
346 6/13/2351 0.00 25,271.51 - 0.00 0.00 0.00 0.00
347 6/13/2352 0.00 25,271.51 - 0.00 0.00 0.00 0.00
348 6/13/2353 0.00 25,271.51 - 0.00 0.00 0.00 0.00
349 6/13/2354 0.00 25,271.51 - 0.00 0.00 0.00 0.00
350 6/13/2355 0.00 25,271.51 - 0.00 0.00 0.00 0.00
351 6/13/2356 0.00 25,271.51 - 0.00 0.00 0.00 0.00
352 6/13/2357 0.00 25,271.51 - 0.00 0.00 0.00 0.00
353 6/13/2358 0.00 25,271.51 - 0.00 0.00 0.00 0.00
354 6/13/2359 0.00 25,271.51 - 0.00 0.00 0.00 0.00
355 6/13/2360 0.00 25,271.51 - 0.00 0.00 0.00 0.00
356 6/13/2361 0.00 25,271.51 - 0.00 0.00 0.00 0.00
357 6/13/2362 0.00 25,271.51 - 0.00 0.00 0.00 0.00
358 6/13/2363 0.00 25,271.51 - 0.00 0.00 0.00 0.00
359 6/13/2364 0.00 25,271.51 - 0.00 0.00 0.00 0.00
360 6/13/2365 0.00 25,271.51 - 0.00 0.00 0.00 0.00
 Grant's Investment Property Solutions
www.gips.com.au

$2,000,000.00 Loan Balance

Property Value
$1,800,000.00 Estimate Value after CGT

Estimate Value after CGT and Loan Payout

$1,600,000.00

$1,400,000.00

$1,200,000.00

$1,000,000.00

$800,000.00

$600,000.00

$400,000.00

$200,000.00

$0.00
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22
Yr 1 $257,919.07 $318,000.00 $309,000.00 $51,080.93
Yr 2 $121,204.99 $337,080.00 $318,540.00 $197,335.01
Yr 3 $0.00 $357,304.80 $328,652.40 $328,652.40
Yr 4 $0.00 $378,743.09 $339,371.54 $339,371.54
Yr 5 $0.00 $401,467.67 $350,733.84 $350,733.84
Yr 6 $0.00 $425,555.73 $362,777.87 $362,777.87
Yr 7 $0.00 $451,089.08 $375,544.54 $375,544.54
Yr 8 $0.00 $478,154.42 $389,077.21 $389,077.21
Yr 9 $0.00 $506,843.69 $403,421.84 $403,421.84
Yr 10 $0.00 $537,254.31 $418,627.15 $418,627.15
Yr 11 $0.00 $569,489.57 $434,744.78 $434,744.78
Yr 12 $0.00 $603,658.94 $451,829.47 $451,829.47
Yr 13 $0.00 $639,878.48 $469,939.24 $469,939.24
Yr 14 $0.00 $678,271.19 $489,135.59 $489,135.59
Yr 15 $0.00 $718,967.46 $509,483.73 $509,483.73
Yr 16 $0.00 $762,105.51 $531,052.75 $531,052.75
Yr 17 $0.00 $807,831.84 $553,915.92 $553,915.92
Yr 18 $0.00 $856,301.75 $578,150.87 $578,150.87
Yr 19 $0.00 $907,679.85 $603,839.93 $603,839.93
Yr 20 $0.00 $962,140.64 $631,070.32 $631,070.32
Yr 21 $0.00 $1,019,869.08 $659,934.54 $659,934.54
Yr 22 $0.00 $1,081,061.22 $690,530.61 $690,530.61
Yr 23 $0.00 $1,145,924.90 $722,962.45 $722,962.45
Yr 24 $0.00 $1,214,680.39 $757,340.20 $757,340.20
Yr 25 $0.00 $1,287,561.22 $793,780.61 $793,780.61
Yr 26 $0.00 $1,364,814.89 $832,407.44 $832,407.44
Yr 27 $0.00 $1,446,703.78 $873,351.89 $873,351.89
Yr 28 $0.00 $1,533,506.01 $916,753.00 $916,753.00
Yr 29 $0.00 $1,625,516.37 $962,758.18 $962,758.18
Yr 30 $0.00 $1,723,047.35 $1,011,523.68 $1,011,523.68
perty Solutions
s.com.au

16 17 18 19 20 21 22 23 24 25 26 27 28 29 30