C|x 1.

2
Amortization
Schedule
Variable / Fixed Rate

Period Outstanding Fixed Variable Monthly Rental Life Takaful Monthly Rental Closing
Fixed Rentals Rental Rental Premium with Life Takaful Balance

1 1,460,000 2,948 4,550 7,498 253 7,752 1,457,052

2 1,457,052 2,957 4,541 7,498 253 7,752 1,454,095
3 1,454,095 2,966 4,532 7,498 253 7,752 1,451,128
4 1,451,128 2,976 4,523 7,498 253 7,752 1,448,153
5 1,448,153 2,985 4,513 7,498 253 7,752 1,445,168
6 1,445,168 2,994 4,504 7,498 253 7,752 1,442,173
7 1,442,173 3,004 4,495 7,498 253 7,752 1,439,170
8 1,439,170 3,013 4,485 7,498 253 7,752 1,436,157
9 1,436,157 3,022 4,476 7,498 253 7,752 1,433,134
10 1,433,134 3,032 4,467 7,498 253 7,752 1,430,103
11 1,430,103 3,041 4,457 7,498 253 7,752 1,427,061
12 1,427,061 3,051 4,448 7,498 253 7,752 1,424,011
13 1,424,011 3,060 4,438 7,498 253 7,752 1,420,951
14 1,420,951 3,070 4,429 7,498 253 7,752 1,417,881
15 1,417,881 3,079 4,419 7,498 253 7,752 1,414,802
16 1,414,802 3,089 4,409 7,498 253 7,752 1,411,713
17 1,411,713 3,099 4,400 7,498 253 7,752 1,408,614
18 1,408,614 3,108 4,390 7,498 253 7,752 1,405,506
19 1,405,506 3,118 4,380 7,498 253 7,752 1,402,388
20 1,402,388 3,128 4,371 7,498 253 7,752 1,399,260
21 1,399,260 3,137 4,361 7,498 253 7,752 1,396,123
22 1,396,123 3,147 4,351 7,498 253 7,752 1,392,976
23 1,392,976 3,157 4,341 7,498 253 7,752 1,389,819
24 1,389,819 3,167 4,332 7,498 253 7,752 1,386,652
25 1,386,652 3,177 4,322 7,498 253 7,752 1,383,476
26 1,383,476 3,187 4,312 7,498 253 7,752 1,380,289
27 1,380,289 3,196 4,302 7,498 253 7,752 1,377,093
28 1,377,093 3,206 4,292 7,498 253 7,752 1,373,886
29 1,373,886 3,216 4,282 7,498 253 7,752 1,370,670
30 1,370,670 3,226 4,272 7,498 253 7,752 1,367,443
31 1,367,443 3,237 4,262 7,498 253 7,752 1,364,207
32 1,364,207 3,247 4,252 7,498 253 7,752 1,360,960
33 1,360,960 3,257 4,242 7,498 253 7,752 1,357,703
34 1,357,703 3,267 4,232 7,498 253 7,752 1,354,437
35 1,354,437 3,277 4,221 7,498 253 7,752 1,351,160
36 1,351,160 3,287 4,211 7,498 253 7,752 1,347,872
37 1,347,872 3,298 4,201 7,498 253 7,752 1,344,575
38 1,344,575 3,308 4,191 7,498 253 7,752 1,341,267
39 1,341,267 3,318 4,180 7,498 253 7,752 1,337,949
40 1,337,949 3,328 4,170 7,498 253 7,752 1,334,621
41 1,334,621 3,339 4,160 7,498 253 7,752 1,331,282
42 1,331,282 3,349 4,149 7,498 253 7,752 1,327,933

Page 1 of 7
 C|x 1.2
Amortization
Schedule
Variable / Fixed Rate

Period Outstanding Fixed Variable Monthly Rental Life Takaful Monthly Rental Closing
Fixed Rentals Rental Rental Premium with Life Takaful Balance

43 1,327,933 3,360 4,139 7,498 253 7,752 1,324,573

44 1,324,573 3,370 4,128 7,498 253 7,752 1,321,203
45 1,321,203 3,381 4,118 7,498 253 7,752 1,317,822
46 1,317,822 3,391 4,107 7,498 253 7,752 1,314,431
47 1,314,431 3,402 4,097 7,498 253 7,752 1,311,029
48 1,311,029 3,412 4,086 7,498 253 7,752 1,307,617
49 1,307,617 3,423 4,075 7,498 253 7,752 1,304,194
50 1,304,194 3,434 4,065 7,498 253 7,752 1,300,760
51 1,300,760 3,444 4,054 7,498 253 7,752 1,297,316
52 1,297,316 3,455 4,043 7,498 253 7,752 1,293,861
53 1,293,861 3,466 4,033 7,498 253 7,752 1,290,395
54 1,290,395 3,477 4,022 7,498 253 7,752 1,286,918
55 1,286,918 3,487 4,011 7,498 253 7,752 1,283,431
56 1,283,431 3,498 4,000 7,498 253 7,752 1,279,933
57 1,279,933 3,509 3,989 7,498 253 7,752 1,276,423
58 1,276,423 3,520 3,978 7,498 253 7,752 1,272,903
59 1,272,903 3,531 3,967 7,498 253 7,752 1,269,372
60 1,269,372 3,542 3,956 7,498 253 7,752 1,265,830
61 1,265,830 3,553 3,945 7,498 253 7,752 1,262,277
62 1,262,277 3,564 3,934 7,498 253 7,752 1,258,712
63 1,258,712 3,575 3,923 7,498 253 7,752 1,255,137
64 1,255,137 3,587 3,912 7,498 253 7,752 1,251,550
65 1,251,550 3,598 3,901 7,498 253 7,752 1,247,953
66 1,247,953 3,609 3,889 7,498 253 7,752 1,244,344
67 1,244,344 3,620 3,878 7,498 253 7,752 1,240,724
68 1,240,724 3,631 3,867 7,498 253 7,752 1,237,092
69 1,237,092 3,643 3,856 7,498 253 7,752 1,233,449
70 1,233,449 3,654 3,844 7,498 253 7,752 1,229,795
71 1,229,795 3,666 3,833 7,498 253 7,752 1,226,130
72 1,226,130 3,677 3,821 7,498 253 7,752 1,222,453
73 1,222,453 3,688 3,810 7,498 253 7,752 1,218,765
74 1,218,765 3,700 3,798 7,498 253 7,752 1,215,065
75 1,215,065 3,711 3,787 7,498 253 7,752 1,211,353
76 1,211,353 3,723 3,775 7,498 253 7,752 1,207,630
77 1,207,630 3,735 3,764 7,498 253 7,752 1,203,896
78 1,203,896 3,746 3,752 7,498 253 7,752 1,200,149
79 1,200,149 3,758 3,740 7,498 253 7,752 1,196,391
80 1,196,391 3,770 3,729 7,498 253 7,752 1,192,622
81 1,192,622 3,781 3,717 7,498 253 7,752 1,188,840
82 1,188,840 3,793 3,705 7,498 253 7,752 1,185,047
83 1,185,047 3,805 3,693 7,498 253 7,752 1,181,242
84 1,181,242 3,817 3,682 7,498 253 7,752 1,177,426
85 1,177,426 3,829 3,670 7,498 253 7,752 1,173,597
86 1,173,597 3,841 3,658 7,498 253 7,752 1,169,756
87 1,169,756 3,853 3,646 7,498 253 7,752 1,165,904

Page 2 of 7
 C|x 1.2
Amortization
Schedule
Variable / Fixed Rate

Period Outstanding Fixed Variable Monthly Rental Life Takaful Monthly Rental Closing
Fixed Rentals Rental Rental Premium with Life Takaful Balance

88 1,165,904 3,865 3,634 7,498 253 7,752 1,162,039

89 1,162,039 3,877 3,622 7,498 253 7,752 1,158,162
90 1,158,162 3,889 3,610 7,498 253 7,752 1,154,273
91 1,154,273 3,901 3,597 7,498 253 7,752 1,150,373
92 1,150,373 3,913 3,585 7,498 253 7,752 1,146,460
93 1,146,460 3,925 3,573 7,498 253 7,752 1,142,534
94 1,142,534 3,937 3,561 7,498 253 7,752 1,138,597
95 1,138,597 3,950 3,549 7,498 253 7,752 1,134,647
96 1,134,647 3,962 3,536 7,498 253 7,752 1,130,685
97 1,130,685 3,974 3,524 7,498 253 7,752 1,126,711
98 1,126,711 3,987 3,512 7,498 253 7,752 1,122,724
99 1,122,724 3,999 3,499 7,498 253 7,752 1,118,725
100 1,118,725 4,012 3,487 7,498 253 7,752 1,114,713
101 1,114,713 4,024 3,474 7,498 253 7,752 1,110,689
102 1,110,689 4,037 3,462 7,498 253 7,752 1,106,652
103 1,106,652 4,049 3,449 7,498 253 7,752 1,102,603
104 1,102,603 4,062 3,436 7,498 253 7,752 1,098,541
105 1,098,541 4,075 3,424 7,498 253 7,752 1,094,466
106 1,094,466 4,087 3,411 7,498 253 7,752 1,090,379
107 1,090,379 4,100 3,398 7,498 253 7,752 1,086,279
108 1,086,279 4,113 3,386 7,498 253 7,752 1,082,166
109 1,082,166 4,126 3,373 7,498 253 7,752 1,078,040
110 1,078,040 4,138 3,360 7,498 253 7,752 1,073,902
111 1,073,902 4,151 3,347 7,498 253 7,752 1,069,751
112 1,069,751 4,164 3,334 7,498 253 7,752 1,065,586
113 1,065,586 4,177 3,321 7,498 253 7,752 1,061,409
114 1,061,409 4,190 3,308 7,498 253 7,752 1,057,219
115 1,057,219 4,203 3,295 7,498 253 7,752 1,053,015
116 1,053,015 4,216 3,282 7,498 253 7,752 1,048,799
117 1,048,799 4,230 3,269 7,498 253 7,752 1,044,569
118 1,044,569 4,243 3,256 7,498 253 7,752 1,040,326
119 1,040,326 4,256 3,242 7,498 253 7,752 1,036,070
120 1,036,070 4,269 3,229 7,498 253 7,752 1,031,801
121 1,031,801 4,283 3,216 7,498 253 7,752 1,027,519
122 1,027,519 4,296 3,202 7,498 253 7,752 1,023,223
123 1,023,223 4,309 3,189 7,498 253 7,752 1,018,913
124 1,018,913 4,323 3,176 7,498 253 7,752 1,014,590
125 1,014,590 4,336 3,162 7,498 253 7,752 1,010,254
126 1,010,254 4,350 3,149 7,498 253 7,752 1,005,905
127 1,005,905 4,363 3,135 7,498 253 7,752 1,001,541
128 1,001,541 4,377 3,121 7,498 253 7,752 997,164
129 997,164 4,391 3,108 7,498 253 7,752 992,774
130 992,774 4,404 3,094 7,498 253 7,752 988,370
131 988,370 4,418 3,080 7,498 253 7,752 983,952
132 983,952 4,432 3,067 7,498 253 7,752 979,520

Page 3 of 7
 C|x 1.2
Amortization
Schedule
Variable / Fixed Rate

Period Outstanding Fixed Variable Monthly Rental Life Takaful Monthly Rental Closing
Fixed Rentals Rental Rental Premium with Life Takaful Balance

133 979,520 4,446 3,053 7,498 253 7,752 975,074

134 975,074 4,459 3,039 7,498 253 7,752 970,615
135 970,615 4,473 3,025 7,498 253 7,752 966,142
136 966,142 4,487 3,011 7,498 253 7,752 961,654
137 961,654 4,501 2,997 7,498 253 7,752 957,153
138 957,153 4,515 2,983 7,498 253 7,752 952,638
139 952,638 4,529 2,969 7,498 253 7,752 948,109
140 948,109 4,543 2,955 7,498 253 7,752 943,565
141 943,565 4,558 2,941 7,498 253 7,752 939,008
142 939,008 4,572 2,927 7,498 253 7,752 934,436
143 934,436 4,586 2,912 7,498 253 7,752 929,850
144 929,850 4,600 2,898 7,498 253 7,752 925,249
145 925,249 4,615 2,884 7,498 253 7,752 920,635
146 920,635 4,629 2,869 7,498 253 7,752 916,006
147 916,006 4,643 2,855 7,498 253 7,752 911,362
148 911,362 4,658 2,840 7,498 253 7,752 906,704
149 906,704 4,672 2,826 7,498 253 7,752 902,032
150 902,032 4,687 2,811 7,498 253 7,752 897,345
151 897,345 4,702 2,797 7,498 253 7,752 892,643
152 892,643 4,716 2,782 7,498 253 7,752 887,927
153 887,927 4,731 2,767 7,498 253 7,752 883,196
154 883,196 4,746 2,753 7,498 253 7,752 878,450
155 878,450 4,761 2,738 7,498 253 7,752 873,690
156 873,690 4,775 2,723 7,498 253 7,752 868,914
157 868,914 4,790 2,708 7,498 253 7,752 864,124
158 864,124 4,805 2,693 7,498 253 7,752 859,319
159 859,319 4,820 2,678 7,498 253 7,752 854,499
160 854,499 4,835 2,663 7,498 253 7,752 849,663
161 849,663 4,850 2,648 7,498 253 7,752 844,813
162 844,813 4,865 2,633 7,498 253 7,752 839,948
163 839,948 4,881 2,618 7,498 253 7,752 835,067
164 835,067 4,896 2,603 7,498 253 7,752 830,171
165 830,171 4,911 2,587 7,498 253 7,752 825,260
166 825,260 4,926 2,572 7,498 253 7,752 820,334
167 820,334 4,942 2,557 7,498 253 7,752 815,392
168 815,392 4,957 2,541 7,498 253 7,752 810,435
169 810,435 4,973 2,526 7,498 253 7,752 805,463
170 805,463 4,988 2,510 7,498 253 7,752 800,475
171 800,475 5,004 2,495 7,498 253 7,752 795,471
172 795,471 5,019 2,479 7,498 253 7,752 790,452
173 790,452 5,035 2,464 7,498 253 7,752 785,417
174 785,417 5,050 2,448 7,498 253 7,752 780,367
175 780,367 5,066 2,432 7,498 253 7,752 775,301
176 775,301 5,082 2,416 7,498 253 7,752 770,219
177 770,219 5,098 2,401 7,498 253 7,752 765,121

Page 4 of 7
 C|x 1.2
Amortization
Schedule
Variable / Fixed Rate

Period Outstanding Fixed Variable Monthly Rental Life Takaful Monthly Rental Closing
Fixed Rentals Rental Rental Premium with Life Takaful Balance

178 765,121 5,114 2,385 7,498 253 7,752 760,007

179 760,007 5,130 2,369 7,498 253 7,752 754,877
180 754,877 5,146 2,353 7,498 253 7,752 749,732
181 749,732 5,162 2,337 7,498 253 7,752 744,570
182 744,570 5,178 2,321 7,498 253 7,752 739,392
183 739,392 5,194 2,304 7,498 253 7,752 734,198
184 734,198 5,210 2,288 7,498 253 7,752 728,988
185 728,988 5,226 2,272 7,498 253 7,752 723,762
186 723,762 5,243 2,256 7,498 253 7,752 718,519
187 718,519 5,259 2,239 7,498 253 7,752 713,260
188 713,260 5,275 2,223 7,498 253 7,752 707,985
189 707,985 5,292 2,207 7,498 253 7,752 702,693
190 702,693 5,308 2,190 7,498 253 7,752 697,385
191 697,385 5,325 2,174 7,498 253 7,752 692,060
192 692,060 5,341 2,157 7,498 253 7,752 686,718
193 686,718 5,358 2,140 7,498 253 7,752 681,360
194 681,360 5,375 2,124 7,498 253 7,752 675,985
195 675,985 5,392 2,107 7,498 253 7,752 670,594
196 670,594 5,408 2,090 7,498 253 7,752 665,186
197 665,186 5,425 2,073 7,498 253 7,752 659,760
198 659,760 5,442 2,056 7,498 253 7,752 654,318
199 654,318 5,459 2,039 7,498 253 7,752 648,859
200 648,859 5,476 2,022 7,498 253 7,752 643,383
201 643,383 5,493 2,005 7,498 253 7,752 637,890
202 637,890 5,510 1,988 7,498 253 7,752 632,380
203 632,380 5,527 1,971 7,498 253 7,752 626,852
204 626,852 5,545 1,954 7,498 253 7,752 621,307
205 621,307 5,562 1,936 7,498 253 7,752 615,745
206 615,745 5,579 1,919 7,498 253 7,752 610,166
207 610,166 5,597 1,902 7,498 253 7,752 604,569
208 604,569 5,614 1,884 7,498 253 7,752 598,955
209 598,955 5,632 1,867 7,498 253 7,752 593,324
210 593,324 5,649 1,849 7,498 253 7,752 587,675
211 587,675 5,667 1,832 7,498 253 7,752 582,008
212 582,008 5,684 1,814 7,498 253 7,752 576,323
213 576,323 5,702 1,796 7,498 253 7,752 570,621
214 570,621 5,720 1,778 7,498 253 7,752 564,901
215 564,901 5,738 1,761 7,498 253 7,752 559,163
216 559,163 5,756 1,743 7,498 253 7,752 553,408
217 553,408 5,774 1,725 7,498 253 7,752 547,634
218 547,634 5,792 1,707 7,498 253 7,752 541,843
219 541,843 5,810 1,689 7,498 253 7,752 536,033
220 536,033 5,828 1,671 7,498 253 7,752 530,205
221 530,205 5,846 1,652 7,498 253 7,752 524,359
222 524,359 5,864 1,634 7,498 253 7,752 518,495

Page 5 of 7
 C|x 1.2
Amortization
Schedule
Variable / Fixed Rate

Period Outstanding Fixed Variable Monthly Rental Life Takaful Monthly Rental Closing
Fixed Rentals Rental Rental Premium with Life Takaful Balance

223 518,495 5,882 1,616 7,498 253 7,752 512,613

224 512,613 5,901 1,598 7,498 253 7,752 506,712
225 506,712 5,919 1,579 7,498 253 7,752 500,793
226 500,793 5,938 1,561 7,498 253 7,752 494,855
227 494,855 5,956 1,542 7,498 253 7,752 488,899
228 488,899 5,975 1,524 7,498 253 7,752 482,925
229 482,925 5,993 1,505 7,498 253 7,752 476,932
230 476,932 6,012 1,486 7,498 253 7,752 470,920
231 470,920 6,031 1,468 7,498 253 7,752 464,889
232 464,889 6,049 1,449 7,498 253 7,752 458,839
233 458,839 6,068 1,430 7,498 253 7,752 452,771
234 452,771 6,087 1,411 7,498 253 7,752 446,684
235 446,684 6,106 1,392 7,498 253 7,752 440,578
236 440,578 6,125 1,373 7,498 253 7,752 434,452
237 434,452 6,144 1,354 7,498 253 7,752 428,308
238 428,308 6,163 1,335 7,498 253 7,752 422,145
239 422,145 6,183 1,316 7,498 253 7,752 415,962
240 415,962 6,202 1,296 7,498 253 7,752 409,760
241 409,760 6,221 1,277 7,498 253 7,752 403,539
242 403,539 6,241 1,258 7,498 253 7,752 397,298
243 397,298 6,260 1,238 7,498 253 7,752 391,038
244 391,038 6,280 1,219 7,498 253 7,752 384,758
245 384,758 6,299 1,199 7,498 253 7,752 378,459
246 378,459 6,319 1,180 7,498 253 7,752 372,140
247 372,140 6,339 1,160 7,498 253 7,752 365,802
248 365,802 6,358 1,140 7,498 253 7,752 359,443
249 359,443 6,378 1,120 7,498 253 7,752 353,065
250 353,065 6,398 1,100 7,498 253 7,752 346,667
251 346,667 6,418 1,080 7,498 253 7,752 340,249
252 340,249 6,438 1,060 7,498 253 7,752 333,811
253 333,811 6,458 1,040 7,498 253 7,752 327,353
254 327,353 6,478 1,020 7,498 253 7,752 320,875
255 320,875 6,498 1,000 7,498 253 7,752 314,377
256 314,377 6,519 980 7,498 253 7,752 307,858
257 307,858 6,539 959 7,498 253 7,752 301,320
258 301,320 6,559 939 7,498 253 7,752 294,760
259 294,760 6,580 919 7,498 253 7,752 288,181
260 288,181 6,600 898 7,498 253 7,752 281,580
261 281,580 6,621 878 7,498 253 7,752 274,960
262 274,960 6,641 857 7,498 253 7,752 268,318
263 268,318 6,662 836 7,498 253 7,752 261,656
264 261,656 6,683 815 7,498 253 7,752 254,973
265 254,973 6,704 795 7,498 253 7,752 248,270
266 248,270 6,725 774 7,498 253 7,752 241,545
267 241,545 6,746 753 7,498 253 7,752 234,799

Page 6 of 7
 C|x 1.2
Amortization
Schedule
Variable / Fixed Rate

Period Outstanding Fixed Variable Monthly Rental Life Takaful Monthly Rental Closing
Fixed Rentals Rental Rental Premium with Life Takaful Balance

268 234,799 6,767 732 7,498 253 7,752 228,033

269 228,033 6,788 711 7,498 253 7,752 221,245
270 221,245 6,809 690 7,498 253 7,752 214,436
271 214,436 6,830 668 7,498 253 7,752 207,606
272 207,606 6,851 647 7,498 253 7,752 200,755
273 200,755 6,873 626 7,498 253 7,752 193,882
274 193,882 6,894 604 7,498 253 7,752 186,988
275 186,988 6,916 583 7,498 253 7,752 180,073
276 180,073 6,937 561 7,498 253 7,752 173,135
277 173,135 6,959 540 7,498 253 7,752 166,177
278 166,177 6,980 518 7,498 253 7,752 159,196
279 159,196 7,002 496 7,498 253 7,752 152,194
280 152,194 7,024 474 7,498 253 7,752 145,170
281 145,170 7,046 452 7,498 253 7,752 138,124
282 138,124 7,068 430 7,498 253 7,752 131,056
283 131,056 7,090 408 7,498 253 7,752 123,966
284 123,966 7,112 386 7,498 253 7,752 116,854
285 116,854 7,134 364 7,498 253 7,752 109,720
286 109,720 7,156 342 7,498 253 7,752 102,564
287 102,564 7,179 320 7,498 253 7,752 95,385
288 95,385 7,201 297 7,498 253 7,752 88,184
289 88,184 7,224 275 7,498 253 7,752 80,960
290 80,960 7,246 252 7,498 253 7,752 73,714
291 73,714 7,269 230 7,498 253 7,752 66,446
292 66,446 7,291 207 7,498 253 7,752 59,154
293 59,154 7,314 184 7,498 253 7,752 51,840
294 51,840 7,337 162 7,498 253 7,752 44,504
295 44,504 7,360 139 7,498 253 7,752 37,144
296 37,144 7,383 116 7,498 253 7,752 29,761
297 29,761 7,406 93 7,498 253 7,752 22,356
298 22,356 7,429 70 7,498 253 7,752 14,927
299 14,927 7,452 47 7,498 253 7,752 7,475
300 7,475 7,475 23 7,498 253 7,752 0

Page 7 of 7