| Year 1 - 2.00% |
| Month |
Interest |
Principal |
Total |
Balance |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 2 - 2.00% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 3 - 2.00% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 4 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 5 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 6 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 7 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 8 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 9 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 10 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 11 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 12 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 13 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 14 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 15 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 16 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 17 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 18 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 19 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 20 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 21 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 22 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 23 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 24 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 25 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 26 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 27 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 28 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 29 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
| Year 30 - 2.50% |
| 1 |
$0 |
$0 |
$0 |
$0 |
| 2 |
$0 |
$0 |
$0 |
$0 |
| 3 |
$0 |
$0 |
$0 |
$0 |
| 4 |
$0 |
$0 |
$0 |
$0 |
| 5 |
$0 |
$0 |
$0 |
$0 |
| 6 |
$0 |
$0 |
$0 |
$0 |
| 7 |
$0 |
$0 |
$0 |
$0 |
| 8 |
$0 |
$0 |
$0 |
$0 |
| 9 |
$0 |
$0 |
$0 |
$0 |
| 10 |
$0 |
$0 |
$0 |
$0 |
| 11 |
$0 |
$0 |
$0 |
$0 |
| 12 |
$0 |
$0 |
$0 |
$0 |
The valuation and information published herein are based on certain assumptions, analysis and deductions of data and information available as at the date of publication,
and which are subject to change at any time without notice. The valuation and information published herein are indicative only, and do not amount to a formal valuation by
a licensed appraiser or valuer. The valuation and information may vary from other similar valuation and information provided by other sources because different parties may
use different assumptions and methodology.
Huttons Asia Pte Ltd and its associates and affiliates (“Huttons Group”) do not represent or warrant the completeness, accuracy and correctness of the valuation and information
contained herein. Huttons Group shall not be liable for any loss or damage howsoever arising as a result of any reliance by any person on any valuation or information contained herein.