8/12/2019 Macro Finance for Buying a Home

1/26

Change below inputs

Interest 5%

Total Price 1200000

Down Payment 20.00%

RERA AED 96,000Maintenance general AED 15,000

Internal Maintenance AED 3,000

Early settlement charge 2.0%

Expected Selling yr 1-2 100.0%

Long term appreciation per yr 5.0%

Rent Cost AED 35,000

Rent increase yearly 5.0%

Click here to Run

Down Payment 240000

RERA 960000

Pre Mortgage interest AED 96,000

Monthly pyt for bank AED 15,056

Total Bank Payment AED 3,613,421

Total Interest paid -AED 930,935

Total Payment (+maint) AED 4,642,482

Interest Equity

Year 0

Jan AED 4,000.00 AED 11,056

Feb AED 3,953.93 AED 11,102

Mar AED 3,907.68 AED 11,148

Apr AED 3,861.22 AED 11,195

May AED 3,814.58 AED 11,241

Jun AED 3,767.74 AED 11,288

Jul AED 3,720.71 AED 11,335

Aug AED 3,673.48 AED 11,382

Sep AED 3,626.05 AED 11,430

Oct AED 3,578.43 AED 11,477

Nov AED 3,530.60 AED 11,525

Dec AED 3,482.58 AED 11,573

Jan AED 3,434.36 AED 11,622

Feb AED 3,385.93 AED 11,670Mar AED 3,337.31 AED 11,719

Apr AED 3,288.48 AED 11,767

May AED 3,239.45 AED 11,816

Jun AED 3,190.22 AED 11,866

Jul AED 3,140.78 AED 11,915

Aug AED 3,091.13 AED 11,965

Sep AED 3,041.28 AED 12,015

Oct AED 2,991.21 AED 12,065

Year1

Year2

8/12/2019 Macro Finance for Buying a Home

2/26

Nov AED 2,940.95 AED 12,115

Dec AED 2,890.47 AED 12,165

Jan AED 2,839.78 AED 12,216

Feb AED 2,788.88 AED 12,267

Mar AED 2,737.76 AED 12,318

Apr AED 2,686.44 AED 12,369

May AED 2,634.90 AED 12,421Jun AED 2,583.14 AED 12,473

Jul AED 2,531.17 AED 12,525

Aug AED 2,478.99 AED 12,577

Sep AED 2,426.58 AED 12,629

Oct AED 2,373.96 AED 12,682

Nov AED 2,321.12 AED 12,735

Dec AED 2,268.06 AED 12,788

Jan AED 2,214.78 AED 12,841

Feb AED 2,161.27 AED 12,895

Mar AED 2,107.54 AED 12,948

Apr AED 2,053.59 AED 13,002

May AED 1,999.42 AED 13,057Jun AED 1,945.01 AED 13,111

Jul AED 1,890.38 AED 13,166

Aug AED 1,835.53 AED 13,220

Sep AED 1,780.44 AED 13,275

Oct AED 1,725.13 AED 13,331

Nov AED 1,669.58 AED 13,386

Dec AED 1,613.81 AED 13,442

Jan AED 1,557.80 AED 13,498

Feb AED 1,501.56 AED 13,554

Mar AED 1,445.08 AED 13,611

Apr AED 1,388.37 AED 13,668

May AED 1,331.42 AED 13,725

Jun AED 1,274.23 AED 13,782

Jul AED 1,216.81 AED 13,839

Aug AED 1,159.15 AED 13,897

Sep AED 1,101.24 AED 13,955

Oct AED 1,043.10 AED 14,013

Nov AED 984.71 AED 14,071

Dec AED 926.08 AED 14,130

Jan AED 867.21 AED 14,189

Feb AED 808.09 AED 14,248

Mar AED 748.72 AED 14,307

Apr AED 689.11 AED 14,367

May AED 629.25 AED 14,427

Jun AED 569.14 AED 14,487Jul AED 508.78 AED 14,547

Aug AED 448.16 AED 14,608

Sep AED 387.30 AED 14,669

Oct AED 326.18 AED 14,730

Nov AED 264.80 AED 14,791

Dec AED 203.17 AED 14,853

Jan AED 141.29 AED 14,915

Feb AED 79.14 AED 14,977

Year5

Year

6

Year3

Year4

8/12/2019 Macro Finance for Buying a Home

3/26

Mar AED 16.74 AED 15,039

Apr -AED 45.92 AED 15,102

May -AED 108.85 AED 15,165

Jun -AED 172.03 AED 15,228

Jul -AED 235.48 AED 15,291

Aug -AED 299.20 AED 15,355

Sep -AED 363.18 AED 15,419Oct -AED 427.42 AED 15,483

Nov -AED 491.94 AED 15,548

Dec -AED 556.72 AED 15,613

Jan -AED 621.77 AED 15,678

Feb -AED 687.10 AED 15,743

Mar -AED 752.69 AED 15,809

Apr -AED 818.56 AED 15,874

May -AED 884.71 AED 15,941

Jun -AED 951.13 AED 16,007

Jul -AED 1,017.82 AED 16,074

Aug -AED 1,084.80 AED 16,141

Sep -AED 1,152.05 AED 16,208Oct -AED 1,219.58 AED 16,276

Nov -AED 1,287.40 AED 16,343

Dec -AED 1,355.49 AED 16,411

Jan -AED 1,423.87 AED 16,480

Feb -AED 1,492.54 AED 16,548

Mar -AED 1,561.49 AED 16,617

Apr -AED 1,630.73 AED 16,687

May -AED 1,700.26 AED 16,756

Jun -AED 1,770.08 AED 16,826

Jul -AED 1,840.18 AED 16,896

Aug -AED 1,910.59 AED 16,967

Sep -AED 1,981.28 AED 17,037

Oct -AED 2,052.27 AED 17,108

Nov -AED 2,123.55 AED 17,179

Dec -AED 2,195.13 AED 17,251

Jan -AED 2,267.01 AED 17,323

Feb -AED 2,339.19 AED 17,395

Mar -AED 2,411.67 AED 17,468

Apr -AED 2,484.45 AED 17,540

May -AED 2,557.54 AED 17,613

Jun -AED 2,630.93 AED 17,687

Jul -AED 2,704.62 AED 17,761

Aug -AED 2,778.62 AED 17,835

Sep -AED 2,852.93 AED 17,909

Oct -AED 2,927.55 AED 17,983Nov -AED 3,002.49 AED 18,058

Dec -AED 3,077.73 AED 18,134

Jan -AED 3,153.29 AED 18,209

Feb -AED 3,229.16 AED 18,285

Mar -AED 3,305.35 AED 18,361

Apr -AED 3,381.85 AED 18,438

May -AED 3,458.67 AED 18,515

Jun -AED 3,535.82 AED 18,592r11

Year7

Year8

Year9

Year10

8/12/2019 Macro Finance for Buying a Home

4/26

Jul -AED 3,613.28 AED 18,669

Aug -AED 3,691.07 AED 18,747

Sep -AED 3,769.19 AED 18,825

Oct -AED 3,847.62 AED 18,904

Nov -AED 3,926.39 AED 18,982

Dec -AED 4,005.48 AED 19,061

Jan -AED 4,084.90 AED 19,141Feb -AED 4,164.66 AED 19,221

Mar -AED 4,244.74 AED 19,301

Apr -AED 4,325.16 AED 19,381

May -AED 4,405.92 AED 19,462

Jun -AED 4,487.01 AED 19,543

Jul -AED 4,568.44 AED 19,624

Aug -AED 4,650.20 AED 19,706

Sep -AED 4,732.31 AED 19,788

Oct -AED 4,814.76 AED 19,871

Nov -AED 4,897.56 AED 19,953

Dec -AED 4,980.70 AED 20,037

Jan -AED 5,064.18 AED 20,120Feb -AED 5,148.02 AED 20,204

Mar -AED 5,232.20 AED 20,288

Apr -AED 5,316.74 AED 20,373

May -AED 5,401.62 AED 20,458

Jun -AED 5,486.86 AED 20,543

Jul -AED 5,572.46 AED 20,628

Aug -AED 5,658.41 AED 20,714

Sep -AED 5,744.72 AED 20,801

Oct -AED 5,831.39 AED 20,887

Nov -AED 5,918.42 AED 20,974

Dec -AED 6,005.81 AED 21,062

Jan -AED 6,093.57 AED 21,149

Feb -AED 6,181.69 AED 21,238

Mar -AED 6,270.18 AED 21,326

Apr -AED 6,359.04 AED 21,415

May -AED 6,448.27 AED 21,504

Jun -AED 6,537.87 AED 21,594

Jul -AED 6,627.84 AED 21,684

Aug -AED 6,718.19 AED 21,774

Sep -AED 6,808.92 AED 21,865

Oct -AED 6,900.02 AED 21,956

Nov -AED 6,991.50 AED 22,047

Dec -AED 7,083.37 AED 22,139

Jan -AED 7,175.62 AED 22,232

Feb -AED 7,268.25 AED 22,324Mar -AED 7,361.26 AED 22,417

Apr -AED 7,454.67 AED 22,511

May -AED 7,548.46 AED 22,604

Jun -AED 7,642.65 AED 22,699

Jul -AED 7,737.23 AED 22,793

Aug -AED 7,832.20 AED 22,888

Sep -AED 7,927.56 AED 22,983

Oct -AED 8,023.33 AED 23,079

Year13

Year14

Year15

Yea

Year12

8/12/2019 Macro Finance for Buying a Home

5/26

Nov -AED 8,119.49 AED 23,175

Dec -AED 8,216.06 AED 23,272

Jan -AED 8,313.02 AED 23,369

Feb -AED 8,410.39 AED 23,466

Mar -AED 8,508.17 AED 23,564

Apr -AED 8,606.35 AED 23,662

May -AED 8,704.95 AED 23,761Jun -AED 8,803.95 AED 23,860

Jul -AED 8,903.37 AED 23,959

Aug -AED 9,003.20 AED 24,059

Sep -AED 9,103.44 AED 24,159

Oct -AED 9,204.11 AED 24,260

Nov -AED 9,305.19 AED 24,361

Dec -AED 9,406.69 AED 24,463

Jan -AED 9,508.62 AED 24,565

Feb -AED 9,610.97 AED 24,667

Mar -AED 9,713.75 AED 24,770

Apr -AED 9,816.96 AED 24,873

May -AED 9,920.60 AED 24,977Jun -AED 10,024.67 AED 25,081

Jul -AED 10,129.17 AED 25,185

Aug -AED 10,234.11 AED 25,290

Sep -AED 10,339.48 AED 25,395

Oct -AED 10,445.30 AED 25,501

Nov -AED 10,551.55 AED 25,607

Dec -AED 10,658.25 AED 25,714

Jan -AED 10,765.39 AED 25,821

Feb -AED 10,872.98 AED 25,929

Mar -AED 10,981.02 AED 26,037

Apr -AED 11,089.50 AED 26,145

May -AED 11,198.44 AED 26,254

Jun -AED 11,307.84 AED 26,364

Jul -AED 11,417.69 AED 26,474

Aug -AED 11,527.99 AED 26,584

Sep -AED 11,638.76 AED 26,695

Oct -AED 11,749.99 AED 26,806

Nov -AED 11,861.68 AED 26,918

Dec -AED 11,973.83 AED 27,030

Jan -AED 12,086.46 AED 27,142

Feb -AED 12,199.55 AED 27,255

Mar -AED 12,313.12 AED 27,369

Apr -AED 12,427.15 AED 27,483

May -AED 12,541.67 AED 27,598

Jun -AED 12,656.66 AED 27,713Jul -AED 12,772.13 AED 27,828

Aug -AED 12,888.08 AED 27,944

Sep -AED 13,004.51 AED 28,060

Oct -AED 13,121.43 AED 28,177

Nov -AED 13,238.83 AED 28,295

Dec -AED 13,356.73 AED 28,413

Jan -AED 13,475.11 AED 28,531

Feb -AED 13,593.99 AED 28,650

Year1

8

Year19

Year16

Year17

8/12/2019 Macro Finance for Buying a Home

6/26

Mar -AED 13,713.37 AED 28,769

Apr -AED 13,833.24 AED 28,889

May -AED 13,953.61 AED 29,010

Jun -AED 14,074.48 AED 29,130

Jul -AED 14,195.86 AED 29,252

Aug -AED 14,317.74 AED 29,374

Sep -AED 14,440.13 AED 29,496Oct -AED 14,563.03 AED 29,619

Nov -AED 14,686.45 AED 29,742

Dec -AED 14,810.37 AED 29,866

-AED 930,934.77 AED 4,544,356

Year20

8/12/2019 Macro Finance for Buying a Home

7/26

Payment Total Equity Balance to Bank Early Settelment Payment Bank

AED 240,000 AED 960,000 AED 19,200

AED 15,056 AED 251,056 AED 948,944 AED 18,979 AED 15,056

AED 15,056 AED 262,158 AED 937,842 AED 18,757 AED 15,056

AED 15,056 AED 273,306 AED 926,694 AED 18,534 AED 15,056

AED 15,056 AED 284,501 AED 915,499 AED 18,310 AED 15,056

AED 15,056 AED 295,742 AED 904,258 AED 18,085 AED 15,056

AED 15,056 AED 307,030 AED 892,970 AED 17,859 AED 15,056

AED 15,056 AED 318,366 AED 881,634 AED 17,633 AED 15,056

AED 15,056 AED 329,748 AED 870,252 AED 17,405 AED 15,056

AED 15,056 AED 341,178 AED 858,822 AED 17,176 AED 15,056

AED 15,056 AED 352,655 AED 847,345 AED 16,947 AED 15,056

AED 15,056 AED 364,181 AED 835,819 AED 16,716 AED 15,056

AED 15,056 AED 375,754 AED 824,246 AED 16,485 AED 15,056

AED 15,056 AED 387,376 AED 812,624 AED 16,252 AED 15,056

AED 15,056 AED 399,046 AED 800,954 AED 16,019 AED 15,056AED 15,056 AED 410,764 AED 789,236 AED 15,785 AED 15,056

AED 15,056 AED 422,532 AED 777,468 AED 15,549 AED 15,056

AED 15,056 AED 434,348 AED 765,652 AED 15,313 AED 15,056

AED 15,056 AED 446,214 AED 753,786 AED 15,076 AED 15,056

AED 15,056 AED 458,129 AED 741,871 AED 14,837 AED 15,056

AED 15,056 AED 470,094 AED 729,906 AED 14,598 AED 15,056

AED 15,056 AED 482,108 AED 717,892 AED 14,358 AED 15,056

AED 15,056 AED 494,173 AED 705,827 AED 14,117 AED 15,056

8/12/2019 Macro Finance for Buying a Home

8/26

AED 15,056 AED 506,288 AED 693,712 AED 13,874 AED 15,056

AED 15,056 AED 518,454 AED 681,546 AED 13,631 AED 15,056

AED 15,056 AED 530,670 AED 669,330 AED 13,387 AED 15,056

AED 15,056 AED 542,937 AED 657,063 AED 13,141 AED 15,056

AED 15,056 AED 555,255 AED 644,745 AED 12,895 AED 15,056

AED 15,056 AED 567,624 AED 632,376 AED 12,648 AED 15,056

AED 15,056 AED 580,045 AED 619,955 AED 12,399 AED 15,056AED 15,056 AED 592,518 AED 607,482 AED 12,150 AED 15,056

AED 15,056 AED 605,043 AED 594,957 AED 11,899 AED 15,056

AED 15,056 AED 617,620 AED 582,380 AED 11,648 AED 15,056

AED 15,056 AED 630,249 AED 569,751 AED 11,395 AED 15,056

AED 15,056 AED 642,931 AED 557,069 AED 11,141 AED 15,056

AED 15,056 AED 655,666 AED 544,334 AED 10,887 AED 15,056

AED 15,056 AED 668,454 AED 531,546 AED 10,631 AED 15,056

AED 15,056 AED 681,295 AED 518,705 AED 10,374 AED 15,056

AED 15,056 AED 694,190 AED 505,810 AED 10,116 AED 15,056

AED 15,056 AED 707,138 AED 492,862 AED 9,857 AED 15,056

AED 15,056 AED 720,140 AED 479,860 AED 9,597 AED 15,056

AED 15,056 AED 733,197 AED 466,803 AED 9,336 AED 15,056AED 15,056 AED 746,308 AED 453,692 AED 9,074 AED 15,056

AED 15,056 AED 759,473 AED 440,527 AED 8,811 AED 15,056

AED 15,056 AED 772,694 AED 427,306 AED 8,546 AED 15,056

AED 15,056 AED 785,969 AED 414,031 AED 8,281 AED 15,056

AED 15,056 AED 799,300 AED 400,700 AED 8,014 AED 15,056

AED 15,056 AED 812,686 AED 387,314 AED 7,746 AED 15,056

AED 15,056 AED 826,128 AED 373,872 AED 7,477 AED 15,056

AED 15,056 AED 839,627 AED 360,373 AED 7,207 AED 15,056

AED 15,056 AED 853,181 AED 346,819 AED 6,936 AED 15,056

AED 15,056 AED 866,792 AED 333,208 AED 6,664 AED 15,056

AED 15,056 AED 880,459 AED 319,541 AED 6,391 AED 15,056

AED 15,056 AED 894,184 AED 305,816 AED 6,116 AED 15,056

AED 15,056 AED 907,965 AED 292,035 AED 5,841 AED 15,056

AED 15,056 AED 921,805 AED 278,195 AED 5,564 AED 15,056

AED 15,056 AED 935,701 AED 264,299 AED 5,286 AED 15,056

AED 15,056 AED 949,656 AED 250,344 AED 5,007 AED 15,056

AED 15,056 AED 963,669 AED 236,331 AED 4,727 AED 15,056

AED 15,056 AED 977,740 AED 222,260 AED 4,445 AED 15,056

AED 15,056 AED 991,870 AED 208,130 AED 4,163 AED 15,056

AED 15,056 AED 1,006,059 AED 193,941 AED 3,879 AED 15,056

AED 15,056 AED 1,020,306 AED 179,694 AED 3,594 AED 15,056

AED 15,056 AED 1,034,614 AED 165,386 AED 3,308 AED 15,056

AED 15,056 AED 1,048,980 AED 151,020 AED 3,020 AED 15,056

AED 15,056 AED 1,063,407 AED 136,593 AED 2,732 AED 15,056

AED 15,056 AED 1,077,894 AED 122,106 AED 2,442 AED 15,056AED 15,056 AED 1,092,441 AED 107,559 AED 2,151 AED 15,056

AED 15,056 AED 1,107,049 AED 92,951 AED 1,859 AED 15,056

AED 15,056 AED 1,121,717 AED 78,283 AED 1,566 AED 15,056

AED 15,056 AED 1,136,447 AED 63,553 AED 1,271 AED 15,056

AED 15,056 AED 1,151,238 AED 48,762 AED 975 AED 15,056

AED 15,056 AED 1,166,091 AED 33,909 AED 678 AED 15,056

AED 15,056 AED 1,181,006 AED 18,994 AED 380 AED 15,056

AED 15,056 AED 1,195,982 AED 4,018 AED 80 AED 15,056

8/12/2019 Macro Finance for Buying a Home

9/26

AED 15,056 AED 1,211,022 -AED 11,022 -AED 220 AED 15,056

AED 15,056 AED 1,226,123 -AED 26,123 -AED 522 AED 15,056

AED 15,056 AED 1,241,288 -AED 41,288 -AED 826 AED 15,056

AED 15,056 AED 1,256,516 -AED 56,516 -AED 1,130 AED 15,056

AED 15,056 AED 1,271,808 -AED 71,808 -AED 1,436 AED 15,056

AED 15,056 AED 1,287,163 -AED 87,163 -AED 1,743 AED 15,056

AED 15,056 AED 1,302,582 -AED 102,582 -AED 2,052 AED 15,056AED 15,056 AED 1,318,065 -AED 118,065 -AED 2,361 AED 15,056

AED 15,056 AED 1,333,613 -AED 133,613 -AED 2,672 AED 15,056

AED 15,056 AED 1,349,226 -AED 149,226 -AED 2,985 AED 15,056

AED 15,056 AED 1,364,903 -AED 164,903 -AED 3,298 AED 15,056

AED 15,056 AED 1,380,646 -AED 180,646 -AED 3,613 AED 15,056

AED 15,056 AED 1,396,455 -AED 196,455 -AED 3,929 AED 15,056

AED 15,056 AED 1,412,329 -AED 212,329 -AED 4,247 AED 15,056

AED 15,056 AED 1,428,270 -AED 228,270 -AED 4,565 AED 15,056

AED 15,056 AED 1,444,277 -AED 244,277 -AED 4,886 AED 15,056

AED 15,056 AED 1,460,351 -AED 260,351 -AED 5,207 AED 15,056

AED 15,056 AED 1,476,492 -AED 276,492 -AED 5,530 AED 15,056

AED 15,056 AED 1,492,700 -AED 292,700 -AED 5,854 AED 15,056AED 15,056 AED 1,508,975 -AED 308,975 -AED 6,180 AED 15,056

AED 15,056 AED 1,525,318 -AED 325,318 -AED 6,506 AED 15,056

AED 15,056 AED 1,541,730 -AED 341,730 -AED 6,835 AED 15,056

AED 15,056 AED 1,558,210 -AED 358,210 -AED 7,164 AED 15,056

AED 15,056 AED 1,574,758 -AED 374,758 -AED 7,495 AED 15,056

AED 15,056 AED 1,591,376 -AED 391,376 -AED 7,828 AED 15,056

AED 15,056 AED 1,608,062 -AED 408,062 -AED 8,161 AED 15,056

AED 15,056 AED 1,624,818 -AED 424,818 -AED 8,496 AED 15,056

AED 15,056 AED 1,641,644 -AED 441,644 -AED 8,833 AED 15,056

AED 15,056 AED 1,658,540 -AED 458,540 -AED 9,171 AED 15,056

AED 15,056 AED 1,675,507 -AED 475,507 -AED 9,510 AED 15,056

AED 15,056 AED 1,692,544 -AED 492,544 -AED 9,851 AED 15,056

AED 15,056 AED 1,709,652 -AED 509,652 -AED 10,193 AED 15,056

AED 15,056 AED 1,726,832 -AED 526,832 -AED 10,537 AED 15,056

AED 15,056 AED 1,744,083 -AED 544,083 -AED 10,882 AED 15,056

AED 15,056 AED 1,761,406 -AED 561,406 -AED 11,228 AED 15,056

AED 15,056 AED 1,778,801 -AED 578,801 -AED 11,576 AED 15,056

AED 15,056 AED 1,796,268 -AED 596,268 -AED 11,925 AED 15,056

AED 15,056 AED 1,813,809 -AED 613,809 -AED 12,276 AED 15,056

AED 15,056 AED 1,831,422 -AED 631,422 -AED 12,628 AED 15,056

AED 15,056 AED 1,849,109 -AED 649,109 -AED 12,982 AED 15,056

AED 15,056 AED 1,866,870 -AED 666,870 -AED 13,337 AED 15,056

AED 15,056 AED 1,884,704 -AED 684,704 -AED 13,694 AED 15,056

AED 15,056 AED 1,902,613 -AED 702,613 -AED 14,052 AED 15,056

AED 15,056 AED 1,920,597 -AED 720,597 -AED 14,412 AED 15,056AED 15,056 AED 1,938,655 -AED 738,655 -AED 14,773 AED 15,056

AED 15,056 AED 1,956,789 -AED 756,789 -AED 15,136 AED 15,056

AED 15,056 AED 1,974,998 -AED 774,998 -AED 15,500 AED 15,056

AED 15,056 AED 1,993,283 -AED 793,283 -AED 15,866 AED 15,056

AED 15,056 AED 2,011,644 -AED 811,644 -AED 16,233 AED 15,056

AED 15,056 AED 2,030,082 -AED 830,082 -AED 16,602 AED 15,056

AED 15,056 AED 2,048,597 -AED 848,597 -AED 16,972 AED 15,056

AED 15,056 AED 2,067,188 -AED 867,188 -AED 17,344 AED 15,056

8/12/2019 Macro Finance for Buying a Home

10/26

AED 15,056 AED 2,085,858 -AED 885,858 -AED 17,717 AED 15,056

AED 15,056 AED 2,104,605 -AED 904,605 -AED 18,092 AED 15,056

AED 15,056 AED 2,123,430 -AED 923,430 -AED 18,469 AED 15,056

AED 15,056 AED 2,142,333 -AED 942,333 -AED 18,847 AED 15,056

AED 15,056 AED 2,161,315 -AED 961,315 -AED 19,226 AED 15,056

AED 15,056 AED 2,180,377 -AED 980,377 -AED 19,608 AED 15,056

AED 15,056 AED 2,199,518 -AED 999,518 -AED 19,990 AED 15,056AED 15,056 AED 2,218,738 -AED 1,018,738 -AED 20,375 AED 15,056

AED 15,056 AED 2,238,039 -AED 1,038,039 -AED 20,761 AED 15,056

AED 15,056 AED 2,257,420 -AED 1,057,420 -AED 21,148 AED 15,056

AED 15,056 AED 2,276,882 -AED 1,076,882 -AED 21,538 AED 15,056

AED 15,056 AED 2,296,425 -AED 1,096,425 -AED 21,928 AED 15,056

AED 15,056 AED 2,316,049 -AED 1,116,049 -AED 22,321 AED 15,056

AED 15,056 AED 2,335,755 -AED 1,135,755 -AED 22,715 AED 15,056

AED 15,056 AED 2,355,544 -AED 1,155,544 -AED 23,111 AED 15,056

AED 15,056 AED 2,375,414 -AED 1,175,414 -AED 23,508 AED 15,056

AED 15,056 AED 2,395,368 -AED 1,195,368 -AED 23,907 AED 15,056

AED 15,056 AED 2,415,404 -AED 1,215,404 -AED 24,308 AED 15,056

AED 15,056 AED 2,435,524 -AED 1,235,524 -AED 24,710 AED 15,056AED 15,056 AED 2,455,728 -AED 1,255,728 -AED 25,115 AED 15,056

AED 15,056 AED 2,476,016 -AED 1,276,016 -AED 25,520 AED 15,056

AED 15,056 AED 2,496,389 -AED 1,296,389 -AED 25,928 AED 15,056

AED 15,056 AED 2,516,847 -AED 1,316,847 -AED 26,337 AED 15,056

AED 15,056 AED 2,537,389 -AED 1,337,389 -AED 26,748 AED 15,056

AED 15,056 AED 2,558,018 -AED 1,358,018 -AED 27,160 AED 15,056

AED 15,056 AED 2,578,732 -AED 1,378,732 -AED 27,575 AED 15,056

AED 15,056 AED 2,599,533 -AED 1,399,533 -AED 27,991 AED 15,056

AED 15,056 AED 2,620,420 -AED 1,420,420 -AED 28,408 AED 15,056

AED 15,056 AED 2,641,394 -AED 1,441,394 -AED 28,828 AED 15,056

AED 15,056 AED 2,662,456 -AED 1,462,456 -AED 29,249 AED 15,056

AED 15,056 AED 2,683,606 -AED 1,483,606 -AED 29,672 AED 15,056

AED 15,056 AED 2,704,843 -AED 1,504,843 -AED 30,097 AED 15,056

AED 15,056 AED 2,726,169 -AED 1,526,169 -AED 30,523 AED 15,056

AED 15,056 AED 2,747,584 -AED 1,547,584 -AED 30,952 AED 15,056

AED 15,056 AED 2,769,089 -AED 1,569,089 -AED 31,382 AED 15,056

AED 15,056 AED 2,790,682 -AED 1,590,682 -AED 31,814 AED 15,056

AED 15,056 AED 2,812,366 -AED 1,612,366 -AED 32,247 AED 15,056

AED 15,056 AED 2,834,140 -AED 1,634,140 -AED 32,683 AED 15,056

AED 15,056 AED 2,856,005 -AED 1,656,005 -AED 33,120 AED 15,056

AED 15,056 AED 2,877,961 -AED 1,677,961 -AED 33,559 AED 15,056

AED 15,056 AED 2,900,008 -AED 1,700,008 -AED 34,000 AED 15,056

AED 15,056 AED 2,922,148 -AED 1,722,148 -AED 34,443 AED 15,056

AED 15,056 AED 2,944,379 -AED 1,744,379 -AED 34,888 AED 15,056

AED 15,056 AED 2,966,703 -AED 1,766,703 -AED 35,334 AED 15,056AED 15,056 AED 2,989,121 -AED 1,789,121 -AED 35,782 AED 15,056

AED 15,056 AED 3,011,631 -AED 1,811,631 -AED 36,233 AED 15,056

AED 15,056 AED 3,034,236 -AED 1,834,236 -AED 36,685 AED 15,056

AED 15,056 AED 3,056,934 -AED 1,856,934 -AED 37,139 AED 15,056

AED 15,056 AED 3,079,727 -AED 1,879,727 -AED 37,595 AED 15,056

AED 15,056 AED 3,102,615 -AED 1,902,615 -AED 38,052 AED 15,056

AED 15,056 AED 3,125,599 -AED 1,925,599 -AED 38,512 AED 15,056

AED 15,056 AED 3,148,678 -AED 1,948,678 -AED 38,974 AED 15,056

8/12/2019 Macro Finance for Buying a Home

11/26

AED 15,056 AED 3,171,854 -AED 1,971,854 -AED 39,437 AED 15,056

AED 15,056 AED 3,195,126 -AED 1,995,126 -AED 39,903 AED 15,056

AED 15,056 AED 3,218,494 -AED 2,018,494 -AED 40,370 AED 15,056

AED 15,056 AED 3,241,961 -AED 2,041,961 -AED 40,839 AED 15,056

AED 15,056 AED 3,265,525 -AED 2,065,525 -AED 41,310 AED 15,056

AED 15,056 AED 3,289,187 -AED 2,089,187 -AED 41,784 AED 15,056

AED 15,056 AED 3,312,948 -AED 2,112,948 -AED 42,259 AED 15,056AED 15,056 AED 3,336,808 -AED 2,136,808 -AED 42,736 AED 15,056

AED 15,056 AED 3,360,767 -AED 2,160,767 -AED 43,215 AED 15,056

AED 15,056 AED 3,384,826 -AED 2,184,826 -AED 43,697 AED 15,056

AED 15,056 AED 3,408,986 -AED 2,208,986 -AED 44,180 AED 15,056

AED 15,056 AED 3,433,246 -AED 2,233,246 -AED 44,665 AED 15,056

AED 15,056 AED 3,457,607 -AED 2,257,607 -AED 45,152 AED 15,056

AED 15,056 AED 3,482,069 -AED 2,282,069 -AED 45,641 AED 15,056

AED 15,056 AED 3,506,634 -AED 2,306,634 -AED 46,133 AED 15,056

AED 15,056 AED 3,531,301 -AED 2,331,301 -AED 46,626 AED 15,056

AED 15,056 AED 3,556,071 -AED 2,356,071 -AED 47,121 AED 15,056

AED 15,056 AED 3,580,943 -AED 2,380,943 -AED 47,619 AED 15,056

AED 15,056 AED 3,605,920 -AED 2,405,920 -AED 48,118 AED 15,056AED 15,056 AED 3,631,001 -AED 2,431,001 -AED 48,620 AED 15,056

AED 15,056 AED 3,656,186 -AED 2,456,186 -AED 49,124 AED 15,056

AED 15,056 AED 3,681,476 -AED 2,481,476 -AED 49,630 AED 15,056

AED 15,056 AED 3,706,871 -AED 2,506,871 -AED 50,137 AED 15,056

AED 15,056 AED 3,732,372 -AED 2,532,372 -AED 50,647 AED 15,056

AED 15,056 AED 3,757,980 -AED 2,557,980 -AED 51,160 AED 15,056

AED 15,056 AED 3,783,694 -AED 2,583,694 -AED 51,674 AED 15,056

AED 15,056 AED 3,809,515 -AED 2,609,515 -AED 52,190 AED 15,056

AED 15,056 AED 3,835,444 -AED 2,635,444 -AED 52,709 AED 15,056

AED 15,056 AED 3,861,481 -AED 2,661,481 -AED 53,230 AED 15,056

AED 15,056 AED 3,887,626 -AED 2,687,626 -AED 53,753 AED 15,056

AED 15,056 AED 3,913,881 -AED 2,713,881 -AED 54,278 AED 15,056

AED 15,056 AED 3,940,245 -AED 2,740,245 -AED 54,805 AED 15,056

AED 15,056 AED 3,966,718 -AED 2,766,718 -AED 55,334 AED 15,056

AED 15,056 AED 3,993,302 -AED 2,793,302 -AED 55,866 AED 15,056

AED 15,056 AED 4,019,997 -AED 2,819,997 -AED 56,400 AED 15,056

AED 15,056 AED 4,046,803 -AED 2,846,803 -AED 56,936 AED 15,056

AED 15,056 AED 4,073,720 -AED 2,873,720 -AED 57,474 AED 15,056

AED 15,056 AED 4,100,750 -AED 2,900,750 -AED 58,015 AED 15,056

AED 15,056 AED 4,127,892 -AED 2,927,892 -AED 58,558 AED 15,056

AED 15,056 AED 4,155,148 -AED 2,955,148 -AED 59,103 AED 15,056

AED 15,056 AED 4,182,517 -AED 2,982,517 -AED 59,650 AED 15,056

AED 15,056 AED 4,210,000 -AED 3,010,000 -AED 60,200 AED 15,056

AED 15,056 AED 4,237,598 -AED 3,037,598 -AED 60,752 AED 15,056

AED 15,056 AED 4,265,310 -AED 3,065,310 -AED 61,306 AED 15,056AED 15,056 AED 4,293,138 -AED 3,093,138 -AED 61,863 AED 15,056

AED 15,056 AED 4,321,082 -AED 3,121,082 -AED 62,422 AED 15,056

AED 15,056 AED 4,349,143 -AED 3,149,143 -AED 62,983 AED 15,056

AED 15,056 AED 4,377,320 -AED 3,177,320 -AED 63,546 AED 15,056

AED 15,056 AED 4,405,615 -AED 3,205,615 -AED 64,112 AED 15,056

AED 15,056 AED 4,434,027 -AED 3,234,027 -AED 64,681 AED 15,056

AED 15,056 AED 4,462,558 -AED 3,262,558 -AED 65,251 AED 15,056

AED 15,056 AED 4,491,208 -AED 3,291,208 -AED 65,824 AED 15,056

8/12/2019 Macro Finance for Buying a Home

12/26

AED 15,056 AED 4,519,978 -AED 3,319,978 -AED 66,400 AED 15,056

AED 15,056 AED 4,548,867 -AED 3,348,867 -AED 66,977 AED 15,056

AED 15,056 AED 4,577,876 -AED 3,377,876 -AED 67,558 AED 15,056

AED 15,056 AED 4,607,007 -AED 3,407,007 -AED 68,140 AED 15,056

AED 15,056 AED 4,636,259 -AED 3,436,259 -AED 68,725 AED 15,056

AED 15,056 AED 4,665,632 -AED 3,465,632 -AED 69,313 AED 15,056

AED 15,056 AED 4,695,128 -AED 3,495,128 -AED 69,903 AED 15,056AED 15,056 AED 4,724,747 -AED 3,524,747 -AED 70,495 AED 15,056

AED 15,056 AED 4,754,490 -AED 3,554,490 -AED 71,090 AED 15,056

AED 15,056 AED 4,784,356 -AED 3,584,356 -AED 71,687 AED 15,056

AED 3,613,421

8/12/2019 Macro Finance for Buying a Home

13/26

Maintenance Internal Maintenance Total Payment Cumulative Payment

AED 336,000 AED 336,000

AED 1,250 AED 250 AED 16,556 AED 352,556

AED 1,256 AED 251 AED 16,563 AED 369,119

AED 1,263 AED 253 AED 16,571 AED 385,690

AED 1,269 AED 254 AED 16,579 AED 402,269

AED 1,275 AED 255 AED 16,586 AED 418,855

AED 1,282 AED 256 AED 16,594 AED 435,449

AED 1,288 AED 258 AED 16,601 AED 452,050

AED 1,294 AED 259 AED 16,609 AED 468,659

AED 1,301 AED 260 AED 16,617 AED 485,276

AED 1,307 AED 261 AED 16,625 AED 501,901

AED 1,314 AED 263 AED 16,633 AED 518,534

AED 1,320 AED 264 AED 16,641 AED 535,174

AED 1,327 AED 265 AED 16,648 AED 551,823

AED 1,334 AED 267 AED 16,656 AED 568,479AED 1,340 AED 268 AED 16,664 AED 585,144

AED 1,347 AED 269 AED 16,672 AED 601,816

AED 1,354 AED 271 AED 16,681 AED 618,497

AED 1,361 AED 272 AED 16,689 AED 635,185

AED 1,367 AED 273 AED 16,697 AED 651,882

AED 1,374 AED 275 AED 16,705 AED 668,587

AED 1,381 AED 276 AED 16,713 AED 685,300

AED 1,388 AED 278 AED 16,722 AED 702,022

8/12/2019 Macro Finance for Buying a Home

14/26

AED 1,395 AED 279 AED 16,730 AED 718,752

AED 1,402 AED 280 AED 16,738 AED 735,490

AED 1,409 AED 282 AED 16,747 AED 752,237

AED 1,416 AED 283 AED 16,755 AED 768,992

AED 1,423 AED 285 AED 16,764 AED 785,755

AED 1,430 AED 286 AED 16,772 AED 802,528

AED 1,437 AED 287 AED 16,781 AED 819,308AED 1,445 AED 289 AED 16,789 AED 836,098

AED 1,452 AED 290 AED 16,798 AED 852,896

AED 1,459 AED 292 AED 16,807 AED 869,702

AED 1,466 AED 293 AED 16,815 AED 886,518

AED 1,474 AED 295 AED 16,824 AED 903,342

AED 1,481 AED 296 AED 16,833 AED 920,175

AED 1,488 AED 298 AED 16,842 AED 937,017

AED 1,496 AED 299 AED 16,851 AED 953,868

AED 1,503 AED 301 AED 16,860 AED 970,728

AED 1,511 AED 302 AED 16,869 AED 987,597

AED 1,518 AED 304 AED 16,878 AED 1,004,475

AED 1,526 AED 305 AED 16,887 AED 1,021,362AED 1,534 AED 307 AED 16,896 AED 1,038,259

AED 1,541 AED 308 AED 16,905 AED 1,055,164

AED 1,549 AED 310 AED 16,915 AED 1,072,079

AED 1,557 AED 311 AED 16,924 AED 1,089,003

AED 1,565 AED 313 AED 16,933 AED 1,105,936

AED 1,572 AED 314 AED 16,943 AED 1,122,879

AED 1,580 AED 316 AED 16,952 AED 1,139,831

AED 1,588 AED 318 AED 16,962 AED 1,156,793

AED 1,596 AED 319 AED 16,971 AED 1,173,764

AED 1,604 AED 321 AED 16,981 AED 1,190,745

AED 1,612 AED 322 AED 16,990 AED 1,207,735

AED 1,620 AED 324 AED 17,000 AED 1,224,735

AED 1,628 AED 326 AED 17,010 AED 1,241,745

AED 1,636 AED 327 AED 17,020 AED 1,258,764

AED 1,645 AED 329 AED 17,029 AED 1,275,794

AED 1,653 AED 331 AED 17,039 AED 1,292,833

AED 1,661 AED 332 AED 17,049 AED 1,309,882

AED 1,669 AED 334 AED 17,059 AED 1,326,941

AED 1,678 AED 336 AED 17,069 AED 1,344,010

AED 1,686 AED 337 AED 17,079 AED 1,361,090

AED 1,694 AED 339 AED 17,089 AED 1,378,179

AED 1,703 AED 341 AED 17,099 AED 1,395,278

AED 1,711 AED 342 AED 17,110 AED 1,412,388

AED 1,720 AED 344 AED 17,120 AED 1,429,508

AED 1,729 AED 346 AED 17,130 AED 1,446,638AED 1,737 AED 347 AED 17,141 AED 1,463,779

AED 1,746 AED 349 AED 17,151 AED 1,480,930

AED 1,755 AED 351 AED 17,162 AED 1,498,092

AED 1,763 AED 353 AED 17,172 AED 1,515,264

AED 1,772 AED 354 AED 17,183 AED 1,532,446

AED 1,781 AED 356 AED 17,193 AED 1,549,640

AED 1,790 AED 358 AED 17,204 AED 1,566,844

AED 1,799 AED 360 AED 17,215 AED 1,584,058

8/12/2019 Macro Finance for Buying a Home

15/26

AED 1,808 AED 362 AED 17,226 AED 1,601,284

AED 1,817 AED 363 AED 17,236 AED 1,618,520

AED 1,826 AED 365 AED 17,247 AED 1,635,767

AED 1,835 AED 367 AED 17,258 AED 1,653,026

AED 1,844 AED 369 AED 17,269 AED 1,670,295

AED 1,854 AED 371 AED 17,280 AED 1,687,575

AED 1,863 AED 373 AED 17,291 AED 1,704,867AED 1,872 AED 374 AED 17,303 AED 1,722,169

AED 1,882 AED 376 AED 17,314 AED 1,739,483

AED 1,891 AED 378 AED 17,325 AED 1,756,808

AED 1,900 AED 380 AED 17,336 AED 1,774,145

AED 1,910 AED 382 AED 17,348 AED 1,791,493

AED 1,920 AED 384 AED 17,359 AED 1,808,852

AED 1,929 AED 386 AED 17,371 AED 1,826,223

AED 1,939 AED 388 AED 17,382 AED 1,843,605

AED 1,948 AED 390 AED 17,394 AED 1,860,999

AED 1,958 AED 392 AED 17,406 AED 1,878,405

AED 1,968 AED 394 AED 17,418 AED 1,895,823

AED 1,978 AED 396 AED 17,429 AED 1,913,252AED 1,988 AED 398 AED 17,441 AED 1,930,693

AED 1,998 AED 400 AED 17,453 AED 1,948,146

AED 2,008 AED 402 AED 17,465 AED 1,965,611

AED 2,018 AED 404 AED 17,477 AED 1,983,088

AED 2,028 AED 406 AED 17,489 AED 2,000,578

AED 2,038 AED 408 AED 17,501 AED 2,018,079

AED 2,048 AED 410 AED 17,514 AED 2,035,593

AED 2,058 AED 412 AED 17,526 AED 2,053,119

AED 2,069 AED 414 AED 17,538 AED 2,070,657

AED 2,079 AED 416 AED 17,551 AED 2,088,208

AED 2,089 AED 418 AED 17,563 AED 2,105,771

AED 2,100 AED 420 AED 17,576 AED 2,123,346

AED 2,110 AED 422 AED 17,588 AED 2,140,935

AED 2,121 AED 424 AED 17,601 AED 2,158,536

AED 2,131 AED 426 AED 17,614 AED 2,176,149

AED 2,142 AED 428 AED 17,626 AED 2,193,776

AED 2,153 AED 431 AED 17,639 AED 2,211,415

AED 2,164 AED 433 AED 17,652 AED 2,229,067

AED 2,174 AED 435 AED 17,665 AED 2,246,733

AED 2,185 AED 437 AED 17,678 AED 2,264,411

AED 2,196 AED 439 AED 17,691 AED 2,282,102

AED 2,207 AED 441 AED 17,705 AED 2,299,807

AED 2,218 AED 444 AED 17,718 AED 2,317,525

AED 2,229 AED 446 AED 17,731 AED 2,335,256

AED 2,240 AED 448 AED 17,744 AED 2,353,000AED 2,252 AED 450 AED 17,758 AED 2,370,758

AED 2,263 AED 453 AED 17,771 AED 2,388,530

AED 2,274 AED 455 AED 17,785 AED 2,406,315

AED 2,286 AED 457 AED 17,799 AED 2,424,113

AED 2,297 AED 459 AED 17,812 AED 2,441,926

AED 2,309 AED 462 AED 17,826 AED 2,459,752

AED 2,320 AED 464 AED 17,840 AED 2,477,592

AED 2,332 AED 466 AED 17,854 AED 2,495,446

8/12/2019 Macro Finance for Buying a Home

16/26

AED 2,343 AED 469 AED 17,868 AED 2,513,314

AED 2,355 AED 471 AED 17,882 AED 2,531,196

AED 2,367 AED 473 AED 17,896 AED 2,549,092

AED 2,379 AED 476 AED 17,910 AED 2,567,002

AED 2,391 AED 478 AED 17,925 AED 2,584,927

AED 2,403 AED 481 AED 17,939 AED 2,602,866

AED 2,415 AED 483 AED 17,953 AED 2,620,819AED 2,427 AED 485 AED 17,968 AED 2,638,787

AED 2,439 AED 488 AED 17,982 AED 2,656,769

AED 2,451 AED 490 AED 17,997 AED 2,674,766

AED 2,463 AED 493 AED 18,012 AED 2,692,778

AED 2,475 AED 495 AED 18,027 AED 2,710,804

AED 2,488 AED 498 AED 18,041 AED 2,728,846

AED 2,500 AED 500 AED 18,056 AED 2,746,902

AED 2,513 AED 503 AED 18,071 AED 2,764,973

AED 2,525 AED 505 AED 18,086 AED 2,783,060

AED 2,538 AED 508 AED 18,102 AED 2,801,161

AED 2,551 AED 510 AED 18,117 AED 2,819,278

AED 2,563 AED 513 AED 18,132 AED 2,837,410AED 2,576 AED 515 AED 18,147 AED 2,855,557

AED 2,589 AED 518 AED 18,163 AED 2,873,720

AED 2,602 AED 520 AED 18,178 AED 2,891,899

AED 2,615 AED 523 AED 18,194 AED 2,910,093

AED 2,628 AED 526 AED 18,210 AED 2,928,302

AED 2,641 AED 528 AED 18,225 AED 2,946,528

AED 2,655 AED 531 AED 18,241 AED 2,964,769

AED 2,668 AED 534 AED 18,257 AED 2,983,027

AED 2,681 AED 536 AED 18,273 AED 3,001,300

AED 2,695 AED 539 AED 18,289 AED 3,019,589

AED 2,708 AED 542 AED 18,306 AED 3,037,895

AED 2,722 AED 544 AED 18,322 AED 3,056,216

AED 2,735 AED 547 AED 18,338 AED 3,074,555

AED 2,749 AED 550 AED 18,355 AED 3,092,909

AED 2,763 AED 553 AED 18,371 AED 3,111,280

AED 2,776 AED 555 AED 18,388 AED 3,129,668

AED 2,790 AED 558 AED 18,404 AED 3,148,072

AED 2,804 AED 561 AED 18,421 AED 3,166,493

AED 2,818 AED 564 AED 18,438 AED 3,184,931

AED 2,832 AED 566 AED 18,455 AED 3,203,385

AED 2,846 AED 569 AED 18,472 AED 3,221,857

AED 2,861 AED 572 AED 18,489 AED 3,240,346

AED 2,875 AED 575 AED 18,506 AED 3,258,852

AED 2,889 AED 578 AED 18,523 AED 3,277,375

AED 2,904 AED 581 AED 18,541 AED 3,295,916AED 2,918 AED 584 AED 18,558 AED 3,314,474

AED 2,933 AED 587 AED 18,575 AED 3,333,049

AED 2,948 AED 590 AED 18,593 AED 3,351,642

AED 2,962 AED 592 AED 18,611 AED 3,370,253

AED 2,977 AED 595 AED 18,629 AED 3,388,881

AED 2,992 AED 598 AED 18,646 AED 3,407,528

AED 3,007 AED 601 AED 18,664 AED 3,426,192

AED 3,022 AED 604 AED 18,682 AED 3,444,875

8/12/2019 Macro Finance for Buying a Home

17/26

AED 3,037 AED 607 AED 18,701 AED 3,463,575

AED 3,052 AED 610 AED 18,719 AED 3,482,294

AED 3,068 AED 614 AED 18,737 AED 3,501,031

AED 3,083 AED 617 AED 18,755 AED 3,519,786

AED 3,098 AED 620 AED 18,774 AED 3,538,560

AED 3,114 AED 623 AED 18,793 AED 3,557,353

AED 3,129 AED 626 AED 18,811 AED 3,576,164AED 3,145 AED 629 AED 18,830 AED 3,594,994

AED 3,161 AED 632 AED 18,849 AED 3,613,843

AED 3,177 AED 635 AED 18,868 AED 3,632,711

AED 3,192 AED 638 AED 18,887 AED 3,651,598

AED 3,208 AED 642 AED 18,906 AED 3,670,504

AED 3,224 AED 645 AED 18,925 AED 3,689,429

AED 3,241 AED 648 AED 18,945 AED 3,708,374

AED 3,257 AED 651 AED 18,964 AED 3,727,338

AED 3,273 AED 655 AED 18,984 AED 3,746,322

AED 3,289 AED 658 AED 19,003 AED 3,765,325

AED 3,306 AED 661 AED 19,023 AED 3,784,348

AED 3,322 AED 664 AED 19,043 AED 3,803,391AED 3,339 AED 668 AED 19,063 AED 3,822,454

AED 3,356 AED 671 AED 19,083 AED 3,841,536

AED 3,373 AED 675 AED 19,103 AED 3,860,639

AED 3,389 AED 678 AED 19,123 AED 3,879,763

AED 3,406 AED 681 AED 19,144 AED 3,898,906

AED 3,423 AED 685 AED 19,164 AED 3,918,070

AED 3,440 AED 688 AED 19,185 AED 3,937,255

AED 3,458 AED 692 AED 19,205 AED 3,956,460

AED 3,475 AED 695 AED 19,226 AED 3,975,686

AED 3,492 AED 698 AED 19,247 AED 3,994,932

AED 3,510 AED 702 AED 19,268 AED 4,014,200

AED 3,527 AED 705 AED 19,289 AED 4,033,489

AED 3,545 AED 709 AED 19,310 AED 4,052,799

AED 3,563 AED 713 AED 19,331 AED 4,072,130

AED 3,581 AED 716 AED 19,353 AED 4,091,483

AED 3,598 AED 720 AED 19,374 AED 4,110,857

AED 3,616 AED 723 AED 19,396 AED 4,130,252

AED 3,635 AED 727 AED 19,417 AED 4,149,670

AED 3,653 AED 731 AED 19,439 AED 4,169,109

AED 3,671 AED 734 AED 19,461 AED 4,188,570

AED 3,689 AED 738 AED 19,483 AED 4,208,053

AED 3,708 AED 742 AED 19,505 AED 4,227,558

AED 3,726 AED 745 AED 19,527 AED 4,247,086

AED 3,745 AED 749 AED 19,550 AED 4,266,635

AED 3,764 AED 753 AED 19,572 AED 4,286,208AED 3,782 AED 756 AED 19,595 AED 4,305,803

AED 3,801 AED 760 AED 19,618 AED 4,325,420

AED 3,820 AED 764 AED 19,640 AED 4,345,061

AED 3,839 AED 768 AED 19,663 AED 4,364,724

AED 3,859 AED 772 AED 19,686 AED 4,384,410

AED 3,878 AED 776 AED 19,710 AED 4,404,120

AED 3,897 AED 779 AED 19,733 AED 4,423,853

AED 3,917 AED 783 AED 19,756 AED 4,443,609

8/12/2019 Macro Finance for Buying a Home

18/26

AED 3,936 AED 787 AED 19,780 AED 4,463,388

AED 3,956 AED 791 AED 19,803 AED 4,483,192

AED 3,976 AED 795 AED 19,827 AED 4,503,019

AED 3,996 AED 799 AED 19,851 AED 4,522,870

AED 4,016 AED 803 AED 19,875 AED 4,542,744

AED 4,036 AED 807 AED 19,899 AED 4,562,643

AED 4,056 AED 811 AED 19,923 AED 4,582,566AED 4,076 AED 815 AED 19,947 AED 4,602,514

AED 4,097 AED 819 AED 19,972 AED 4,622,486

AED 4,117 AED 823 AED 19,997 AED 4,642,482

AED 4,642,482

8/12/2019 Macro Finance for Buying a Home

19/26

Selling Price Rent (Saving) Cumulative rent (Saving) Net Balance

AED 1,200,000 AED 2,917 AED 2,917 -AED 117,562

AED 1,200,000 AED 2,929 AED 5,845 -AED 119,873

AED 1,200,000 AED 2,941 AED 8,787 -AED 122,132

AED 1,200,000 AED 2,953 AED 11,740 -AED 124,338

AED 1,200,000 AED 2,966 AED 14,705 -AED 126,493

AED 1,200,000 AED 2,978 AED 17,683 -AED 128,594

AED 1,200,000 AED 2,990 AED 20,674 -AED 130,644

AED 1,200,000 AED 3,003 AED 23,676 -AED 132,640

AED 1,200,000 AED 3,015 AED 26,692 -AED 134,583

AED 1,200,000 AED 3,028 AED 29,720 -AED 136,473

AED 1,200,000 AED 3,040 AED 32,760 -AED 138,309

AED 1,200,000 AED 3,053 AED 35,813 -AED 140,092

AED 1,200,000 AED 3,066 AED 38,879 -AED 141,820

AED 1,200,000 AED 3,079 AED 41,958 -AED 143,495AED 1,200,000 AED 3,091 AED 45,049 -AED 145,115

AED 1,200,000 AED 3,104 AED 48,154 -AED 146,680

AED 1,200,000 AED 3,117 AED 51,271 -AED 148,190

AED 1,200,000 AED 3,130 AED 54,401 -AED 149,646

AED 1,200,000 AED 3,143 AED 57,545 -AED 151,046

AED 1,200,000 AED 3,156 AED 60,701 -AED 152,390

AED 1,200,000 AED 3,170 AED 63,871 -AED 153,679

AED 1,200,000 AED 3,183 AED 67,054 -AED 154,912

8/12/2019 Macro Finance for Buying a Home

20/26

AED 1,200,000 AED 3,196 AED 70,250 -AED 156,088

AED 1,200,000 AED 3,209 AED 73,459 -AED 157,208

AED 1,205,000 AED 3,223 AED 76,682 -AED 153,272

AED 1,210,021 AED 3,236 AED 79,918 -AED 149,258

AED 1,215,063 AED 3,250 AED 83,168 -AED 145,165

AED 1,220,125 AED 3,263 AED 86,431 -AED 140,995

AED 1,225,209 AED 3,277 AED 89,708 -AED 136,745AED 1,230,314 AED 3,290 AED 92,998 -AED 132,417

AED 1,235,441 AED 3,304 AED 96,302 -AED 128,009

AED 1,240,588 AED 3,318 AED 99,620 -AED 123,522

AED 1,245,757 AED 3,332 AED 102,952 -AED 118,955

AED 1,250,948 AED 3,346 AED 106,297 -AED 114,307

AED 1,256,160 AED 3,360 AED 109,657 -AED 109,579

AED 1,261,394 AED 3,374 AED 113,031 -AED 104,770

AED 1,266,650 AED 3,388 AED 116,418 -AED 99,879

AED 1,271,928 AED 3,402 AED 119,820 -AED 94,907

AED 1,277,227 AED 3,416 AED 123,236 -AED 89,853

AED 1,282,549 AED 3,430 AED 126,666 -AED 84,717

AED 1,287,893 AED 3,444 AED 130,110 -AED 79,498AED 1,293,259 AED 3,459 AED 133,569 -AED 74,196

AED 1,298,648 AED 3,473 AED 137,042 -AED 68,811

AED 1,304,059 AED 3,488 AED 140,530 -AED 63,342

AED 1,309,493 AED 3,502 AED 144,032 -AED 57,789

AED 1,314,949 AED 3,517 AED 147,549 -AED 52,152

AED 1,320,428 AED 3,531 AED 151,081 -AED 46,430

AED 1,325,930 AED 3,546 AED 154,627 -AED 40,624

AED 1,331,454 AED 3,561 AED 158,188 -AED 34,732

AED 1,337,002 AED 3,576 AED 161,763 -AED 28,754

AED 1,342,573 AED 3,591 AED 165,354 -AED 22,690

AED 1,348,167 AED 3,606 AED 168,960 -AED 16,540

AED 1,353,784 AED 3,621 AED 172,580 -AED 10,303

AED 1,359,425 AED 3,636 AED 176,216 -AED 3,979

AED 1,365,089 AED 3,651 AED 179,867 AED 2,433

AED 1,370,777 AED 3,666 AED 183,533 AED 8,932

AED 1,376,489 AED 3,681 AED 187,215 AED 15,520

AED 1,382,224 AED 3,697 AED 190,911 AED 22,196

AED 1,387,983 AED 3,712 AED 194,623 AED 28,961

AED 1,393,767 AED 3,728 AED 198,351 AED 35,815

AED 1,399,574 AED 3,743 AED 202,094 AED 42,759

AED 1,405,406 AED 3,759 AED 205,853 AED 49,792

AED 1,411,261 AED 3,774 AED 209,627 AED 56,916

AED 1,417,142 AED 3,790 AED 213,417 AED 64,131

AED 1,423,046 AED 3,806 AED 217,223 AED 71,437

AED 1,428,976 AED 3,822 AED 221,045 AED 78,834AED 1,434,930 AED 3,838 AED 224,883 AED 86,324

AED 1,440,909 AED 3,854 AED 228,736 AED 93,905

AED 1,446,913 AED 3,870 AED 232,606 AED 101,579

AED 1,452,941 AED 3,886 AED 236,492 AED 109,346

AED 1,458,995 AED 3,902 AED 240,394 AED 117,206

AED 1,465,074 AED 3,918 AED 244,312 AED 125,160

AED 1,471,179 AED 3,935 AED 248,247 AED 133,208

AED 1,477,309 AED 3,951 AED 252,198 AED 141,351

8/12/2019 Macro Finance for Buying a Home

21/26

AED 1,483,464 AED 3,967 AED 256,166 AED 149,588

AED 1,489,645 AED 3,984 AED 260,150 AED 157,921

AED 1,495,852 AED 4,001 AED 264,150 AED 166,349

AED 1,502,085 AED 4,017 AED 268,168 AED 174,873

AED 1,508,344 AED 4,034 AED 272,202 AED 183,494

AED 1,514,628 AED 4,051 AED 276,252 AED 192,212

AED 1,520,939 AED 4,068 AED 280,320 AED 201,026AED 1,527,277 AED 4,085 AED 284,405 AED 209,939

AED 1,533,640 AED 4,102 AED 288,506 AED 218,949

AED 1,540,030 AED 4,119 AED 292,625 AED 228,058

AED 1,546,447 AED 4,136 AED 296,761 AED 237,265

AED 1,552,891 AED 4,153 AED 300,914 AED 246,572

AED 1,559,361 AED 4,170 AED 305,085 AED 255,978

AED 1,565,858 AED 4,188 AED 309,273 AED 265,484

AED 1,572,383 AED 4,205 AED 313,478 AED 275,091

AED 1,578,934 AED 4,223 AED 317,701 AED 284,799

AED 1,585,513 AED 4,240 AED 321,941 AED 294,607

AED 1,592,120 AED 4,258 AED 326,199 AED 304,518

AED 1,598,753 AED 4,276 AED 330,475 AED 314,530AED 1,605,415 AED 4,294 AED 334,769 AED 324,645

AED 1,612,104 AED 4,312 AED 339,080 AED 334,863

AED 1,618,821 AED 4,330 AED 343,410 AED 345,184

AED 1,625,566 AED 4,348 AED 347,757 AED 355,609

AED 1,632,340 AED 4,366 AED 352,123 AED 366,138

AED 1,639,141 AED 4,384 AED 356,507 AED 376,772

AED 1,645,971 AED 4,402 AED 360,909 AED 387,510

AED 1,652,829 AED 4,420 AED 365,329 AED 398,354

AED 1,659,716 AED 4,439 AED 369,768 AED 409,304

AED 1,666,631 AED 4,457 AED 374,226 AED 420,361

AED 1,673,576 AED 4,476 AED 378,702 AED 431,524

AED 1,680,549 AED 4,495 AED 383,196 AED 442,794

AED 1,687,551 AED 4,513 AED 387,710 AED 454,171

AED 1,694,583 AED 4,532 AED 392,242 AED 465,657

AED 1,701,643 AED 4,551 AED 396,793 AED 477,251

AED 1,708,733 AED 4,570 AED 401,363 AED 488,954

AED 1,715,853 AED 4,589 AED 405,952 AED 500,767

AED 1,723,003 AED 4,608 AED 410,560 AED 512,689

AED 1,730,182 AED 4,627 AED 415,187 AED 524,721

AED 1,737,391 AED 4,647 AED 419,834 AED 536,864

AED 1,744,630 AED 4,666 AED 424,500 AED 549,119

AED 1,751,899 AED 4,685 AED 429,185 AED 561,485

AED 1,759,199 AED 4,705 AED 433,890 AED 573,963

AED 1,766,529 AED 4,725 AED 438,615 AED 586,553

AED 1,773,889 AED 4,744 AED 443,359 AED 599,256AED 1,781,281 AED 4,764 AED 448,123 AED 612,073

AED 1,788,703 AED 4,784 AED 452,907 AED 625,004

AED 1,796,155 AED 4,804 AED 457,710 AED 638,049

AED 1,803,639 AED 4,824 AED 462,534 AED 651,209

AED 1,811,155 AED 4,844 AED 467,378 AED 664,484

AED 1,818,701 AED 4,864 AED 472,242 AED 677,875

AED 1,826,279 AED 4,884 AED 477,127 AED 691,382

AED 1,833,889 AED 4,905 AED 482,031 AED 705,006

8/12/2019 Macro Finance for Buying a Home

22/26

8/12/2019 Macro Finance for Buying a Home

23/26

AED 2,286,022 AED 6,114 AED 773,453 AED 1,607,191

AED 2,295,547 AED 6,139 AED 779,593 AED 1,627,874

AED 2,305,112 AED 6,165 AED 785,758 AED 1,648,703

AED 2,314,716 AED 6,191 AED 791,948 AED 1,669,678

AED 2,324,361 AED 6,216 AED 798,165 AED 1,690,801

AED 2,334,046 AED 6,242 AED 804,407 AED 1,712,071

AED 2,343,771 AED 6,268 AED 810,676 AED 1,733,489AED 2,353,537 AED 6,294 AED 816,970 AED 1,755,057

AED 2,363,343 AED 6,321 AED 823,291 AED 1,776,773

AED 2,373,190 AED 6,347 AED 829,638 AED 1,798,640

AED 2,383,079 AED 6,373 AED 836,011 AED 1,820,658

AED 2,393,008 AED 6,400 AED 842,411 AED 1,842,826

AED 2,402,979 AED 6,427 AED 848,838 AED 1,865,147

AED 2,412,991 AED 6,453 AED 855,292 AED 1,887,620

AED 2,423,046 AED 6,480 AED 861,772 AED 1,910,246

AED 2,433,142 AED 6,507 AED 868,279 AED 1,933,026

AED 2,443,280 AED 6,534 AED 874,814 AED 1,955,961

AED 2,453,460 AED 6,562 AED 881,376 AED 1,979,050

AED 2,463,683 AED 6,589 AED 887,965 AED 2,002,295AED 2,473,948 AED 6,617 AED 894,581 AED 2,025,696

AED 2,484,256 AED 6,644 AED 901,225 AED 2,049,254

AED 2,494,607 AED 6,672 AED 907,897 AED 2,072,970

AED 2,505,002 AED 6,700 AED 914,597 AED 2,096,844

AED 2,515,439 AED 6,727 AED 921,324 AED 2,120,877

AED 2,525,920 AED 6,756 AED 928,080 AED 2,145,069

AED 2,536,445 AED 6,784 AED 934,863 AED 2,169,421

AED 2,547,013 AED 6,812 AED 941,675 AED 2,193,934

AED 2,557,626 AED 6,840 AED 948,515 AED 2,218,609

AED 2,568,283 AED 6,869 AED 955,384 AED 2,243,445

AED 2,578,984 AED 6,897 AED 962,282 AED 2,268,444

AED 2,589,730 AED 6,926 AED 969,208 AED 2,293,607

AED 2,600,520 AED 6,955 AED 976,163 AED 2,318,934

AED 2,611,356 AED 6,984 AED 983,147 AED 2,344,425

AED 2,622,236 AED 7,013 AED 990,160 AED 2,370,082

AED 2,633,162 AED 7,042 AED 997,202 AED 2,395,905

AED 2,644,134 AED 7,072 AED 1,004,274 AED 2,421,894

AED 2,655,151 AED 7,101 AED 1,011,375 AED 2,448,051

AED 2,666,214 AED 7,131 AED 1,018,506 AED 2,474,376

AED 2,677,323 AED 7,160 AED 1,025,666 AED 2,500,870

AED 2,688,479 AED 7,190 AED 1,032,857 AED 2,527,533

AED 2,699,681 AED 7,220 AED 1,040,077 AED 2,554,367

AED 2,710,929 AED 7,250 AED 1,047,327 AED 2,581,371

AED 2,722,225 AED 7,281 AED 1,054,608 AED 2,608,547

AED 2,733,568 AED 7,311 AED 1,061,919 AED 2,635,895AED 2,744,957 AED 7,341 AED 1,069,260 AED 2,663,416

AED 2,756,395 AED 7,372 AED 1,076,632 AED 2,691,110

AED 2,767,880 AED 7,403 AED 1,084,034 AED 2,718,979

AED 2,779,413 AED 7,433 AED 1,091,468 AED 2,747,023

AED 2,790,993 AED 7,464 AED 1,098,932 AED 2,775,243

AED 2,802,623 AED 7,496 AED 1,106,428 AED 2,803,639

AED 2,814,300 AED 7,527 AED 1,113,955 AED 2,832,212

AED 2,826,026 AED 7,558 AED 1,121,513 AED 2,860,963

8/12/2019 Macro Finance for Buying a Home

24/26

AED 2,837,802 AED 7,590 AED 1,129,102 AED 2,889,893

AED 2,849,626 AED 7,621 AED 1,136,724 AED 2,919,002

AED 2,861,499 AED 7,653 AED 1,144,377 AED 2,948,291

AED 2,873,422 AED 7,685 AED 1,152,062 AED 2,977,761

AED 2,885,395 AED 7,717 AED 1,159,779 AED 3,007,413

AED 2,897,417 AED 7,749 AED 1,167,528 AED 3,037,246

AED 2,909,490 AED 7,781 AED 1,175,309 AED 3,067,263AED 2,921,613 AED 7,814 AED 1,183,123 AED 3,097,464

AED 2,933,786 AED 7,846 AED 1,190,969 AED 3,127,849

AED 2,946,010 AED 7,879 AED 1,198,848 AED 3,158,419

8/12/2019 Macro Finance for Buying a Home

25/26

8/12/2019 Macro Finance for Buying a Home

26/26

YEAR 3 November