macro finance for buying a home
TRANSCRIPT
-
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