Appendix 2
BASIC
54 month
ssumptions: (1) completion of 1st Stage - Start of Revenire - 55meths.
(2) Completion -wth stage. (3) Repargements of principal commençe Emntler from completion of 4th istig (4) Repayment of capelatives warest in 2e bead
Commency to witly from compuestion 157 Payment of literest on INTEREST PAYMENTS. AGGREGATE
ENTS
BALANCE
215
>
ION PRINCIPAL (9)
ON CAPCOluse D
INTEREST,
(10)
If years in stainining ed
4th state
го
Principal are capulalised Interest ageres to mouth to
PAYMENTS
REVENUE
(12)
Excess Repayments
OVER
REVENUE
B3
25-7
10.8°
11.5
164
110-4
15.6
2.2.4
30.0
29.
าา
76
316
77
011 3
77
515
3
6=15
ገረ
16.
12.0
189
(-23.0)
69
16.0
208 · 2
189
(162)
66
153
204. 5
193
(-11.5)
478
63
14.6
2.00. G
194
(-6·4)
441 3..
13.9
197-1
144