150,000.

00 Price of House Yearly Payments

51,000.00 10 percent of house
PENSION
51,000.00 100,500.00 Interest ammount
99,000.00 Ammount of the loan
49,500.00 Repayment Repayment - 20 years loan
99,000.00 150,000.00 1,237.50 Interest
49,500.00 1,155.00 Nebenkosten
3,300.00 2,392.50 Net with tax and nebemkosten 1,237.50
199.38 monthly 199.38 ammount to be payed after 15 years
103.13 to bank
tax per year annual
90,000.00 Price of House Yearly Payments
18,000.00 10 percent of house
PENSION
18,000.00 60,300.00 Interest ammount
72,000.00 Ammount of the loan
29,700.00 Repayment 1,980.00 Repayment 39,600.00 20 years loan
72,000.00 90,000.00 792.00 Interest
29,700.00 3,600.00 Nebenkosten
1,980.00 6,372.00 Net with tax and nebemkosten 792.00
531.00 monthly 366.00 ammount to be payed after 15 years
231.00 to bank
tax per year annual
 PF 159000 55000
Expence Savings PILLAR3
Jan-17 0
Feb-17 0
Mar-17 0
Apr-17 0
May-17 0
Jun-17 0
Jul-17 0
Aug-17 0
Sep-17 0
Net Cash as on with PF Oct-17 214000 8100 5300 0
Nov-17 8100 5300 0
Dec-17 8100 5300 0
Jan-18 8100 5300 0
Feb-18 8100 5300 0
Mar-18 8100 5300 0
Apr-18 8100 5300 0
May-18 8100 5300 0
Jun-18 8100 5300 0
Jul-18 8100 5300 0
7500 2500 rent Aug-18 7100 6300 0
775 1000 car rent Sep-18 7100 6300 0
1000 insurance and phone Oct-18 7100 6300 0
500 Extra ticket Nov-18 7100 6300 0
2500 grocery and kids Dec-18 7100 6300 0
7500 Jan-19 7100 6300 104000
0 0 Feb-19 7100 6300 103400
Mar-19 7100 6300
Apr-19 5700 2500
May-19 5700 2500
Jun-19 5700 2500
Jul-19 5700 2500
Aug-19 5700 2500
Sep-19 5700 2500
Oct-19 5700 2500
Nov-19 5700 2500
Dec-19 5700 2500
Jan-20 5700 2500
Feb-20 5700 2500
Mar-20 5700 2500
Apr-20 5700 2500
May-20 5700 2500
Jun-20 5700 2500
 Jul-20 5700 2500
Aug-20 5700 2500
Sep-20 5700 2500
Oct-20 5700 2500
Nov-20 5700 2500
Dec-20 5700 2500
Jan-21 5700 2500
Feb-21 5700 2500
Mar-21 5700 2500
Apr-21 5700 2500
May-21 5700 2500
Jun-21 5700 2500
Jul-21 5700 2500
Aug-21 5700 2500
Sep-21 5700 2500
Oct-21 5700 2500
Nov-21 5700 2500
Dec-21 5700 2500
Jan-22 5700 2500
Feb-22 5700 2500
Mar-22 5700 2500
Apr-22 5700 2500
May-22 5700 2500
Jun-22 5700 2500
Jul-22 5700 2500
Aug-22 5700 2500
Sep-22 5700 2500
Oct-22 5700 2500
Nov-22 5700 2500
Dec-22 5700 2500
Jan-23 5700 2500
Feb-23 5700 2500
Mar-23 5700 2500
Apr-23 5700 2500
May-23 5700 2500
Jun-23 5700 2500
Jul-23 5700 2500
Aug-23 5700 2500
Sep-23 5700 2500
Oct-23 5700 2500
Nov-23 5700 2500
Dec-23 5700 2500
Jan-24 5700 2500
Feb-24 5700 2500
Mar-24 5700 2500
Apr-24 5700 2500
May-24 5700 2500
Jun-24 5700 2500
Jul-24 5700 2500
Aug-24 5700 2500
Sep-24 5700 2500
Oct-24 5700 2500
Nov-24 5700 2500
Dec-24 5700 2500
Jan-25 5700 2500
Feb-25 5700 2500
Mar-25 5700 2500
Apr-25 5700 2500
May-25 5700 2500
Jun-25 5700 2500
Jul-25 5700 2500
Aug-25 5700 2500
Sep-25 5700 2500
Oct-25 5700 2500
Nov-25 5700 2500
Dec-25 5700 2500
Jan-26 5700 2500
Feb-26 5700 2500
Mar-26 5700 2500
Apr-26 5700 2500
May-26 5700 2500
Jun-26 5700 2500
Jul-26 5700 2500
Aug-26 5700 2500
Sep-26 5700 2500
Oct-26 5700 2500
Nov-26 5700 2500
Dec-26 5700 2500
Jan-27 5700 2500
Feb-27 5700 2500
Mar-27 5700 2500
Apr-27 5700 2500
May-27 5700 2500
Jun-27 5700 2500
Jul-27 5700 2500
Aug-27 5700 2500
Sep-27 5700 2500
Oct-27 5700 2500
Nov-27 5700 2500
Dec-27 5700 2500
Jan-28 5700 2500
Feb-28 5700 2500
Mar-28 5700 2500
Apr-28 5700 2500
May-28 5700 2500
Jun-28 5700 2500
Jul-28 5700 2500
Aug-28 5700 2500
Sep-28 5700 2500
Oct-28 5700 2500
Nov-28 5700 2500
Dec-28 5700 2500
Jan-29 5700 2500
Feb-29 5700 2500
Mar-29 5700 2500
Apr-29 5700 2500
May-29 5700 2500
Jun-29 5700 2500
Jul-29 5700 2500
Aug-29 5700 2500
Sep-29 5700 2500
Oct-29 5700 2500
Nov-29 5700 2500
Dec-29 5700 2500
Jan-30 5700 2500
Feb-30 5700 2500
Mar-30 5700 2500
Apr-30 5700 2500
May-30 5700 2500
Jun-30 5700 2500
Jul-30 5700 2500
Aug-30 5700 2500
Sep-30 5700 2500
Oct-30 5700 2500
Nov-30 5700 2500
Dec-30 5700 2500
Jan-31 5700 2500
Feb-31 5700 2500
Mar-31 5700 2500
Apr-31 5700 2500
May-31 5700 2500
Jun-31 5700 2500
Jul-31 5700 2500
Aug-31 5700 2500
Sep-31 5700 2500
Oct-31 5700 2500
Nov-31 5700 2500
Dec-31 5700 2500
Jan-32 5700 2500
Feb-32 5700 2500
Mar-32 5700 2500
Apr-32 5700 2500
May-32 5700 2500
Jun-32 5700 2500
Jul-32 5700 2500
Aug-32 5700 2500
Sep-32 5700 2500
Oct-32 5700 2500
Nov-32 5700 2500
Dec-32 5700 2500
Jan-33 5700 2500
Feb-33 5700 2500
Mar-33 5700 2500
Apr-33 5700 2500
May-33 5700 2500
Jun-33 5700 2500
Jul-33 5700 2500
Aug-33 5700 2500
Sep-33 5700 2500
Oct-33 5700 2500
Nov-33 5700 2500
Dec-33 5700 2500
Jan-34 5700 2500
Feb-34 5700 2500
Mar-34 5700 2500
Apr-34 5700 2500
May-34 5700 2500
Jun-34 5700 2500
Jul-34 5700 2500
Aug-34 5700 2500
Sep-34 5700 2500
Oct-34 5700 2500
Nov-34 5700 2500
Dec-34 5700 2500
Jan-35 5700 2500
Feb-35 5700 2500
Mar-35 5700 2500
Apr-35 5700 2500
May-35 5700 2500
Jun-35 5700 2500
 Jul-35 5700 2500
Aug-35 5700 2500
Sep-35 5700 2500
Oct-35 5700 2500
Nov-35 5700 2500
Dec-35 5700 2500
Jan-36 5700 2500
Feb-36 5700 2500
Mar-36 5700 2500
Apr-36 5700 2500
May-36 5700 2500
Jun-36 5700 2500
Jul-36 5700 2500
Aug-36 5700 2500
Sep-36 5700 2500
Oct-36 5700 2500
Nov-36 5700 2500
Dec-36 5700 2500
Jan-37 5700 2500
Feb-37 5700 2500
Mar-37 5700 2500
Apr-37 5700 2500
May-37 5700 2500
Jun-37 5700 2500
Jul-37 5700 2500
Aug-37 5700 2500
Sep-37 5700 2500
Oct-37 5700 2500
Nov-37 5700 2500
Dec-37 5700 2500
Jan-38 5700 2500
Feb-38 5700 2500
Mar-38 5700 2500
Apr-38 5700 2500
May-38 5700 2500
Jun-38 5700 2500
Jul-38 5700 2500
Aug-38 5700 2500
Sep-38 5700 2500
Oct-38 5700 2500
Nov-38 5700 2500
Dec-38 5700 2500
Jan-39 5700 2500
Feb-39 5700 2500
Mar-39 5700 2500
Apr-39 5700 2500
May-39 5700 2500
Jun-39 5700 2500
Jul-39 5700 2500
Aug-39 5700 2500
Sep-39 5700 2500
Oct-39 5700 2500
Nov-39 5700 2500
Dec-39 5700 2500
Jan-40 5700 2500
Feb-40 5700 2500
Mar-40 5700 2500
Apr-40 5700 2500
May-40 5700 2500
Jun-40 5700 2500
Jul-40 5700 2500
Aug-40 5700 2500
Sep-40 5700 2500
Oct-40 5700 2500
Nov-40 5700 2500
Dec-40 5700 2500
Jan-41 5700 2500
Feb-41 5700 2500
Mar-41 5700 2500
Apr-41 5700 2500
May-41 5700 2500
Jun-41 5700 2500
Jul-41 5700 2500
Aug-41 5700 2500
Sep-41 5700 2500
Oct-41 5700 2500
Nov-41 5700 2500
Dec-41 5700 2500
Jan-42 5700 2500
Feb-42 5700 2500
Mar-42 5700 2500
Apr-42 5700 2500
May-42 5700 2500
Jun-42 5700 2500
Jul-42 5700 2500
Aug-42 5700 2500
Sep-42 5700 2500
Oct-42 5700 2500
Nov-42 5700 2500
Dec-42 5700 2500
 Jan-43 5700 2500
Feb-43 5700 2500
Mar-43 5700 2500
Apr-43 5700 2500
May-43 5700 2500
Jun-43 5700 2500
Jul-43 5700 2500
Aug-43 5700 2500
Sep-43 5700 2500
Oct-43 5700 2500
Nov-43 5700 2500
Dec-43 5700 2500
Jan-44 5700 2500
Feb-44 5700 2500
Mar-44 5700 2500
Apr-44 5700 2500
May-44 5700 2500
Jun-44 5700 2500
Jul-44 5700 2500
Aug-44 5700 2500
Sep-44 5700 2500
Oct-44 5700 2500
Nov-44 5700 2500
Dec-44 5700 2500
Jan-45 5700 2500
Feb-45 5700 2500
Mar-45 5700 2500
Apr-45 5700 2500
May-45 5700 2500
Jun-45 5700 2500
Jul-45 5700 2500
Aug-45 5700 2500
Sep-45 5700 2500
Oct-45 5700 2500
Nov-45 5700 2500
800 Dec-45 5700 2500
3000 Jan-46 5700 2500
1100 Feb-46 5700 2500
1000 Mar-46 5700 2500
5900 Apr-46 5700 2500
May-46 5700 2500
Jun-46 5700 2500
Jul-46 5700 2500
Aug-46 5700 2500
Sep-46 5700 2500
 Oct-46 5700 2500
Nov-46 5700 2500
Dec-46 5700 2500
Jan-47 5700 2500
Feb-47 5700 2500
3000 pension risk Mar-47 5700 2500
1100 ahv Apr-47 5700 2500
750 isha pensi risk May-47 5700 2500
2000 monthly consume Jun-47 0 5700 2500
6850 Jul-47 0 5700 2500
2000 Aug-47 0 5700 2500
Sep-47 0 5700 2500
Oct-47 0 5700 2500
Nov-47 0 5700 2500
Dec-47 0 5700 2500
Jan-48 0 5700 2500
Feb-48 0 5700 2500
970900
with home
581300 loss of ammount
 on rent
Expense Savings

30000 57500

214000 7500 5900

7500 5900
7500 5900
7500 5900 salary from GE
7500 5900 May-16 4485.95
7500 5900 Jun-16 4485.95
7500 5900 Jul-16 4485.95
7500 5900 Aug-16 4485.95
7500 5900 Sep-16 7476.55
7500 5900 Oct-16 7476.55
7500 5900 Nov-16 7476.55
7500 5900 Dec-16 7476.55
7500 5900 Jan-17 7476.55
7500 5900 Feb-17 7476.55
7500 5900 Mar-17 7476.55
Recovery of PF 7500 5900 Apr-17 9968.75
7500 5900 80248.4
7500 5900 If property go on rent 6687.367
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
 8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800 risk
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
8000 200 1800
389600 495200
no home when given on rent
loss of ammount
475700
 1083.333

40000

salary from GE salary from RAV

3726.25 May-17 5349.893 4465.92
3726.25 Jun-17
3726.25 Jul-17
3726.25 Aug-17
5930.25 Sep-17
5930.25 Oct-17
5930.25 Nov-17
5930.25 Dec-17
6511.8 Jan-18
6511.8 Feb-18
6511.8 Mar-18
8827.4 Apr-18
66988.8 May-18
5582.4 Jun-18
Jul-18
8440.154 Aug-18
6752.123 Sep-18
Oct-18
Nov-18

6200
150,000.00 Price of House Yearly Payments
10 percent of house
51,000.00 PENSION
51,000.00 100,500.00 Interest ammount
99,000.00 Ammount of the loan
49,500.00 Repayment Repayment - 20 years loan
150,000.00 150,000.00 1,287.00 Interest
3,300.00 900.00 Nebenkosten
2,667.00 Net with tax and nebemkosten 2,247.00
222.25 monthly 107.25 ammount to be payed after 15 years
107.25 to bank
tax per year 480.00 annual
 FD NAB PF SALARYNAB PILLAR3 payment
Jan-17 77170 140000 14000 0 34300
Feb-17 83170 141670 14000 0 19000
Mar-17 89170 143340 14000 0 19000
Apr-17 95170 145010 14000 0 19000
May-17 95170 146110 14000 0 650
Jun-17 95170 147210 14000 0 650
Jul-17 95170 148310 14000 0 650
Aug-17 95170 149410 14000 0 650
Sep-17 95170 150510 14000 0 650
Oct-17 95170 151610 14000 0 1500
Nov-17 95170 152710 14000 0 1500
Dec-17 95170 153810 14000 0 1500
Jan-18 95170 154910 14000 0 1500
Feb-18 95170 156010 14000 0 1500
Mar-18 95170 157110 14000 0 1500
Apr-18 95170 158210 14000 0 1500
May-18 95170 159310 14000 0 1500
Jun-18 95170 160410 14000 0 1500
Jul-18 95170 161510 14000 0 1500
7500 2500 rent Aug-18 95170 162610 14000 0 1500
790 car rent Sep-18 95170 163710 14000 0 1500
1000 insurance and pho Oct-18 95170 164810 14000 0 1500
Nov-18 95170 165910 14000 0 1500
2000 grocery and kids Dec-18 98170 167010 14000 0 1500
6290 Jan-19 101170 168110 14000 0 1500
1210 1210 Feb-19 102380
Mar-19 103590
Apr-19 104800
May-19 106010
Jun-19 107220
Jul-19 108430
Aug-19 109640
Sep-19 110850
Oct-19 112060
Nov-19 113270
Dec-19 114480
Jan-20 115690
Feb-20 116900
Mar-20 118110
Apr-20 119320
May-20 120530
Jun-20 121740
 Jul-20 122950
Aug-20 124160
Sep-20 125370
Oct-20 126580
Nov-20 127790
Dec-20 129000
Jan-21 130210
Feb-21 131420
Mar-21 132630
Apr-21 133840
May-21 135050
Jun-21 136260
Jul-21 137470
Aug-21 138680
Sep-21 139890
Oct-21 141100
Nov-21 142310
Dec-21 143520
Jan-22 144730
Feb-22 145940
Mar-22 147150
Apr-22 148360
May-22 149570
Jun-22 150780
Jul-22 151990
Aug-22 153200
Sep-22 154410
Oct-22 155620
Nov-22 156830
Dec-22 158040
Jan-23 159250
Feb-23 160460
Mar-23 161670
Apr-23 162880
May-23 164090
Jun-23 165300
Jul-23 166510
Aug-23 167720
Sep-23 168930
Oct-23 170140
Nov-23 171350
Dec-23 172560
Jan-24 173770
Feb-24 174980
Mar-24 176190
Apr-24 177400
May-24 178610
Jun-24 179820
Jul-24 181030
Aug-24 182240
Sep-24 183450
Oct-24 184660
Nov-24 185870
Dec-24 187080
Jan-25 188290
Feb-25 189500
Mar-25 190710
Apr-25 191920
May-25 193130
Jun-25 194340
Jul-25 195550
Aug-25 196760
Sep-25 197970
Oct-25 199180
Nov-25 200390
Dec-25 201600
Jan-26 202810
Feb-26 204020
Mar-26 205230
Apr-26 206440
May-26 207650
Jun-26 208860
Jul-26 210070
Aug-26 211280
Sep-26 212490
Oct-26 213700
Nov-26 214910
Dec-26 216120
Jan-27 217330
Feb-27 218540
Mar-27 219750
Apr-27 220960
May-27 222170
Jun-27 223380
Jul-27 224590
Aug-27 225800
Sep-27 227010
Oct-27 228220
Nov-27 229430
Dec-27 230640
Jan-28 231850
Feb-28 233060
Mar-28 234270
Apr-28 235480
May-28 236690
Jun-28 237900
Jul-28 239110
Aug-28 240320
Sep-28 241530
Oct-28 242740
Nov-28 243950
Dec-28 245160
Jan-29 246370
Feb-29 247580
Mar-29 248790
Apr-29 250000
May-29 251210
Jun-29 252420
Jul-29 253630
Aug-29 254840
Sep-29 256050
Oct-29 257260
Nov-29 258470
Dec-29 259680
Jan-30 260890
Feb-30 262100
Mar-30 263310
Apr-30 264520
May-30 265730
Jun-30 266940
Jul-30 268150
Aug-30 269360
Sep-30 270570
Oct-30 271780
Nov-30 272990
Dec-30 274200
Jan-31 275410
Feb-31 276620
Mar-31 277830
Apr-31 279040
May-31 280250
Jun-31 281460
Jul-31 282670
Aug-31 283880
Sep-31 285090
Oct-31 286300
Nov-31 287510
Dec-31 288720
Jan-32 289930
Feb-32 291140
Mar-32 292350
Apr-32 293560
May-32 294770
Jun-32 295980
Jul-32 297190
Aug-32 298400
Sep-32 299610
Oct-32 300820
Nov-32 302030
Dec-32 303240
Jan-33 304450
Feb-33 305660
Mar-33 306870
Apr-33 308080
May-33 309290
Jun-33 310500
Jul-33 311710
Aug-33 312920
Sep-33 314130
Oct-33 315340
Nov-33 316550
Dec-33 317760
Jan-34 318970
Feb-34 320180
Mar-34 321390
Apr-34 322600
May-34 323810
Jun-34 325020
Jul-34 326230
Aug-34 327440
Sep-34 328650
Oct-34 329860
Nov-34 331070
Dec-34 332280
Jan-35 333490
Feb-35 334700
Mar-35 335910
Apr-35 337120
May-35 338330
Jun-35 339540
 Jul-35 340750
Aug-35 341960
Sep-35 343170
Oct-35 344380
Nov-35 345590
Dec-35 346800
Jan-36 348010
Feb-36 349220
Mar-36 350430
Apr-36 351640
May-36 352850
Jun-36 354060
Jul-36 355270
Aug-36 356480
Sep-36 357690
Oct-36 358900
Nov-36 360110
Dec-36 361320
Jan-37 362530
Feb-37 363740
Mar-37 364950
Apr-37 366160
May-37 367370
Jun-37 368580
Jul-37 369790
Aug-37 371000
Sep-37 372210
Oct-37 373420
Nov-37 374630
Dec-37 375840
Jan-38 377050
Feb-38 378260
Mar-38 379470
Apr-38 380680
May-38 381890
Jun-38 383100
Jul-38 384310
Aug-38 385520
Sep-38 386730
Oct-38 387940
Nov-38 389150
Dec-38 390360
Jan-39 391570
Feb-39 392780
Mar-39 393990
Apr-39 395200
May-39 396410
Jun-39 397620
Jul-39 398830
Aug-39 400040
Sep-39 401250
Oct-39 402460
Nov-39 403670
Dec-39 404880
Jan-40 406090
Feb-40 407300
Mar-40 408510
Apr-40 409720
May-40 410930
Jun-40 412140
Jul-40 413350
Aug-40 414560
Sep-40 415770
Oct-40 416980
Nov-40 418190
Dec-40 419400
Jan-41 420610
Feb-41 421820
Mar-41 423030
Apr-41 424240
May-41 425450
Jun-41 426660
Jul-41 427870
Aug-41 429080
Sep-41 430290
Oct-41 431500
Nov-41 432710
Dec-41 433920
Jan-42 435130
Feb-42 436340
Mar-42 437550
Apr-42 438760
May-42 439970
Jun-42 441180
Jul-42 442390
Aug-42 443600
Sep-42 444810
Oct-42 446020
Nov-42 447230
Dec-42 448440
 Jan-43 449650
Feb-43 450860
Mar-43 452070
Apr-43 453280
May-43 454490
Jun-43 455700
Jul-43 456910
Aug-43 458120
Sep-43 459330
Oct-43 460540
Nov-43 461750
Dec-43 462960
Jan-44 464170
Feb-44 465380
Mar-44 466590
Apr-44 467800
May-44 469010
Jun-44 470220
Jul-44 471430
Aug-44 472640
Sep-44 473850
Oct-44 475060
Nov-44 476270
Dec-44 477480
Jan-45 478690
Feb-45 479900
Mar-45 481110
Apr-45 482320
May-45 483530
Jun-45 484740
Jul-45 485950
Aug-45 487160
Sep-45 488370
Oct-45 489580
Nov-45 490790
800 Dec-45 492000
3000 Jan-46 493210
1100 Feb-46 494420
1000 Mar-46 495630
5900 Apr-46 496840
May-46 498050
Jun-46 499260
Jul-46 500470
Aug-46 501680
Sep-46 502890
 Oct-46 504100
Nov-46 505310
Dec-46 506520
Jan-47 507730
Feb-47 508940
3000 pension risk Mar-47 510150
1100 ahv Apr-47 511360
750 isha pensi risk May-47 512570
2000 monthly consume Jun-47 513780
6850 Jul-47 514990
2000 Aug-47 516200
Sep-47 517410
Oct-47 518620
Nov-47 519830
Dec-47 521040
Jan-48 522250
Feb-48 523460 25 years sudhi 2000
 1083.333
remaining
42870 50000 14000
29870 51670 14000 30000 57500
16870 53340 14000
3870 55010 14000
3220 56110 14000
2570 57210 14000
1920 58310 14000
1270 59410 14000
620 60510 14000
-880 61610 14000 40000
-2380 62710 14000
-3880 63810 14000
-5380 64910 14000 salary from GE
-6880 66010 14000 May-16 4485.95 3726.25
-8380 67110 14000 Jun-16 4485.95 3726.25
-9880 68210 14000 Jul-16 4485.95 3726.25
-11380 69310 14000 Aug-16 4485.95 3726.25
-12880 70410 14000 Sep-16 7476.55 5930.25
-14380 71510 14000 Oct-16 7476.55 5930.25
-15880 72610 14000 Nov-16 7476.55 5930.25
-17380 73710 14000 Dec-16 7476.55 5930.25
-18880 74810 14000 Jan-17 7476.55 6511.8
-20380 75910 14000 Feb-17 7476.55 6511.8
-19880 77010 14000 Mar-17 7476.55 6511.8
-19380 78110 14000 Apr-17 9968.75 8827.4
-17430 80248.4 66988.8
-15480 6687.367 5582.4
-13530
-11580 8440.154
-9630 6752.123
-7680
-5730
-3780
-1830
120
2070
4020
5970 7500 1500 interest
7920 1050 cars
9870 1500 grocery and phone
11820 500 kids
13770 1000 insurance
 15720 5550
17670 1950
19620
21570
23520
25470
27420
29370
31320
33270
35220
37170
39120
41070
43020
44970
46920
48870
50820
52770
54720
56670
58620
60570
62520
64470
66420
68370
70320
72270
74220
76170
78120
80070
82020
83970
85920
87870
89820
91770
93720
95670
97620
99570
101520
103470
105420
107370
109320
111270
113220
115170
117120
119070
121020
122970
124920
126870
128820
130770
132720
134670
136620
138570
140520
142470
144420
146370
148320
150270
152220
154170
156120
158070
160020
161970
163920
165870
167820
169770
171720
173670
175620
177570
179520
181470
183420
185370
187320
189270
191220
193170
195120
197070
199020
200970
202920
204870
206820
208770
210720
212670
214620
216570
218520
220470
222420
224370
226320
228270
230220
232170
234120
236070
238020
239970
241920
243870
245820
247770
249720
251670
253620
255570
257520
259470
261420
263370
265320
267270
269220
271170
273120
275070
277020
278970
280920
282870
284820
286770
288720
290670
292620
294570
296520
298470
300420
302370
304320
306270
308220
310170
312120
314070
316020
317970
319920
321870
323820
325770 2863
328633
331496
334359
337222
340085
342948
345811
348674
351537
354400
357263
360126
362989
365852
368715
371578
374441
377304
380167
383030
385893
388756
391619
394482
397345
400208
403071
405934
408797
411660
414523
417386
420249
423112
425975
428838
431701
434564
437427
440290
443153
446016
448879
451742
454605
457468
460331
463194
466057
468920
471783
474646
477509
480372
483235
486098
488961
491824
494687
497550
500413
503276
506139
509002
511865
514728
517591
520454
523317
526180
529043
531906
534769
537632
540495
543358
546221
549084
551947
554810
557673
560536
563399
566262
569125
571988
574851
577714
580577
583440
586303
589166
592029
594892
597755
600618
603481
606344
609207
612070
614933
617796
620659
623522
626385
629248
632111
634974
637837
640700
643563
646426
649289
652152
655015
657878
660741
663604
666467
669330
672193
675056
677919
680782
683645
686508
689371
692234
695097
697960
700823
703686
706549
709412
712275
715138
718001
720864
723727
726590
729453
732316
735179
738042
740905
743768
746631
749494
752357
755220
758083
760946
763809
766672
769535
772398
775261
778124
780987
783850
786713 2000 pension risk
789576 1100 ahv
792439 2500
795302 5600
798165 2500
801028
803891
806754
809617
812480
815343
818206 38 years
2000
38 30
salary from RAV
May-17 5349.893 4465.92
Jun-17
Jul-17
Aug-17
Sep-17
Oct-17
Nov-17
Dec-17
Jan-18
Feb-18
Mar-18
Apr-18
May-18
Jun-18
Jul-18
Aug-18
Sep-18
Oct-18
Nov-18

4659.56
 FD NAB PF SALARYNAB PILLAR3 payment
Jan-17 77170 140000 14000 0 34300
Feb-17 83170 141670 14000 0 19000
Mar-17 89170 143340 14000 0 19000
Apr-17 95170 145010 14000 0 19000
May-17 100170 146110 14000 0 650
Jun-17 105170 147210 14000 0 650
Jul-17 110170 148310 14000 0 650
Aug-17 115170 149410 14000 0 1500
Sep-17 120170 150510 14000 0 1500
Oct-17 125170 151610 14000 0 1500
Nov-17 130170 152710 14000 0 1500
Dec-17 137670 153810 14000 0 1500
Jan-18 142670 154910 14000 0 1500
Feb-18 147670 156010 14000 0 1500
Mar-18 152670 157110 14000 0 1500
Apr-18 157670 158210 14000 0 1500
May-18 162670 159310 14000 0 1500
Jun-18 167670 160410 14000 0 1500
Jul-18 172670 161510 14000 0 1500
Aug-18 177670 162610 14000 0 1500
Sep-18 182670 163710 14000 0 1500
Oct-18 187670 164810 14000 0 1500
Nov-18 192670 165910 14000 0 1500
Dec-18 198170 167010 14000 0 1500
Jan-19 201170 168110 14000 0 1500
2000 Feb-19 203170
Mar-19 205170
Apr-19 207170
3000 pension May-19 209170
1100 ahv Jun-19 211170
750 isha pension Jul-19 213170
2000 monthly consume Aug-19 215170
6850 Sep-19 217170
Oct-19 219170
Nov-19 221170
Dec-19 223170
Jan-20 225170
Feb-20 227170
Mar-20 229170
Apr-20 231170
May-20 233170
Jun-20 235170
 Jul-20 237170
Aug-20 239170
Sep-20 241170
Oct-20 243170
Nov-20 245170
Dec-20 247170
Jan-21 249170
Feb-21 251170
Mar-21 253170
Apr-21 255170
May-21 257170
Jun-21 259170
Jul-21 261170
Aug-21 263170
Sep-21 265170
Oct-21 267170
Nov-21 269170
Dec-21 271170
Jan-22 273170
Feb-22 275170
Mar-22 277170
Apr-22 279170
May-22 281170
Jun-22 283170
Jul-22 285170
Aug-22 287170
Sep-22 289170
Oct-22 291170
Nov-22 293170
Dec-22 295170
Jan-23 297170
Feb-23 299170
Mar-23 301170
Apr-23 303170
May-23 305170
Jun-23 307170
Jul-23 309170
Aug-23 311170
Sep-23 313170
Oct-23 315170
Nov-23 317170
Dec-23 319170
Jan-24 321170
Feb-24 323170
Mar-24 325170
Apr-24 327170
May-24 329170
Jun-24 331170
Jul-24 333170
Aug-24 335170
Sep-24 337170
Oct-24 339170
Nov-24 341170
Dec-24 343170
Jan-25 345170
Feb-25 347170
Mar-25 349170
Apr-25 351170
May-25 353170
Jun-25 355170
Jul-25 357170
Aug-25 359170
Sep-25 361170
Oct-25 363170
Nov-25 365170
Dec-25 367170
Jan-26 369170
Feb-26 371170
Mar-26 373170
Apr-26 375170
May-26 377170
Jun-26 379170
Jul-26 381170
Aug-26 383170
Sep-26 385170
Oct-26 387170
Nov-26 389170
Dec-26 391170
Jan-27 393170
Feb-27 395170
Mar-27 397170
Apr-27 399170
May-27 401170
Jun-27 403170
Jul-27 405170
Aug-27 407170
Sep-27 409170
Oct-27 411170
Nov-27 413170
Dec-27 415170
Jan-28 417170
Feb-28 419170
Mar-28 421170
Apr-28 423170
May-28 425170
Jun-28 427170
Jul-28 429170
Aug-28 431170
Sep-28 433170
Oct-28 435170
Nov-28 437170
Dec-28 439170
Jan-29 441170
Feb-29 443170
Mar-29 445170
Apr-29 447170
May-29 449170
Jun-29 451170
Jul-29 453170
Aug-29 455170
Sep-29 457170
Oct-29 459170
Nov-29 461170
Dec-29 463170
Jan-30 465170
Feb-30 467170
Mar-30 469170
Apr-30 471170
May-30 473170
Jun-30 475170
Jul-30 477170
Aug-30 479170
Sep-30 481170
Oct-30 483170
Nov-30 485170
Dec-30 487170
Jan-31 489170
Feb-31 491170
Mar-31 493170
Apr-31 495170
May-31 497170
Jun-31 499170
Jul-31 501170
Aug-31 503170
Sep-31 505170
Oct-31 507170
Nov-31 509170
Dec-31 511170
Jan-32 513170
Feb-32 515170
Mar-32 517170
Apr-32 519170
May-32 521170
Jun-32 523170
Jul-32 525170
Aug-32 527170
Sep-32 529170
Oct-32 531170
Nov-32 533170
Dec-32 535170
Jan-33 537170
Feb-33 539170
Mar-33 541170
Apr-33 543170
May-33 545170
Jun-33 547170
Jul-33 549170
Aug-33 551170
Sep-33 553170
Oct-33 555170
Nov-33 557170
Dec-33 559170
Jan-34 561170
Feb-34 563170
Mar-34 565170
Apr-34 567170
May-34 569170
Jun-34 571170
Jul-34 573170
Aug-34 575170
Sep-34 577170
Oct-34 579170
Nov-34 581170
Dec-34 583170
Jan-35 585170
Feb-35 587170
Mar-35 589170
Apr-35 591170
May-35 593170
Jun-35 595170
 Jul-35 597170
Aug-35 599170
Sep-35 601170
Oct-35 603170
Nov-35 605170
Dec-35 607170
Jan-36 609170
Feb-36 611170
Mar-36 613170
Apr-36 615170
May-36 617170
Jun-36 619170
Jul-36 621170
Aug-36 623170
Sep-36 625170
Oct-36 627170
Nov-36 629170
Dec-36 631170
Jan-37 633170
Feb-37 635170
Mar-37 637170
Apr-37 639170
May-37 641170
Jun-37 643170
Jul-37 645170
Aug-37 647170
Sep-37 649170
Oct-37 651170
Nov-37 653170
Dec-37 655170
Jan-38 657170
Feb-38 659170
Mar-38 661170
Apr-38 663170
May-38 665170
Jun-38 667170
Jul-38 669170
Aug-38 671170
Sep-38 673170
Oct-38 675170
Nov-38 677170
Dec-38 679170
Jan-39 681170
Feb-39 683170
Mar-39 685170
Apr-39 687170
May-39 689170
Jun-39 691170
Jul-39 693170
Aug-39 695170
Sep-39 697170
Oct-39 699170
Nov-39 701170
Dec-39 703170
Jan-40 705170
Feb-40 707170
Mar-40 709170
Apr-40 711170
May-40 713170
Jun-40 715170
Jul-40 717170
Aug-40 719170
Sep-40 721170
Oct-40 723170
Nov-40 725170
Dec-40 727170
Jan-41 729170
Feb-41 731170
Mar-41 733170
Apr-41 735170
May-41 737170
Jun-41 739170
Jul-41 741170
Aug-41 743170
Sep-41 745170
Oct-41 747170
Nov-41 749170
Dec-41 751170
Jan-42 753170
Feb-42 755170
Mar-42 757170
Apr-42 759170
May-42 761170
Jun-42 763170
Jul-42 765170
Aug-42 767170
Sep-42 769170
Oct-42 771170
Nov-42 773170
Dec-42 775170
Jan-43 777170
Feb-43 779170
Mar-43 781170
Apr-43 783170
May-43 785170
Jun-43 787170
Jul-43 789170
Aug-43 791170
Sep-43 793170
Oct-43 795170
Nov-43 797170
Dec-43 799170
Jan-44 801170
Feb-44 803170
Mar-44 805170
Apr-44 807170
May-44 809170
Jun-44 811170
Jul-44 813170
Aug-44 815170
Sep-44 817170
Oct-44 819170
Nov-44 821170
Dec-44 823170
Jan-45 825170
Feb-45 827170
Mar-45 829170
Apr-45 831170
May-45 833170
Jun-45 835170
Jul-45 837170
Aug-45 839170
Sep-45 841170
Oct-45 843170
Nov-45 845170
Dec-45 847170
Jan-46 849170
Feb-46 851170
Mar-46 853170
Apr-46 855170
May-46 857170
Jun-46 859170
Jul-46 861170
Aug-46 863170
Sep-46 865170
Oct-46 867170
Nov-46 869170
Dec-46 871170
Jan-47 873170
Feb-47 875170
Mar-47 877170
Apr-47 879170
May-47 881170
Jun-47 883170
Jul-47 885170
Aug-47 887170
Sep-47 889170
Oct-47 891170
Nov-47 893170
Dec-47 895170
Jan-48 897170
Feb-48 899170 37 years sudhi 2000
remaining
42870 50000 14000
29870 51670 14000 30000 57500
16870 53340 14000
3870 55010 14000
8220 56110 14000
12570 57210 14000
16920 58310 14000
20420 59410 14000
23920 60510 14000
25420 61610 14000
28920 62710 14000
32420 63810 14000 salary from GE salary from RAV
35920 64910 14000 May-16 4485.95 3726.25 May-17
39420 66010 14000 Jun-16 4485.95 3726.25 Jun-17
42920 67110 14000 Jul-16 4485.95 3726.25 Jul-17
46420 68210 14000 Aug-16 4485.95 3726.25 Aug-17
49920 69310 14000 Sep-16 7476.55 5930.25 Sep-17
53420 70410 14000 Oct-16 7476.55 5930.25 Oct-17
56920 71510 14000 Nov-16 7476.55 5930.25 Nov-17
60420 72610 14000 Dec-16 7476.55 5930.25 Dec-17
63920 73710 14000 Jan-17 7476.55 5930.25 Jan-18
67420 74810 14000 Feb-17 7476.55 5930.25 Feb-18
68920 75910 14000 Mar-17 7476.55 5930.25 Mar-18
72420 77010 14000 Apr-17 7476.55 5930.25 Apr-18
73920 78110 14000 77756.2 62347 May-18
6479.683 5195.583333 Jun-18
Jul-18
Aug-18
Sep-18
Oct-18
Nov-18
1083.333

40000

5183.747 6200
0 4156.467
0 4156.467
0 4156.467
0 4156.467
0 4156.467
0 4156.467
0 4156.467
0 4156.467
0 4156.467
0 4156.467
0 4156.467
0 4156.467
0 4156.467
0 4156.467
0 4156.467
0 4156.467
0 4156.467
0 4156.467
785,000.00 Price of House Yearly Payments
157,000.00 20% of the house 78,500.00 cash
628,000.00 Loan to be taken 420,760.00 Interest ammount
259,050.00 Repayment 6,280.00 Repayment 125,600.00 20 years loan
679,810.00 8,164.00 Interest
7,850.00 Nebenkosten
(104,000.00) 24,806.00 Net with tax and nebemkosten 13,188.00
2,067.17 monthly 1,099.00 ammount to be payed after 15 years
1,203.67 to bank
tax per year 2,512.00 annual
785,000.00 Price of House Yearly Payments
157,000.00 20 percent of house 78,500.00 cash
102,050.00 repayment of loan of the house
628,000.00 Loan to be taken for 20 percent pa 525,950.00 Loan after Repayment of 67 percent
525,950.00 loan after repayment
6,750.00 Repayment 135,000.00 20 years loan
102,050.00 20 percent and 33 percent difference of r 8,164.00 Interest
6,868.75 Nebenkosten
24,294.75 Net with tax and nebemkosten 13,188.00
2,024.56 monthly 1,099.00 ammount to be payed after 15 years
1,242.83 to bank
tax per year 2,512.00 annual
675,000.00 Price of House Yearly Payments
67,500.00 20% of the house - cash
607,500.00 Loan to be taken 407,025.00 Interest ammount
200,475.00 Repayment(20%) Repayment - 20 years loan
7,344.68 Interest
7,897.50 Nebenkosten

67500 9,504.68 Net with tax and nebemkosten 15,242.18

64000 792.06 monthly 1,270.18 ammount to be payed after 20 years
95000 612.06 to bank
tax per year 2,160.00 annual
 200000
3000
1100
800
590,000.00 Price of House Yearly Payments
118,000.00 20 percent of house 123,000.00 cash
38,940.00 repayment of loan of the house
118,000.00 Loan to be taken for 20 percent pa 369,210.20 Interest ammount
551,060.00 loan after repayment
38,940.00 Repayment Repayment - 20 years loan
590,000.00 408,150.20 6,662.32 Interest
5,162.50 Nebenkosten
13,712.82 Net with tax and nebemkosten 10,438.32
1,142.73 monthly 869.86 ammount to be payed after 15 years
555.19 to bank
tax per year 1,888.00 annual
140000 Price of House Yearly Payment
28000 20% of the house 14000 cash
112000 Loan to be taken 92400 Interest ammount
19600 Repayment(20%) 980 Repayment
1288 Interest
1792 Nebenkosten
4060 Net
338.3333 monthly
 19600 20 years loan

3080
256.6667 ammount to be payed after 16 years
300000
2250 0.75%
750 0.25%
450 0.15%

6768
495000 Price of House 54000 Yearly ammount
99000 20% of the house 49500 Cash Payment
396000 Loan to be taken 326700 Interest
69300 Repayment(20%) 3465 Repayment
4554 Interest
2970 Nebenkosten
10989 Net
pension 45000 915.75 monthly
54000
4500

62000
288.75
51975 20 years loan (240 months)

7524
627 ammount to be payed after 15 years 8019
668.25
500000
100000
400000 330000
70000 3500 70000
4600
3000
11100 7600
925 633.3333
 FD NAB PF SALARYNAB PILLAR3 payment
Jan-17 77170 140000 14000 0 34300
Feb-17 83170 141670 14000 0 19000
Mar-17 89170 143340 14000 0 19000
Apr-17 95170 145010 14000 0 19000
May-17 100170 146110 14000 0 650
Jun-17 105170 147210 14000 0 650
Jul-17 110170 148310 14000 0 650
Aug-17 115170 149410 14000 0 1500
Sep-17 120170 150510 14000 0 1500
Oct-17 125170 151610 14000 0 1500
Nov-17 130170 152710 14000 0 1500
Dec-17 137670 153810 14000 0 1500
Jan-18 142670 154910 14000 0 1500
Feb-18 147670 156010 14000 0 1500
Mar-18 152670 157110 14000 0 1500
Apr-18 157670 158210 14000 0 1500
May-18 162670 159310 14000 0 1500
Jun-18 167670 160410 14000 0 1500
Jul-18 172670 161510 14000 0 1500
Aug-18 177670 162610 14000 0 1500
Sep-18 182670 163710 14000 0 1500
Oct-18 187670 164810 14000 0 1500
Nov-18 192670 165910 14000 0 1500
Dec-18 198170 167010 14000 0 1500
Jan-19 201170 168110 14000 0 1500
 1083.333
remaining
42870 50000 14000
29870 51670 14000 30000 57500
16870 53340 14000
3870 55010 14000
8220 56110 14000
12570 57210 14000
16920 58310 14000
20420 59410 14000
23920 60510 14000
28920 61610 14000 40000
32420 62710 14000
38420 63810 14000
41920 64910 14000 salary from GE
45420 66010 14000 May-16 4485.95 3726.25
48920 67110 14000 Jun-16 4485.95 3726.25
52420 68210 14000 Jul-16 4485.95 3726.25
55920 69310 14000 Aug-16 4485.95 3726.25
59420 70410 14000 Sep-16 7476.55 5930.25
62920 71510 14000 Oct-16 7476.55 5930.25
66420 72610 14000 Nov-16 7476.55 5930.25
69920 73710 14000 Dec-16 7476.55 5930.25
73420 74810 14000 Jan-17 7476.55 5930.25
76920 75910 14000 Feb-17 7476.55 5930.25
80920 77010 14000 Mar-17 7476.55 5930.25
82420 78110 14000 Apr-17 7476.55 5930.25
77756.2 62347
salary from RAV
May-17 62204.96 49877.6 50877.6
Jun-17 49877.6
Jul-17 49877.6
Aug-17 49877.6
Sep-17 49877.6
Oct-17 49877.6
Nov-17 49877.6
Dec-17 49877.6
Jan-18 49877.6
Feb-18 49877.6
Mar-18 49877.6
Apr-18 49877.6
May-18 49877.6
Jun-18 49877.6
Jul-18 49877.6
Aug-18 49877.6
Sep-18 49877.6
Oct-18 49877.6
Nov-18 49877.6