Sie sind auf Seite 1von 21

Clarendon Court INCOME TABLE

NAMES Application Salary Spouse Salary


LAST FIRST Salary Deductions Spouse Salary Ded. Gross Income
Miling Janet $20,000.00 $4,845.00 $0.00 -$155.00 $4,690.00
James Yanet $9,000.00 $1,375.00 $20,000.00 $4,845.00 $6,220.00
Thomas Angel $10,000.00 $1,545.00 $5,000.00 $695.00 $2,240.00
Khan Nazema $5,000.00 $695.00 $10,000.00 $1,545.00 $2,240.00
Ralph Anthony $13,000.00 $3,095.00 $20,000.00 $4,845.00 $7,940.00
Stevon George $4,009.00 $526.53 $3,333.00 $411.61 $938.14
Bobb Kelvin $10,260.00 $1,589.20 $9,960.00 $1,538.20 $3,127.40
McDonald Rayon $15,000.00 $3,595.00 $0.00 -$155.00 $3,440.00
Price Annisha $9,000.00 $1,375.00 $18,000.00 $4,345.00 $5,720.00
Blair Doniel $5,000.00 $695.00 $5,689.00 $812.13 $1,507.13
Davis Akeem $17,000.00 $4,095.00 $0.00 -$155.00 $3,940.00
Dover Daniel $7,000.00 $1,035.00 $24,660.00 $6,010.00 $7,045.00

PAYE TAX 8%
UNION DUES 2%
PERSION 15%
TAX LIMIT $5,000
HEALTH
SURCHARGE $155
COMMUNITY $10,000
COST

LOAN INDEDTEDNESS TABLE

NAMES LOAN REPAYMENT


CREDIT CREDIT
LAST FIRST BANK CARD UNION BANK CREDIT CARD
Miling Janet $7,000.00 $0.00 $2,000.00 $2,100.00 $0.00
James Yanet $8,000.00 $1,000.00 $0.00 $2,400.00 $1,200.00
Thomas Angel $12,000.00 $0.00 $5,444.00 $3,600.00 $0.00
Khan Nazema $11,000.00 $0.00 $5,400.00 $3,300.00 $0.00
Ralph Anthony $2,000.00 $3,400.00 $0.00 $600.00 $4,080.00
Stevon George $8,000.00 $25,000.00 $0.00 $2,400.00 $30,000.00
Bobb Kelvin $10,000.00 $7,000.00 $0.00 $3,000.00 $8,400.00
McDonald Rayon $3,333.00 $0.00 $11,000.00 $999.90 $0.00
Price Annisha $6,700.00 $0.00 $10,000.00 $2,010.00 $0.00
Blair Doniel $5,000.00 $400.00 $0.00 $1,500.00 $480.00
Davis Akeem $600.00 $0.00 $1,000.00 $180.00 $0.00
Dover Daniel $8,532.00 $0.00 $16,000.00 $2,559.60 $0.00

LOAN INTREST TIME STATES


Bank 10% 3
Credit Card 15% 8
Credit Union 5% 3 $300.00

MONTHLY EXPENSES TABLE


NAMES Groceries Utilities Trans/p
No# of Total Montly
LAST FIRST Dependants Expenses
Miling Janet $11,000.00 $5,000.00 $0.00 2 $16,150.00
James Yanet $5,000.00 $8,000.00 $1,500.00 0 $14,500.00
Thomas Angel $7,000.00 $0.00 $0.00 3 $7,225.00
Khan Nazema $15,000.00 $6,000.00 $2,500.00 4 $23,800.00
Ralph Anthony $20,670.00 $11,000.00 $0.00 0 $31,670.00
Stevon George $12,000.00 $0.00 $3,200.00 1 $15,275.00
Bobb Kelvin $3,000.00 $11,111.00 $1,100.00 2 $15,361.00
McDonald Rayon $7,000.00 $1,500.00 $1,000.00 0 $9,500.00
Price Annisha $17,000.00 $1,000.00 $0.00 3 $18,225.00
Blair Doniel $30,000.00 $2,500.00 $500.00 0 $33,000.00
Davis Akeem $2,000.00 $6,700.00 $0.00 3 $8,925.00
Dover Daniel $1,500.00 $0.00 $0.00 0 $1,500.00

Dependant
Cost $75.00
LOAN APPLICATION #1
Total
NAMES Total Loan Monthly Applicant's
Balance
LAST FIRST Net Income Repayment Expenses Status
Miling Janet -$310.00 $2,700.00 $16,150.00 $13,140.00 Approved
James Yanet $9,690.00 $3,900.00 $14,500.00 $20,290.00 Approved
Thomas Angel $1,390.00 $4,716.60 $7,225.00 $3,898.40 Approved
Khan Nazema $3,090.00 $4,410.00 $23,800.00 $22,480.00 Approved
Ralph Anthony $9,690.00 $4,980.00 $31,670.00 $36,380.00 Approved
Stevon George $823.22 $32,700.00 $15,275.00 -$16,601.78 Not Approved
Bobb Kelvin $3,076.40 $11,700.00 $15,361.00 $6,737.40 Approved
McDonald Rayon -$310.00 $2,949.90 $9,500.00 $6,240.10 Approved
Price Annisha $8,690.00 $3,810.00 $18,225.00 $23,105.00 Approved
Blair Doniel $1,624.26 $2,280.00 $33,000.00 $32,344.26 Approved
Davis Akeem -$310.00 $630.00 $8,925.00 $7,985.00 Approved
Dover Daniel $12,020.00 $5,259.60 $1,500.00 $8,260.40 Approved
Status(qualified
Net Income /not qualified
-$310.00
$9,690.00
$1,390.00
$3,090.00
$9,690.00
$823.22
$3,076.40
-$310.00
$8,690.00
$1,624.26
-$310.00
$12,020.00

TOTAL
LOAN
AYMENT REPAYMENT
CREDIT
UNION
$600.00 $2,700.00
$300.00 $3,900.00
$1,116.60 $4,716.60
$1,110.00 $4,410.00
$300.00 $4,980.00
$300.00 $32,700.00
$300.00 $11,700.00
$1,950.00 $2,949.90
$1,800.00 $3,810.00
$300.00 $2,280.00
$450.00 $630.00
$2,700.00 $5,259.60
Providence Garden
INCOME TABLE

NAMES Application Salary Spouse Spouse


LAST FIRST Salary Deductions Salary Salary Ded. Gross Income
James Tom $5,000.00 $695.00 $4,000.00 $525.00 $1,220.00
Singh Rawl $3,000.00 $355.00 $5,000.00 $695.00 $1,050.00
Peters Tim $16,000.00 $3,845.00 $5,429.00 $767.93 $4,612.93
Smith John $20,000.00 $4,845.00 $7,698.00 $1,769.50 $6,614.50
Dover Daniel $15,000.00 $3,595.00 $16,000.00 $3,845.00 $7,440.00
Rigby Sammy $11,000.00 $2,595.00 $14,000.00 $3,345.00 $5,940.00
Holder Kia $10,000.00 $2,345.00 $30,000.00 $7,345.00 $9,690.00
Dey Briahana $18,000.00 $4,345.00 $1,500.00 $100.00 $4,445.00
Bobb Felisha $5,000.00 $695.00 $4,789.00 $659.13 $1,354.13
Bentinck Keoma $16,000.00 $3,845.00 $0.00 -$155.00 $3,690.00
Peters Cam $12,000.00 $2,845.00 $20,000.00 $4,845.00 $7,690.00
Samuels Carl $5,480.00 $776.60 $6,000.00 $865.00 $1,641.60

PAYE TAX 8%
UNION DUES 2%
PERSION 15%
TAX LIMIT $5,000
HEALTH
SURCHARGE $155
COMMUNITY C $5,500

LOAN INDEDTEDNESS TABLE

NAME LOANS REPAYMENTS

CRDIT
LAST FIRST BANK CREDIT CARD UNION BANK CREDIT CARD
James Tom $8,000.00 $12,000.00 $2,400.00 $14,400.00
Singh Rawl $10,000.00 $15,000.00 $10,000.00 $3,000.00 $18,000.00
Peters Tim $15,000.00 $0.00 $33,000.00 $4,500.00 $0.00
Smith John $9,000.00 $16,000.00 $2,700.00 $19,200.00
Dover Daniel $15,000.00 $21,000.00 $16,000.00 $4,500.00 $25,200.00
Rigby Sammy $50,480.00 $0.00 $15,144.00 $0.00
Holder Kia $1,200.00 $33,000.00 $360.00 $39,600.00
Dey Briahana $75,674.00 $15,000.00 $10,000.00 $22,702.20 $18,000.00
Bobb Felisha $11,000.00 $14,984.00 $1,999.00 $3,300.00 $17,980.80
Bentinck Keoma $1,000.00 $59,743.00 $16,666.00 $300.00 $71,691.60
Peters Kam $3,333.00 $0.00 $0.00 $999.90 $0.00
Samuels Carl $11,187.00 $0.00 $14,111.00 $3,356.10 $0.00

LOAN INTREST TIME STATES


Bank 10% 3
Credit Card 15% 8
Credit Union 5% 3 $300.00

MONTHLY EXPENSES TABLE

NAMES No# of Total Montly


LAST FIRST Groceries Utilities Trans/p Dependant Expenses
James Tom $5,000 $2,000 $1,000 $8,000
Singh Rawl $6,678 $4,000 $2,000 4 #NAME?
Peters Tim 10,000 $15,000 $5,000 2 #NAME?
Smith John $18,000 $11,000 $0 #NAME?
Dover Daniel $4,000 $2,234 $3,202 3 #NAME?
Rigby Sammy 26,000 $21,212 $0 4 #NAME?
Holder Kia $9,000 $7,976 $0 2 #NAME?
Dey Briahana $1,000 $18,000 $8,000 0 #NAME?
Bobb Felisha $13,500 $8,008.00 $0 1 #NAME?
Bentinck Keoma $5,000 $7,000 $1,400 #NAME?
Peters Cam $7,660 1,111 $0 2 #NAME?
Samuels Carl $3,780 $2,222 $0 #NAME?

Dependants Cos $75.00

LOAN APPLICATION #1
TOTAL
MONTHLY
NAMES NET TOTAL LOAN EXPENSE APPLICANT'S
LAST FIRST INCOME REPAYMENT BALANCE BALANCE STATUS
James Tom $1,050.00 $16,800.00 $66,225.00 $50,475.00 Approved
Singh Rawl $1,390.00 $22,500.00 $86,978.00 $65,868.00 Approved
Peters Tim $1,535.86 $9,450.00 $30,150.00 $22,235.86 Approved
Smith John $3,539.00 $21,900.00 $49,525.00 $31,164.00 Approved
Dover Daniel $7,690.00 $32,100.00 $95,811.00 $71,401.00 Approved
Rigby Sammy $6,690.00 $15,144.00 $47,512.00 $39,058.00 Approved
Holder Kia $14,690.00 $39,960.00 $68,126.00 $42,856.00 Approved
Dey Briahana $200.00 $42,202.20 $33,000.00 -$9,002.20 Not Approved
Bobb Felisha $1,318.26 $21,580.65 $41,958.00 $21,695.61 Approved
Bentinck Keoma -$310.00 $74,491.50 $90,000.00 $15,198.50 Approved
Peters Cam $9,690.00 $999.90 $79,146.00 $87,836.10 Approved
Samuels Carl $1,730.00 $5,472.75 $60,927.00 $57,184.25 Approved
Status(qualifie
d/not
Net Income qualified
$1,050.00
$1,390.00
$1,535.86
$3,539.00
$7,690.00
$6,690.00
$14,690.00
$200.00
$1,318.26
-$310.00
$9,690.00
$1,730.00

TOTAL
LOAN
CREDIT REPAYMENT
UNION S
$0.00 $16,800.00
$1,500.00 $22,500.00
$4,950.00 $9,450.00
$0.00 $21,900.00
$2,400.00 $32,100.00
$0.00 $15,144.00
$0.00 $39,960.00
$1,500.00 $42,202.20
$299.85 $21,580.65
$2,499.90 $74,491.50
$0.00 $999.90
$2,116.65 $5,472.75
Sangre Grande Villas INCOME TABLE

NAMES Application Salary Spouse Salary


LAST FIRST Salary Deductions Spouse Salary Ded. Gross Income
Dover Shernael $7,000.00 $1,035.00 $3,500.00 $440.00 $1,475.00
Crawford Keoma $11,000.00 $2,595.00 $0.00 -$155.00 $2,440.00
Boyce Kwame $15,000.00 $3,595.00 $0.00 -$155.00 $3,440.00
Thompson Alvacy $15,000.00 $3,595.00 $10,000.00 $2,345.00 $5,940.00
Gilbert Joy $10,000.00 $2,345.00 $16,000.00 $3,845.00 $6,190.00
Bentinck Carl $10,000.00 $2,345.00 $7,005.00 $1,035.85 $3,380.85
Williams Annisha $1,600.00 $117.00 $14,000.00 $3,345.00 $3,462.00
Rigby Geoge $17,000.00 $4,095.00 $3,500.00 $440.00 $4,535.00
Swanny Prince $8,000.00 $1,205.00 $3,500.00 $440.00 $1,645.00
Jackson Micheal $18,000.00 $4,345.00 $2,800.00 $321.00 $4,666.00
Ralph John $5,500.00 $780.00 $14,000.00 $3,345.00 $4,125.00
Jordan Ally $17,000.00 $4,095.00 $7,000.00 $1,035.00 $5,130.00

PAYE TAX 8%
UNION DUE 2%
PERSION 15%
TAX LIMIT $5,000
HEALTH
SURCHARG
E $155
COMMUNI
TY COST $9,500

LOAN INDEDTEDNESS TABLE

NAMES LOAN REPAYMENT


CREDIT CREDIT
LAST FIRST BANK CARD UNION BANK CREDIT CARD
Dover Shernael $22,000.00 $0.00 $5,000.00 $6,600.00 $0.00
Crawford Keoma $15,000.00 $25,000.00 $0.00 $4,500.00 $30,000.00
Boyce Kwame $0.00 $25,000.00 $3,000.00 $0.00 $30,000.00
Thompson Alvacy $10,000.00 $0.00 $20,000.00 $3,000.00 $0.00
Gilbert Joy $35,000.00 $18,000.00 $0.00 $10,500.00 $21,600.00
Bentinck Carl $17,000.00 $1,200.00 $16,000.00 $5,100.00 $1,440.00
Williams Annisha $0.00 $0.00 $14,600.00 $0.00 $0.00
Rigby Geoge $1,200.00 $13,000.00 $0.00 $360.00 $15,600.00
Swanny Prince $3,500.00 $14,000.00 $30,600.00 $1,050.00 $16,800.00
Jackson Micheal $0.00 $0.00 $18,000.00 $0.00 $0.00
Ralph John $14,000.00 $18,000.00 $0.00 $4,200.00 $21,600.00
Jordan Ally $0.00 $120.00 $17,000.00 $0.00 $144.00

LOAN INTREST TIME STATES


Bank 10% 3
Credit Card 15% 8
Credit Union 5% 3 $300.00

MONTHLY EXPENSES TABLE

NAMES Groceries Utilities Trans/p


No# of Total Montly
LAST FIRST Dependants Expenses
Dover Shernael $5,700.00 $5,000.00 $0.00 1 $10,775.00
Crawford Keoma $12,000.00 $3,500.00 $1,000.00 0 $16,500.00
Boyce Kwame $17,000.00 $8,700.00 $0.00 3 $25,925.00
Thompson Alvacy $22,000.00 $10,000.00 $5,000.00 0 $37,000.00
Gilbert Joy $5,000.00 $16,000.00 $0.00 6 $21,450.00
Bentinck Carl $3,100.00 $2,200.00 $0.00 0 $5,300.00
Williams Annisha $7,800.00 $17,000.00 $5,000.00 2 $29,950.00
Rigby Geoge $14,000.00 $7,500.00 $3,000.00 0 $24,500.00
Swanny Prince $21,333.00 $21,000.00 $0.00 0 $42,333.00
Jackson Micheal $24,700.00 $13,000.00 $1,500.00 3 $39,425.00
Ralph John $16,000.00 $7,500.00 $0.00 0 $23,500.00
Jordan Ally $4,000.00 $14,000.00 $2,500.00 0 $20,500.00

Dependant
Cost $75.00

LOAN APPLICATION #1
Total
NAMES Total Loan Monthly Applicant's
Balance
Net Income Repayment Expenses Status
Total
Total Loan Monthly Applicant's
Balance
LAST FIRST Net Income Repayment Expenses Status
Dover Shernael $880.00 $7,650.00 $10,775.00 $4,005.00 Approved
Crawford Keoma -$310.00 $34,800.00 $16,500.00 -$18,610.00 Not Approved
Boyce Kwame -$310.00 $30,750.00 $25,925.00 -$5,135.00 Not Approved
Thompson Alvacy $4,690.00 $6,300.00 $37,000.00 $35,390.00 Approved
Gilbert Joy $7,690.00 $32,400.00 $21,450.00 -$3,260.00 Not Approved
Bentinck Carl $2,071.70 $9,240.00 $5,300.00 -$1,868.30 Not Approved
Williams Annisha $6,690.00 $2,490.00 $29,950.00 $34,150.00 Approved
Rigby Geoge $880.00 $16,260.00 $24,500.00 $9,120.00 Approved
Swanny Prince $880.00 $22,740.00 $42,333.00 $20,473.00 Approved
Jackson Micheal $642.00 $3,000.00 $39,425.00 $37,067.00 Approved
Ralph John $6,690.00 $26,100.00 $23,500.00 $4,090.00 Approved
Jordan Ally $2,070.00 $2,994.00 $20,500.00 $19,576.00 Approved
Status(qualified/n
Net Income ot qualified
$880.00
-$310.00
-$310.00
$4,690.00
$7,690.00
$2,071.70
$6,690.00
$880.00
$880.00
$642.00
$6,690.00
$2,070.00

TOTAL LOAN
YMENT REPAYMENT
CREDIT
UNION
$1,050.00 $7,650.00
$300.00 $34,800.00
$750.00 $30,750.00
$3,300.00 $6,300.00
$300.00 $32,400.00
$2,700.00 $9,240.00
$2,490.00 $2,490.00
$300.00 $16,260.00
$4,890.00 $22,740.00
$3,000.00 $3,000.00
$300.00 $26,100.00
$2,850.00 $2,994.00
Clarendon Court Chart

Total Loan Total Monthly


NAMES Net Income Repayment Expenses Colum Chart Showing Net Inco
Miling Janet -$310.00 $2,700.00 $16,150.00 Expenses
James Yanet $9,690.00 $3,900.00 $14,500.00 35000

Thomas Angel $1,390.00 $4,716.60 $7,225.00 30000


Khan Nazema $3,090.00 $4,410.00 $23,800.00
Ralph Anthony $9,690.00 $4,980.00 $31,670.00 25000

Stevon George $823.22 $32,700.00 $15,275.00


20000
Bobb Kelvin $3,076.40 $11,700.00 $15,361.00
McDonald Rayon -$310.00 $2,949.90 $9,500.00 15000

Price Annisha $8,690.00 $3,810.00 $18,225.00


10000
Blair Doniel $1,624.26 $2,280.00 $33,000.00
Davis Akeem -$310.00 $630.00 $8,925.00 5000

Dover Daniel $12,020.00 $5,259.60 $1,500.00


0
ne
t
ne
t el a
Ja a ng e m
-5000 ng sY s A
N az An
il i e a
Ja
m om an ph
M
Th Kh R al

Column B Net Income T

Page 16
Clarendon Court Chart

um Chart Showing Net Income, Total Loan Repayment, Total Monthly


penses

ne
t
ne
t el a ny ge lvi
n n a el em el
Ja a ng e m ho or e a yo
nis h oni e a ni
ng sY s A
N az An
t
G e
b
K
d
R
An ir
D Ak
rD
il i e a ob al vis ve
m om an ph von B n i ce
B la a o
M Ja Th Kh
l e o Pr D D
Ra St cD
M

Column B Net Income Total Loan Repayment Total Monthly Expenses

Page 17
Providence Garden Chart

TOTAL
MONTHLY
NAMES NET TOTAL LOAN EXPENSE
INCOME REPAYMENT BALANCE Colum Chart Showing Net Income
James Tom $1,050.00 $16,800.00 $66,225.00 120000
Singh Rawl $1,390.00 $22,500.00 $86,978.00
100000
Peters Tim $1,535.86 $9,450.00 $30,150.00
Smith John $3,539.00 $21,900.00 $49,525.00 80000
Dover Daniel $7,690.00 $32,100.00 $95,811.00
Rigby Sammy $6,690.00 $15,144.00 $47,512.00 60000

Holder Kia $14,690.00 $39,960.00 $68,126.00 40000


Dey Briahana $200.00 $42,202.20 $33,000.00
Bobb Felisha $1,318.26 $21,580.65 $41,958.00 20000
Bentinck Keoma -$310.00 $74,491.50 $90,000.00
0
Peters Cam $9,690.00 $999.90 $79,146.00 l
hn
om w im Jo
Samuels Carl $1,730.00 $5,472.75 $60,927.00 sT Ra sT
-20000
m
e
ng
h
te
r ith
Ja Si Pe Sm Do

Column B
TOTAL LOAN REPAYM

Page 18
Providence Garden Chart

m Chart Showing Net Income, Total Loan Repayment, Total Monthly Expenses

l l y rl
om w m hn ie m Ki
a
an
a
ish
a a
am Ca
sT Ra Ti Jo an er h l om C
rs ith D am i a Fe e s l s
e
ng
h
te r S old Br ck
K er ue
Ja
m
Si Pe Sm ve by H y bb n et m
Do i g De Bo ti P S a
R
B en

Column B NET INCOME


TOTAL LOAN REPAYMENT TOTAL MONTHLY EXPENSE BALANCE

Page 19
Sangre Grande Villas Chart

Total Loan Total Monthly


NAMES Colum Chart Showing Net
Net Income Repayment Expenses
Dover Shernael $880.00 $7,650.00 $10,775.00
Expenses Sangre Grande V
45000
Crawford Keoma -$310.00 $34,800.00 $16,500.00
40000
Boyce Kwame -$310.00 $30,750.00 $25,925.00 45000
3500040000
Thompson Alvacy $4,690.00 $6,300.00 $37,000.00
3000035000
Gilbert Joy $7,690.00 $32,400.00 $21,450.00 30000
2500025000
Bentinck Carl $2,071.70 $9,240.00 $5,300.00 20000
2000015000
Williams Annisha $6,690.00 $2,490.00 $29,950.00 1500010000
Rigby Geoge $880.00 $16,260.00 $24,500.00 5000
10000 0
Swanny Prince $880.00 $22,740.00 $42,333.00 5000 -5000 el a e
na eo
m am v
er
K w Al
Jackson Micheal $642.00 $3,000.00 $39,425.00 0 r Sh rd c e
K
s on
ve el fo aoy ep
Ralph John $6,690.00 $26,100.00 $23,500.00 -5000 Do rnaCraw eomB aom
e K KTw
h Al
Jordan Ally $2,070.00 $2,994.00 $20,500.00 r Sh rd e on
ve fo yc ps
Do raw Bo Column om B
C T h
Total Loan R
Column B Net Incom

Page 20
Sangre Grande Villas Chart

m Chart Showing Net Income, Total Loan Repayment, Total Monthly


nses Sangre Grande Villas
Chart Title
5000
0000
5000
0000
5000
0000
5000
0000
5000
0
5000 el a e cy oy rl a e ce ea
l n ly
r na om am l va rtJ Ca n is h e og rin ch J oh Al
e k i n
he K Kw n
A
ilb
e nc An yG yP M al
ph da
e r S l ford yc e
p so G e nti y ms l igb a nn o n R J or l
v e ao e y B J o l l ia ar R wa kgse ce n ly
Do rnaCraw eomB aom va
c
t i kC isSh aeco in h ea J oh Al
h l r n J r i c n
he K KTw A
lb
e W nc n yG yP ph da
rS ord ce so
n
Gi nti sA i gb nn on
M
R al J or
ve f y p e m a s
Do aw Bo Column om B
B
Net ia
ill Income
R
Sw ck
Cr Th W Ja
Total Loan Repayment Total Monthly Expenses
Column B Net Income Total Loan Repayment Total Monthly Expenses

Page 21

Das könnte Ihnen auch gefallen