Mortgage Rem [Simplified] (OCT-DEC24)

Mortgage Rem (OCT24): 16.4K [Simplified]

K Salary (Current):

ING: 3K

WBC Monthly: 2.25K --> 1K [ING]

WBC EKSh: 5.5K --> 1.25K [ING]+.7K [KP]+.55K [EM]+3K Qantas

Total: 10.75K

Updated for OCT-DEC24 Only

ING: 3K

WBC Monthly: 2.25K --> 1K [ING]

WBC EKSh: 5.5K --> 1.25K [ING]+.7K [KP]+.55K [EM]+2K Qantas+1K [ING]

Total: 10.75K

Notes:

- Reduced Qantas from 3K-to-2K for OCT-DEC24

- Reallocated +1K [ING] for PPM 3Y for OCT-DEC24

Summary:

- Mortgage Rem: 16.4K/3=5.45

- Current ING: 5.25K*3=15.75K [Var .65K][Shortfall Prop Fees Offset]

- Updated ING: 6.25K*3=18.75K [Var 18.75K-16.4K=2.35K-->Prop Fees Offset

- Goal is to fully pay off Mortgage Simplified by DEC24 and start drawdown by JAN25