This space is so smartly used and practical. If you should choose to buy this property you will be moving into a brand new home. You will also have the opportunity to choose some of the finishes while the building of it is still in progress. Contact Theo Eiendomme Potchefstroom for more information.
| # | Total Payment | Interest Portion | Capital Portion | Balance |
| 1 | 5 408 | 4 069 | 1 339 | 696 161 |
| 2 | 5 408 | 4 061 | 1 347 | 694 814 |
| 3 | 5 408 | 4 053 | 1 355 | 693 460 |
| 4 | 5 408 | 4 045 | 1 363 | 692 097 |
| 5 | 5 408 | 4 037 | 1 370 | 690 727 |
| 6 | 5 408 | 4 029 | 1 378 | 689 348 |
| 7 | 5 408 | 4 021 | 1 387 | 687 962 |
| 8 | 5 408 | 4 013 | 1 395 | 686 567 |
| 9 | 5 408 | 4 005 | 1 403 | 685 164 |
| 10 | 5 408 | 3 997 | 1 411 | 683 753 |
| 11 | 5 408 | 3 989 | 1 419 | 682 334 |
| 12 | 5 408 | 3 980 | 1 427 | 680 907 |
| 13 | 5 408 | 3 972 | 1 436 | 679 471 |
| 14 | 5 408 | 3 964 | 1 444 | 678 027 |
| 15 | 5 408 | 3 955 | 1 453 | 676 574 |
| 16 | 5 408 | 3 947 | 1 461 | 675 113 |
| 17 | 5 408 | 3 938 | 1 470 | 673 644 |
| 18 | 5 408 | 3 930 | 1 478 | 672 166 |
| 19 | 5 408 | 3 921 | 1 487 | 670 679 |
| 20 | 5 408 | 3 912 | 1 495 | 669 184 |
| 21 | 5 408 | 3 904 | 1 504 | 667 679 |
| 22 | 5 408 | 3 895 | 1 513 | 666 166 |
| 23 | 5 408 | 3 886 | 1 522 | 664 645 |
| 24 | 5 408 | 3 877 | 1 531 | 663 114 |
| 25 | 5 408 | 3 868 | 1 540 | 661 575 |
| 26 | 5 408 | 3 859 | 1 549 | 660 026 |
| 27 | 5 408 | 3 850 | 1 558 | 658 468 |
| 28 | 5 408 | 3 841 | 1 567 | 656 902 |
| 29 | 5 408 | 3 832 | 1 576 | 655 326 |
| 30 | 5 408 | 3 823 | 1 585 | 653 741 |
| 31 | 5 408 | 3 813 | 1 594 | 652 147 |
| 32 | 5 408 | 3 804 | 1 604 | 650 543 |
| 33 | 5 408 | 3 795 | 1 613 | 648 930 |
| 34 | 5 408 | 3 785 | 1 622 | 647 308 |
| 35 | 5 408 | 3 776 | 1 632 | 645 676 |
| 36 | 5 408 | 3 766 | 1 641 | 644 035 |
| 37 | 5 408 | 3 757 | 1 651 | 642 384 |
| 38 | 5 408 | 3 747 | 1 660 | 640 724 |
| 39 | 5 408 | 3 738 | 1 670 | 639 054 |
| 40 | 5 408 | 3 728 | 1 680 | 637 374 |
| 41 | 5 408 | 3 718 | 1 690 | 635 684 |
| 42 | 5 408 | 3 708 | 1 700 | 633 985 |
| 43 | 5 408 | 3 698 | 1 709 | 632 275 |
| 44 | 5 408 | 3 688 | 1 719 | 630 556 |
| 45 | 5 408 | 3 678 | 1 729 | 628 826 |
| 46 | 5 408 | 3 668 | 1 740 | 627 087 |
| 47 | 5 408 | 3 658 | 1 750 | 625 337 |
| 48 | 5 408 | 3 648 | 1 760 | 623 577 |
| 49 | 5 408 | 3 638 | 1 770 | 621 807 |
| 50 | 5 408 | 3 627 | 1 781 | 620 026 |
| 51 | 5 408 | 3 617 | 1 791 | 618 235 |
| 52 | 5 408 | 3 606 | 1 801 | 616 434 |
| 53 | 5 408 | 3 596 | 1 812 | 614 622 |
| 54 | 5 408 | 3 585 | 1 822 | 612 800 |
| 55 | 5 408 | 3 575 | 1 833 | 610 967 |
| 56 | 5 408 | 3 564 | 1 844 | 609 123 |
| 57 | 5 408 | 3 553 | 1 854 | 607 269 |
| 58 | 5 408 | 3 542 | 1 865 | 605 403 |
| 59 | 5 408 | 3 532 | 1 876 | 603 527 |
| 60 | 5 408 | 3 521 | 1 887 | 601 640 |
| 61 | 5 408 | 3 510 | 1 898 | 599 742 |
| 62 | 5 408 | 3 498 | 1 909 | 597 833 |
| 63 | 5 408 | 3 487 | 1 920 | 595 912 |
| 64 | 5 408 | 3 476 | 1 932 | 593 981 |
| 65 | 5 408 | 3 465 | 1 943 | 592 038 |
| 66 | 5 408 | 3 454 | 1 954 | 590 084 |
| 67 | 5 408 | 3 442 | 1 966 | 588 118 |
| 68 | 5 408 | 3 431 | 1 977 | 586 141 |
| 69 | 5 408 | 3 419 | 1 989 | 584 153 |
| 70 | 5 408 | 3 408 | 2 000 | 582 152 |
| 71 | 5 408 | 3 396 | 2 012 | 580 141 |
| 72 | 5 408 | 3 384 | 2 024 | 578 117 |
| 73 | 5 408 | 3 372 | 2 035 | 576 082 |
| 74 | 5 408 | 3 360 | 2 047 | 574 034 |
| 75 | 5 408 | 3 349 | 2 059 | 571 975 |
| 76 | 5 408 | 3 337 | 2 071 | 569 904 |
| 77 | 5 408 | 3 324 | 2 083 | 567 821 |
| 78 | 5 408 | 3 312 | 2 095 | 565 725 |
| 79 | 5 408 | 3 300 | 2 108 | 563 618 |
| 80 | 5 408 | 3 288 | 2 120 | 561 498 |
| 81 | 5 408 | 3 275 | 2 132 | 559 366 |
| 82 | 5 408 | 3 263 | 2 145 | 557 221 |
| 83 | 5 408 | 3 250 | 2 157 | 555 064 |
| 84 | 5 408 | 3 238 | 2 170 | 552 894 |
| 85 | 5 408 | 3 225 | 2 182 | 550 711 |
| 86 | 5 408 | 3 212 | 2 195 | 548 516 |
| 87 | 5 408 | 3 200 | 2 208 | 546 308 |
| 88 | 5 408 | 3 187 | 2 221 | 544 087 |
| 89 | 5 408 | 3 174 | 2 234 | 541 853 |
| 90 | 5 408 | 3 161 | 2 247 | 539 606 |
| 91 | 5 408 | 3 148 | 2 260 | 537 346 |
| 92 | 5 408 | 3 135 | 2 273 | 535 073 |
| 93 | 5 408 | 3 121 | 2 286 | 532 787 |
| 94 | 5 408 | 3 108 | 2 300 | 530 487 |
| 95 | 5 408 | 3 095 | 2 313 | 528 174 |
| 96 | 5 408 | 3 081 | 2 327 | 525 847 |
| 97 | 5 408 | 3 067 | 2 340 | 523 507 |
| 98 | 5 408 | 3 054 | 2 354 | 521 153 |
| 99 | 5 408 | 3 040 | 2 368 | 518 785 |
| 100 | 5 408 | 3 026 | 2 381 | 516 404 |
| 101 | 5 408 | 3 012 | 2 395 | 514 008 |
| 102 | 5 408 | 2 998 | 2 409 | 511 599 |
| 103 | 5 408 | 2 984 | 2 423 | 509 176 |
| 104 | 5 408 | 2 970 | 2 438 | 506 738 |
| 105 | 5 408 | 2 956 | 2 452 | 504 286 |
| 106 | 5 408 | 2 942 | 2 466 | 501 820 |
| 107 | 5 408 | 2 927 | 2 480 | 499 340 |
| 108 | 5 408 | 2 913 | 2 495 | 496 845 |
| 109 | 5 408 | 2 898 | 2 509 | 494 335 |
| 110 | 5 408 | 2 884 | 2 524 | 491 811 |
| 111 | 5 408 | 2 869 | 2 539 | 489 273 |
| 112 | 5 408 | 2 854 | 2 554 | 486 719 |
| 113 | 5 408 | 2 839 | 2 569 | 484 150 |
| 114 | 5 408 | 2 824 | 2 583 | 481 567 |
| 115 | 5 408 | 2 809 | 2 599 | 478 968 |
| 116 | 5 408 | 2 794 | 2 614 | 476 355 |
| 117 | 5 408 | 2 779 | 2 629 | 473 726 |
| 118 | 5 408 | 2 763 | 2 644 | 471 081 |
| 119 | 5 408 | 2 748 | 2 660 | 468 422 |
| 120 | 5 408 | 2 732 | 2 675 | 465 746 |
| 121 | 5 408 | 2 717 | 2 691 | 463 055 |
| 122 | 5 408 | 2 701 | 2 707 | 460 349 |
| 123 | 5 408 | 2 685 | 2 722 | 457 627 |
| 124 | 5 408 | 2 669 | 2 738 | 454 888 |
| 125 | 5 408 | 2 654 | 2 754 | 452 134 |
| 126 | 5 408 | 2 637 | 2 770 | 449 364 |
| 127 | 5 408 | 2 621 | 2 786 | 446 578 |
| 128 | 5 408 | 2 605 | 2 803 | 443 775 |
| 129 | 5 408 | 2 589 | 2 819 | 440 956 |
| 130 | 5 408 | 2 572 | 2 835 | 438 120 |
| 131 | 5 408 | 2 556 | 2 852 | 435 268 |
| 132 | 5 408 | 2 539 | 2 869 | 432 400 |
| 133 | 5 408 | 2 522 | 2 885 | 429 514 |
| 134 | 5 408 | 2 506 | 2 902 | 426 612 |
| 135 | 5 408 | 2 489 | 2 919 | 423 693 |
| 136 | 5 408 | 2 472 | 2 936 | 420 757 |
| 137 | 5 408 | 2 454 | 2 953 | 417 803 |
| 138 | 5 408 | 2 437 | 2 971 | 414 833 |
| 139 | 5 408 | 2 420 | 2 988 | 411 845 |
| 140 | 5 408 | 2 402 | 3 005 | 408 840 |
| 141 | 5 408 | 2 385 | 3 023 | 405 817 |
| 142 | 5 408 | 2 367 | 3 040 | 402 777 |
| 143 | 5 408 | 2 350 | 3 058 | 399 718 |
| 144 | 5 408 | 2 332 | 3 076 | 396 642 |
| 145 | 5 408 | 2 314 | 3 094 | 393 548 |
| 146 | 5 408 | 2 296 | 3 112 | 390 436 |
| 147 | 5 408 | 2 278 | 3 130 | 387 306 |
| 148 | 5 408 | 2 259 | 3 148 | 384 158 |
| 149 | 5 408 | 2 241 | 3 167 | 380 991 |
| 150 | 5 408 | 2 222 | 3 185 | 377 806 |
| 151 | 5 408 | 2 204 | 3 204 | 374 602 |
| 152 | 5 408 | 2 185 | 3 223 | 371 379 |
| 153 | 5 408 | 2 166 | 3 241 | 368 138 |
| 154 | 5 408 | 2 147 | 3 260 | 364 878 |
| 155 | 5 408 | 2 128 | 3 279 | 361 599 |
| 156 | 5 408 | 2 109 | 3 298 | 358 300 |
| 157 | 5 408 | 2 090 | 3 318 | 354 983 |
| 158 | 5 408 | 2 071 | 3 337 | 351 646 |
| 159 | 5 408 | 2 051 | 3 356 | 348 289 |
| 160 | 5 408 | 2 032 | 3 376 | 344 913 |
| 161 | 5 408 | 2 012 | 3 396 | 341 517 |
| 162 | 5 408 | 1 992 | 3 416 | 338 102 |
| 163 | 5 408 | 1 972 | 3 435 | 334 666 |
| 164 | 5 408 | 1 952 | 3 455 | 331 211 |
| 165 | 5 408 | 1 932 | 3 476 | 327 735 |
| 166 | 5 408 | 1 912 | 3 496 | 324 239 |
| 167 | 5 408 | 1 891 | 3 516 | 320 723 |
| 168 | 5 408 | 1 871 | 3 537 | 317 186 |
| 169 | 5 408 | 1 850 | 3 557 | 313 629 |
| 170 | 5 408 | 1 830 | 3 578 | 310 051 |
| 171 | 5 408 | 1 809 | 3 599 | 306 451 |
| 172 | 5 408 | 1 788 | 3 620 | 302 831 |
| 173 | 5 408 | 1 767 | 3 641 | 299 190 |
| 174 | 5 408 | 1 745 | 3 662 | 295 528 |
| 175 | 5 408 | 1 724 | 3 684 | 291 844 |
| 176 | 5 408 | 1 702 | 3 705 | 288 139 |
| 177 | 5 408 | 1 681 | 3 727 | 284 412 |
| 178 | 5 408 | 1 659 | 3 749 | 280 663 |
| 179 | 5 408 | 1 637 | 3 771 | 276 893 |
| 180 | 5 408 | 1 615 | 3 793 | 273 100 |
| 181 | 5 408 | 1 593 | 3 815 | 269 286 |
| 182 | 5 408 | 1 571 | 3 837 | 265 449 |
| 183 | 5 408 | 1 548 | 3 859 | 261 589 |
| 184 | 5 408 | 1 526 | 3 882 | 257 708 |
| 185 | 5 408 | 1 503 | 3 904 | 253 803 |
| 186 | 5 408 | 1 481 | 3 927 | 249 876 |
| 187 | 5 408 | 1 458 | 3 950 | 245 926 |
| 188 | 5 408 | 1 435 | 3 973 | 241 953 |
| 189 | 5 408 | 1 411 | 3 996 | 237 956 |
| 190 | 5 408 | 1 388 | 4 020 | 233 937 |
| 191 | 5 408 | 1 365 | 4 043 | 229 894 |
| 192 | 5 408 | 1 341 | 4 067 | 225 827 |
| 193 | 5 408 | 1 317 | 4 090 | 221 737 |
| 194 | 5 408 | 1 293 | 4 114 | 217 622 |
| 195 | 5 408 | 1 269 | 4 138 | 213 484 |
| 196 | 5 408 | 1 245 | 4 162 | 209 322 |
| 197 | 5 408 | 1 221 | 4 187 | 205 135 |
| 198 | 5 408 | 1 197 | 4 211 | 200 924 |
| 199 | 5 408 | 1 172 | 4 236 | 196 688 |
| 200 | 5 408 | 1 147 | 4 260 | 192 428 |
| 201 | 5 408 | 1 122 | 4 285 | 188 143 |
| 202 | 5 408 | 1 097 | 4 310 | 183 833 |
| 203 | 5 408 | 1 072 | 4 335 | 179 497 |
| 204 | 5 408 | 1 047 | 4 361 | 175 137 |
| 205 | 5 408 | 1 022 | 4 386 | 170 751 |
| 206 | 5 408 | 996 | 4 412 | 166 339 |
| 207 | 5 408 | 970 | 4 437 | 161 901 |
| 208 | 5 408 | 944 | 4 463 | 157 438 |
| 209 | 5 408 | 918 | 4 489 | 152 949 |
| 210 | 5 408 | 892 | 4 516 | 148 433 |
| 211 | 5 408 | 866 | 4 542 | 143 892 |
| 212 | 5 408 | 839 | 4 568 | 139 323 |
| 213 | 5 408 | 813 | 4 595 | 134 728 |
| 214 | 5 408 | 786 | 4 622 | 130 106 |
| 215 | 5 408 | 759 | 4 649 | 125 458 |
| 216 | 5 408 | 732 | 4 676 | 120 782 |
| 217 | 5 408 | 705 | 4 703 | 116 079 |
| 218 | 5 408 | 677 | 4 731 | 111 348 |
| 219 | 5 408 | 650 | 4 758 | 106 590 |
| 220 | 5 408 | 622 | 4 786 | 101 804 |
| 221 | 5 408 | 594 | 4 814 | 96 990 |
| 222 | 5 408 | 566 | 4 842 | 92 148 |
| 223 | 5 408 | 538 | 4 870 | 87 278 |
| 224 | 5 408 | 509 | 4 899 | 82 379 |
| 225 | 5 408 | 481 | 4 927 | 77 452 |
| 226 | 5 408 | 452 | 4 956 | 72 496 |
| 227 | 5 408 | 423 | 4 985 | 67 511 |
| 228 | 5 408 | 394 | 5 014 | 62 498 |
| 229 | 5 408 | 365 | 5 043 | 57 454 |
| 230 | 5 408 | 335 | 5 073 | 52 382 |
| 231 | 5 408 | 306 | 5 102 | 47 280 |
| 232 | 5 408 | 276 | 5 132 | 42 148 |
| 233 | 5 408 | 246 | 5 162 | 36 986 |
| 234 | 5 408 | 216 | 5 192 | 31 794 |
| 235 | 5 408 | 185 | 5 222 | 26 572 |
| 236 | 5 408 | 155 | 5 253 | 21 319 |
| 237 | 5 408 | 124 | 5 283 | 16 036 |
| 238 | 5 408 | 94 | 5 314 | 10 722 |
| 239 | 5 408 | 63 | 5 345 | 5 376 |
| 240 | 5 408 | 31 | 5 376 | 0 |
