Amortization    
     
Purchase Price      
GST      
HST      
Total Purchase Price      
         
Down Payment        
Mortgage Amount      
Loan to Value %    
CMHC Fee    
Surcharge        
     
Total Mortgage Amount      
         
Client Interest Rate        
           
Buy Down Rate      
     
       
Payments at
current rate 		     
Payments at
buy down rate 		     
         
Difference      
     
Buy Down period (yrs)      
     
PV of payments      
     
Buy-down max      
Payments at buy down rate        
Effective buy-down rate