Financial Arrangement.xlsVIP

RMB(,000)Option2ConsultingFee18,72018,72015,24918,720ProfessionalFee15,60015,60013,26015,600RelatedExpenses3,1203,1201,9893,120Investment(3,744)(5,616)(3,812)(3,744)Total14,97613,10411,43714,976BusinessTax749655572749TotalFee15,72513,75912,00915,725MonthlyFeeLevel2,6212,2932,0012,621Option2isthesameascurrentexceptpaymentscheduleisaccelaratedinsteadofflat.12,38311,007Current(20%investment)Option...