initial

i1
i2
i3
A
A1
A2
A3
no. of month
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37

3.50%
2.50% i4
3.50%
17305.03
6468.473
6721.296
7186.487
Balance
0 1750000
1 1737799
2 1725563
3 1713291
4 1700983
5 1688639
6 1676259
7 1663843
8 1651391
9 1638902
10 1626378
11 1613816
12 1601218
13 1588583
14 1575912
15 1563203
16 1550457
17 1537674
18 1524854
19 1511997
20 1499102
21 1486169
22 1473199
23 1460190
24 1447144
25 1434060
26 1420938
27 1407777
28 1394578
29 1381341
30 1368065
31 1354750
32 1341396
33 1328003
34 1314572
35 1301101
36 1287591
37 1274041

5.50%

625000
625000
625000
625000
625000
625000
625000
625000
625000
625000
625000
625000
625000
619833.6104
614656.4575
609468.5188
604269.772
599060.1944
593839.7636
588608.4568
583366.2515
578113.1249
572849.0543
567574.0169
562287.9899
556990.9502
551894.2108
546782.6058
541656.092
536514.6258
531358.1637
526186.6619
521000.0766
515798.3637
510581.4792
505349.3788
500102.018
495207.665

497990.0897
492721.2644

38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84

38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84

1260452
1246823
1233155
1219447
1205698
1191910
1178081
1164212
1150303
1136353
1122362
1108331
1094258
1080145
1065990
1051794
1037557
1023278
1008958
994595.6
980191.5
965745.4
951257.1
936726.6
922153.7
907538.3
892880.2
878179.4
863435.8
848649.1
833819.3
818946.2
804029.8
789069.9
774066.3
759019
743927.7
728792.5
713613.1
698389.5
683121.4
667808.8
652451.6
637049.5
621602.6
606110.5
590573.3

490290.8794
485351.5586
480389.5993
475404.8976
470397.3494
465366.8499
460313.294
455236.5759
450136.5896
445013.2283
439866.3849
434695.9518
429501.8209
424283.8836
419042.0308
413776.1527
408486.1395
403171.8803
397833.264
392470.1792
387082.5135
381670.1544
376232.9886
370770.9024
365283.7818
359771.5118
354233.9772
348671.0623
343082.6506
337468.6254
331828.8693
326163.2643
320471.6919
314754.0332
309010.1685
303239.9778
297443.3404
291620.135
285770.24
279893.5329
273989.8909
268059.1906
262101.3079
256116.1182
250103.4964
244063.3168
237995.453

487437.0717
482137.4667
476822.4046
471491.8402
466145.7283
460784.0236
455406.6805
450013.6536
444604.897
439180.3649
433740.0112
428283.7898
422811.6544
417323.5586
411819.4559
406299.2996
400763.0428
395210.6386
389642.0399
384057.1994
378456.0698
372838.6036
367204.7531
361554.4705
355887.708
350204.4174
344504.5505
338788.059
333054.8944
327305.0081
321538.3513
315754.8751
309954.5304
304137.268
298303.0386
292451.7927
286583.4807
280698.0527
274795.459
268875.6493
262938.5735
256984.1813
251012.422
245023.2452
239016.5999
232992.4352
226950.7001

85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121

85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121

574990.8
559362.8
543689.3
527970
512204.9
496393.8
480536.6
464633.1
448683.3
432686.9
416643.9
400554.1
384417.3
368233.5
352002.5
335724.2
319398.3
303024.9
286603.7
270134.6
253617.4
237052.1
220438.5
203776.4
187065.8
170306.3
153498
136640.7
119734.2
102778.4
85773.16
68718.31
51613.71
34459.22
17254.7
1.56E-08

231899.7782
225776.1648
219624.4849
213444.6098
207236.4103
200999.7565
194734.5181
188440.5639
182117.7625
175765.9816
169385.0884
162974.9494
156535.4305
150066.3973
143567.7143
137039.2456
130480.8548
123892.4048
117273.7576
110624.775
103945.3179
97235.24661
90494.42083
83722.6996
76919.94131
70086.00371
63220.7439
56324.01831
49395.68273
42435.59228
35443.60142
28419.56393
21363.33293
14274.76088
7153.69954
-1.6862E-09

220891.3432
214814.3132
208719.5585
202607.0275
196476.6682
190328.4287
184162.2569
177978.1004
171775.9068
165555.6234
159317.1975
153060.5763
146785.7065
140492.5351
134181.0086
127851.0734
121502.676
115135.7623
108750.2786
102346.1704
95923.38369
89481.8638
83021.55615
76542.40593
70044.3582
63527.35782
56991.34952
50436.27787
43862.08726
37268.72192
30656.12594
24024.24322
17373.0175
10702.39238
4012.311272
-2697.282576

2500000
1750000

625000

619833.6

434086.1366
428889.2107
423668.4656
418423.7921
413155.0804
407862.2206
402545.1017
397203.6128
391837.642
386447.0772
381031.8057
375591.7141
370126.6888
364636.6155
359121.3793
353580.865
348014.9566
342423.5378
336806.4917
331163.7008
325495.0471
319800.4121
314079.6766
308332.7211
302559.4255
296759.6688
290933.33
285080.2871
279200.4177
273293.599
267359.7073
261398.6186
255410.2083
249394.3511
243350.9212
237279.7923
231180.8373

225053.9288
218898.9387
212715.7382
206504.198
200264.1882
193995.5784
187698.2375
181372.0337
175016.8349
168632.5081
162218.9197
155775.9358
149303.4215
142801.2415
136269.2599
129707.34
123115.3446
116493.136
109840.5755
103157.5241
96443.84214
89699.38909
82924.02396
76117.60507
69279.9901
62411.03606
55510.59931
48578.53556
41614.69985
34618.94657
27591.12941
20531.10142
13438.71497
6313.821756
-843.7272234
-8034.081636

2500000
1750000

625000

i
i1
i2
i3

no. of month
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38

3.50%
2.50%
3.50%
5.50%

R
0.002917
0.002083
0.002917
0.004583

Balance
1750000
1737799
1725563
1713291
1700983
1688639
1676259
1663843
1651391
1638902
1626378
1613816
1601218
1588583
1575912
1563203
1550457
1537674
1524854
1511997
1499102
1486169
1473199
1460190
1447144
1434060
1420938
1407777
1394578
1381341
1368065
1354750
1341396
1328003
1314572
1301101
1287591
1274041
1260452

625000
625000
625000
625000
625000
625000
625000
625000
625000
625000
625000
625000
625000
619833.6
614656.5
609468.5
604269.8
599060.2
593839.8
588608.5
583366.3
578113.1
572849.1
567574
562288
557204.1
552105.4
546991.9
541863.4
536720
531561.5
526388
521199.5
515995.8
510776.9
505542.8
500293.4
495397.2
490478.5

A
A1
A2
A3

17305.03
6468.473
6723.869
7189.238

2500000

39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85

1246823
1233155
1219447
1205698
1191910
1178081
1164212
1150303
1136353
1122362
1108331
1094258
1080145
1065990
1051794
1037557
1023278
1008958
994595.6
980191.5
965745.4
951257.1
936726.6
922153.7
907538.3
892880.2
878179.4
863435.8
848649.1
833819.3
818946.2
804029.8
789069.9
774066.3
759019
743927.7
728792.5
713613.1
698389.5
683121.4
667808.8
652451.6
637049.5
621602.6
606110.5
590573.3
574990.8

485537.3
480573.5
475586.8
470577.4
465545
460489.5
455410.8
450308.9
445183.5
440034.7
434862.3
429666.2
424446.3
419202.4
413934.5
408642.5
403326.2
397985.5
392620.4
387230.7
381816.2
376377
370912.8
365423.6
359909.2
354369.6
348804.5
343214
337597.8
331955.9
326288.1
320594.3
314874.5
309128.4
303356
297557.2
291731.7
285879.6
280000.7
274094.8
268161.8
262201.6
256214.1
250199.2
244156.7
238086.5
231988.5

86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120

559362.8
543689.3
527970
512204.9
496393.8
480536.6
464633.1
448683.3
432686.9
416643.9
400554.1
384417.3
368233.5
352002.5
335724.2
319398.3
303024.9
286603.7
270134.6
253617.4
237052.1
220438.5
203776.4
187065.8
170306.3
153498
136640.7
119734.2
102778.4
85773.16
68718.31
51613.71
34459.22
17254.7
2.65E-07

225862.6
219708.5
213526.3
207315.7
201076.7
194809
188512.7
182187.5
175833.3
169449.9
163037.3
156595.3
150123.8
143622.7
137091.7
130530.8
123939.8
117318.6
110667.1
103985.1
97272.46
90529.06
83754.74
76949.38
70112.83
63244.94
56345.58
49414.59
42451.83
35457.17
28430.44
21371.51
14280.22
7156.437
8.74E-10
-6468.47
-12950.4