Down payment plan

Rate of Interest
Period
Loan amount
Month
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
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

8.50%
180
1200000
Principal Interest
EMI
3,316.87
8500.00 11,816.87
3,340.37
8476.51 11,816.87
3,364.03
8452.84 11,816.87
3,387.86
8429.02 11,816.87
3,411.86
8405.02 11,816.87
3,436.02
8380.85 11,816.87
3,460.36
8356.51 11,816.87
3,484.87
8332.00 11,816.87
3,509.56
8307.32 11,816.87
3,534.42
8282.46 11,816.87
3,559.45
3,584.66
3,610.06
3,635.63
3,661.38
3,687.31
3,713.43
3,739.74
3,766.23
3,792.90
3,819.77
3,846.83
3,874.08
3,901.52
3,929.15
3,956.98
3,985.01
4,013.24
4,041.67
4,070.30
4,099.13
4,128.16
4,157.40
4,186.85
4,216.51
4,246.38
4,276.45
4,306.75
4,337.25
4,367.97
4,398.91
4,430.07
4,461.45
4,493.05
4,524.88
4,556.93
4,589.21
4,621.72
4,654.45
4,687.42
4,720.62
4,754.06
4,787.74
4,821.65
4,855.80
4,890.20
4,924.84
4,959.72
4,994.85
5,030.23

8257.42
8232.21
8206.82
8181.25
8155.49
8129.56
8103.44
8077.14
8050.65
8023.97
7997.10
7970.05
7942.80
7915.36
7887.72
7859.89
7831.86
7803.63
7775.21
7746.58
7717.75
7688.71
7659.47
7630.02
7600.37
7570.50
7540.42
7510.13
7479.62
7448.90
7417.96
7386.80
7355.42
7323.82
7291.99
7259.94
7227.67
7195.16
7162.42
7129.45
7096.25
7062.81
7029.14
6995.22
6961.07
6926.68
6892.04
6857.15
6822.02
6786.64

11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87

Outstanding
1200000
1,196,683
1,193,343
1,189,979
1,186,591
1,183,179
1,179,743
1,176,283
1,172,798
1,169,288
1,165,754
1,162,194
1,158,610
1,155,000
1,151,364
1,147,703
1,144,015
1,140,302
1,136,562
1,132,796
1,129,003
1,125,183
1,121,336
1,117,462
1,113,561
1,109,632
1,105,675
1,101,690
1,097,676
1,093,635
1,089,564
1,085,465
1,081,337
1,077,180
1,072,993
1,068,776
1,064,530
1,060,254
1,055,947
1,051,610
1,047,242
1,042,843
1,038,413
1,033,951
1,029,458
1,024,933
1,020,376
1,015,787
1,011,165
1,006,511
1,001,823
997,103
992,349
987,561
982,739
977,884
972,993
968,069
963,109
958,114
953,084

Rate of Interest
Period
Loan amount
Month
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
39
40
41
42
43

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
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
122
123
124
125
126
127

5,065.86
5,101.75
5,137.89
5,174.28
5,210.93
5,247.84
5,285.01
5,322.45
5,360.15
5,398.12
5,436.35
5,474.86
5,513.64
5,552.70
5,592.03
5,631.64
5,671.53
5,711.70
5,752.16
5,792.90
5,833.94
5,875.26
5,916.88
5,958.79
6,001.00
6,043.50
6,086.31
6,129.42
6,172.84
6,216.56
6,260.60
6,304.94
6,349.60
6,394.58
6,439.88
6,485.49
6,531.43
6,577.69
6,624.29
6,671.21
6,718.46
6,766.05
6,813.98
6,862.24
6,910.85
6,959.80
7,009.10
7,058.75
7,108.75
7,159.10
7,209.81
7,260.88
7,312.31
7,364.11
7,416.27
7,468.80
7,521.71
7,574.99
7,628.64
7,682.68
7,737.10
7,791.90
7,847.10
7,902.68
7,958.66
8,015.03
8,071.80

6751.01
6715.13
6678.99
6642.60
6605.94
6569.03
6531.86
6494.43
6456.73
6418.76
6380.52
6342.01
6303.23
6264.18
6224.85
6185.24
6145.35
6105.17
6064.71
6023.97
5982.94
5941.61
5900.00
5858.09
5815.88
5773.37
5730.56
5687.45
5644.03
5600.31
5556.28
5511.93
5467.27
5422.29
5377.00
5331.38
5285.44
5239.18
5192.59
5145.67
5098.41
5050.82
5002.90
4954.63
4906.02
4857.07
4807.77
4758.12
4708.13
4657.77
4607.06
4555.99
4504.56
4452.77
4400.60
4348.07
4295.17
4241.89
4188.23
4134.20
4079.78
4024.97
3969.78
3914.20
3858.22
3801.84
3745.07

11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87

948,018
942,916
937,778
932,604
927,393
922,145
916,860
911,538
906,178
900,779
895,343
889,868
884,355
878,802
873,210
867,578
861,907
856,195
850,443
844,650
838,816
832,941
827,024
821,065
815,064
809,021
802,934
796,805
790,632
784,415
778,155
771,850
765,500
759,106
752,666
746,180
739,649
733,071
726,447
719,776
713,057
706,291
699,477
692,615
685,704
678,744
671,735
664,677
657,568
650,409
643,199
635,938
628,626
621,262
613,845
606,376
598,855
591,280
583,651
575,968
568,231
560,439
552,592
544,690
536,731
528,716
520,644

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
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

128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194

8,128.98
8,186.56
8,244.55
8,302.95
8,361.76
8,420.99
8,480.64
8,540.71
8,601.20
8,662.13
8,723.49
8,785.28
8,847.51
8,910.18
8,973.29
9,036.85
9,100.86
9,165.33
9,230.25
9,295.63
9,361.47
9,427.78
9,494.56
9,561.82
9,629.55
9,697.75
9,766.45
9,835.63
9,905.29
9,975.46
10,046.12
10,117.28
10,188.94
10,261.11
10,333.80
10,406.99
10,480.71
10,554.95
10,629.71
10,705.01
10,780.83
10,857.20
10,934.10
11,011.55
11,089.55
11,168.10
11,247.21
11,326.88
11,407.11
11,487.91
11,569.28
11,651.23
11,733.76
11,816.87
11,900.58
11,984.87
12,069.77
12,155.26
12,241.36
12,328.07
12,415.39
12,503.34
12,591.90
12,681.09
12,770.92
12,861.38
12,952.48

3687.90
3630.32
3572.33
3513.93
3455.12
3395.89
3336.24
3276.17
3215.67
3154.75
3093.39
3031.60
2969.37
2906.70
2843.58
2780.02
2716.01
2651.55
2586.63
2521.25
2455.40
2389.09
2322.31
2255.06
2187.33
2119.12
2050.43
1981.25
1911.58
1841.42
1770.76
1699.60
1627.93
1555.76
1483.08
1409.88
1336.17
1261.93
1187.16
1111.87
1036.04
959.68
882.77
805.32
727.32
648.77
569.67
490.00
409.77
328.97
247.59
165.64
83.11
0.00
-83.70
-168.00
-252.89
-338.39
-424.49
-511.20
-598.52
-686.46
-775.03
-864.22
-954.04
-1044.50
-1135.61

11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87

512,515
504,329
496,084
487,781
479,419
470,998
462,518
453,977
445,376
436,714
427,990
419,205
410,357
401,447
392,474
383,437
374,336
365,171
355,941
346,645
337,284
327,856
318,361
308,799
299,170
289,472
279,706
269,870
259,965
249,989
239,943
229,826
219,637
209,376
199,042
188,635
178,154
167,599
156,970
146,265
135,484
124,627
113,693
102,681
91,591
80,423
69,176
57,849
46,442
34,954
23,385
11,734
(0)
(11,817)
(23,717)
(35,702)
(47,772)
(59,927)
(72,169)
(84,497)
(96,912)
(109,416)
(122,007)
(134,689)
(147,459)
(160,321)
(173,273)

111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177

195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240

13,044.23
13,136.62
13,229.67
13,323.39
13,417.76
13,512.80
13,608.52
13,704.91
13,801.99
13,899.75
13,998.21
14,097.36
14,197.22
14,297.78
14,399.06
14,501.05
14,603.77
14,707.21
14,811.39
14,916.30
15,021.96
15,128.36
15,235.52
15,343.44
15,452.12
15,561.58
15,671.80
15,782.81
15,894.61
16,007.19
16,120.58
16,234.77
16,349.76
16,465.57
16,582.20
16,699.66
16,817.95
16,937.08
17,057.05
17,177.87
17,299.55
17,422.08
17,545.49
17,669.77
17,794.93
17,920.98

-1227.35
-1319.75
-1412.80
-1506.51
-1600.88
-1695.93
-1791.64
-1888.04
-1985.11
-2082.88
-2181.33
-2280.49
-2380.34
-2480.91
-2582.18
-2684.18
-2786.89
-2890.34
-2994.51
-3099.43
-3205.08
-3311.49
-3418.65
-3526.57
-3635.25
-3744.70
-3854.93
-3965.94
-4077.73
-4190.32
-4303.70
-4417.89
-4532.89
-4648.70
-4765.33
-4882.79
-5001.08
-5120.20
-5240.17
-5360.99
-5482.67
-5605.21
-5728.62
-5852.90
-5978.06
-6104.10

11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87

(186,318)
(199,454)
(212,684)
(226,007)
(239,425)
(252,938)
(266,546)
(280,251)
(294,053)
(307,953)
(321,951)
(336,048)
(350,246)
(364,543)
(378,943)
(393,444)
(408,047)
(422,755)
(437,566)
(452,482)
(467,504)
(482,633)
(497,868)
(513,212)
(528,664)
(544,225)
(559,897)
(575,680)
(591,574)
(607,582)
(623,702)
(639,937)
(656,287)
(672,752)
(689,335)
(706,034)
(722,852)
(739,789)
(756,846)
(774,024)
(791,324)
(808,746)
(826,291)
(843,961)
(861,756)
(879,677)

178
179
180

Installment plan

total time till possission is 27 month

first demand
Ii nd demand
3rd demand
4th demand

343800
343800
343800
229200

Month to possession
Intrest
21
51140.25
15
36528.75
9
21917.25
3
4870.50

Total intrest till possession 114456.75

loss in opteing installment plan=total intrest paid till possession+discount in opting down pay

e of Interest

n amount

8.50%
180
1260000

Principal
Interest EMI
2,891.87
8925.00 11,816.87
2,912.36
8904.52 11,816.87
2,932.99
8883.89 11,816.87
2,953.76
8863.11 11,816.87
2,974.69
8842.19 11,816.87
2,995.76
8821.12 11,816.87
3,016.98
8799.90 11,816.87
3,038.35
8778.53 11,816.87
3,059.87
8757.01 11,816.87
3,081.54
8735.33 11,816.87
3,103.37
8713.50 11,816.87
3,125.35
8691.52 11,816.87
3,147.49
8669.38 11,816.87
3,169.78
8647.09 11,816.87
3,192.24
8624.64 11,816.87
3,214.85
8602.03 11,816.87
3,237.62
8579.25 11,816.87
3,260.55
8556.32 11,816.87
3,283.65
8533.22 11,816.87
3,306.91
8509.97 11,816.87
3,330.33
8486.54 11,816.87
3,353.92
8462.95 11,816.87
3,377.68
8439.20 11,816.87
3,401.60
8415.27 11,816.87
3,425.70
8391.18 11,816.87
3,449.96
8366.91 11,816.87
3,474.40
8342.47 11,816.87
3,499.01
8317.86 11,816.87
3,523.80
8293.08 11,816.87
3,548.76
8268.12 11,816.87
3,573.89
8242.98 11,816.87
3,599.21
8217.67 11,816.87
3,624.70
8192.17 11,816.87
3,650.38
8166.50 11,816.87
3,676.24
8140.64 11,816.87
3,702.28
8114.60 11,816.87
3,728.50
8088.37 11,816.87
3,754.91
8061.96 11,816.87
3,781.51
8035.37 11,816.87
3,808.29
8008.58 11,816.87
3,835.27
7981.61 11,816.87
3,862.44
7954.44 11,816.87
3,889.79
7927.08 11,816.87

Outstanding
1260000
1,257,108
1,254,196
1,251,263
1,248,309
1,245,334
1,242,339
1,239,322
1,236,283
1,233,223
1,230,142
1,227,038
1,223,913
1,220,766
1,217,596
1,214,404
1,211,189
1,207,951
1,204,691
1,201,407
1,198,100
1,194,770
1,191,416
1,188,038
1,184,636
1,181,211
1,177,761
1,174,286
1,170,787
1,167,264
1,163,715
1,160,141
1,156,542
1,152,917
1,149,267
1,145,590
1,141,888
1,138,160
1,134,405
1,130,623
1,126,815
1,122,980
1,119,117
1,115,227

3,917.35
3,945.09
3,973.04
4,001.18
4,029.52
4,058.07
4,086.81
4,115.76
4,144.91
4,174.27
4,203.84
4,233.62
4,263.60
4,293.81
4,324.22
4,354.85
4,385.70
4,416.76
4,448.05
4,479.55
4,511.28
4,543.24
4,575.42
4,607.83
4,640.47
4,673.34
4,706.44
4,739.78
4,773.35
4,807.16
4,841.21
4,875.51
4,910.04
4,944.82
4,979.85
5,015.12
5,050.64
5,086.42
5,122.45
5,158.73
5,195.27
5,232.07
5,269.13
5,306.46
5,344.04
5,381.90
5,420.02
5,458.41
5,497.08
5,536.01
5,575.23
5,614.72
5,654.49
5,694.54
5,734.88
5,775.50
5,816.41
5,857.61
5,899.10
5,940.89
5,982.97
6,025.35
6,068.03
6,111.01
6,154.29
6,197.89
6,241.79

7899.53
7871.78
7843.84
7815.69
7787.35
7758.81
7730.06
7701.12
7671.96
7642.60
7613.04
7583.26
7553.27
7523.07
7492.65
7462.02
7431.18
7400.11
7368.83
7337.32
7305.59
7273.64
7241.45
7209.04
7176.41
7143.54
7110.43
7077.10
7043.52
7009.71
6975.66
6941.37
6906.83
6872.05
6837.03
6801.75
6766.23
6730.46
6694.43
6658.14
6621.60
6584.80
6547.74
6510.42
6472.83
6434.98
6396.86
6358.46
6319.80
6280.86
6241.65
6202.16
6162.39
6122.33
6082.00
6041.38
6000.47
5959.27
5917.77
5875.99
5833.91
5791.53
5748.85
5705.87
5662.58
5618.99
5575.09

11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87

1,111,310
1,107,365
1,103,392
1,099,391
1,095,361
1,091,303
1,087,216
1,083,101
1,078,956
1,074,781
1,070,578
1,066,344
1,062,080
1,057,787
1,053,462
1,049,107
1,044,722
1,040,305
1,035,857
1,031,377
1,026,866
1,022,323
1,017,747
1,013,140
1,008,499
1,003,826
999,119
994,380
989,606
984,799
979,958
975,082
970,172
965,228
960,248
955,233
950,182
945,096
939,973
934,814
929,619
924,387
919,118
913,811
908,467
903,085
897,665
892,207
886,710
881,174
875,599
869,984
864,329
858,635
852,900
847,125
841,308
835,451
829,551
823,611
817,628
811,602
805,534
799,423
793,269
787,071
780,829

6,286.00
6,330.53
6,375.37
6,420.53
6,466.01
6,511.81
6,557.93
6,604.38
6,651.16
6,698.28
6,745.72
6,793.51
6,841.63
6,890.09
6,938.89
6,988.04
7,037.54
7,087.39
7,137.59
7,188.15
7,239.07
7,290.34
7,341.98
7,393.99
7,446.36
7,499.11
7,552.23
7,605.72
7,659.60
7,713.85
7,768.49
7,823.52
7,878.93
7,934.74
7,990.95
8,047.55
8,104.55
8,161.96
8,219.78
8,278.00
8,336.63
8,395.69
8,455.16
8,515.05
8,575.36
8,636.10
8,697.28
8,758.88
8,820.92
8,883.40
8,946.33
9,009.70
9,073.52
9,137.79
9,202.51
9,267.70
9,333.34
9,399.46
9,466.04
9,533.09
9,600.61
9,668.62
9,737.10
9,806.07
9,875.53
9,945.49
10,015.93

5530.87
5486.35
5441.51
5396.35
5350.87
5305.07
5258.94
5212.49
5165.71
5118.60
5071.15
5023.37
4975.25
4926.79
4877.98
4828.83
4779.33
4729.48
4679.28
4628.72
4577.81
4526.53
4474.89
4422.89
4370.51
4317.77
4264.65
4211.15
4157.28
4103.02
4048.38
3993.36
3937.94
3882.13
3825.93
3769.32
3712.32
3654.91
3597.10
3538.88
3480.24
3421.19
3361.72
3301.83
3241.51
3180.77
3119.60
3057.99
2995.95
2933.47
2870.55
2807.18
2743.36
2679.09
2614.36
2549.18
2483.53
2417.42
2350.84
2283.79
2216.26
2148.26
2079.77
2010.80
1941.34
1871.39
1800.94

11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87
11,816.87

774,543
768,213
761,837
755,417
748,951
742,439
735,881
729,277
722,626
715,927
709,182
702,388
695,546
688,656
681,717
674,729
667,692
660,604
653,467
646,279
639,040
631,749
624,407
617,013
609,567
602,068
594,516
586,910
579,250
571,536
563,768
555,944
548,066
540,131
532,140
524,092
515,988
507,826
499,606
491,328
482,991
474,596
466,141
457,625
449,050
440,414
431,717
422,958
414,137
405,254
396,307
387,297
378,224
369,086
359,884
350,616
341,283
331,883
322,417
312,884
303,283
293,615
283,878
274,072
264,196
254,251
244,235

10,086.88
10,158.33
10,230.28

1730.00
1658.55
1586.59

11,816.87
11,816.87
11,816.87

234,148
223,989
213,759

down payment plan

Rate of Interest
Period
Loan amount
Month
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
39
40
41
42
43
44
45
46

8.50%
240 months
2000000

Principal Interest
EMI
3,189.80
14166.67
3,212.39
14144.07
3,235.15
14121.32
3,258.06
14098.40
3,281.14
14075.32
3,304.38
14052.08
3,327.79
14028.68
3,351.36
14005.10
3,375.10
13981.37
3,399.01
13957.46
3,423.08
13933.38
3,447.33
13909.14
3,471.75
13884.72
3,496.34
13860.13
3,521.10
13835.36
3,546.05
13810.42
3,571.16
13785.30
3,596.46
13760.01
3,621.93
13734.53
3,647.59
13708.88
3,673.43
13683.04
3,699.45
13657.02
3,725.65
13630.81
3,752.04
13604.42
3,778.62
13577.85
3,805.38
13551.08
3,832.34
13524.13
3,859.48
13496.98
3,886.82
13469.64
3,914.35
13442.11
3,942.08
13414.38
3,970.00
13386.46
3,998.12
13358.34
4,026.44
13330.02
4,054.96
13301.50
4,083.69
13272.78
4,112.61
13243.85
4,141.74
13214.72
4,171.08
13185.38
4,200.63
13155.84
4,230.38
13126.08
4,260.35
13096.12
4,290.52
13065.94
4,320.92
13035.55
4,351.52
13004.94
4,382.35
12974.12

17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46

Outstanding
2000000
1,996,810
1,993,598
1,990,363
1,987,105
1,983,823
1,980,519
1,977,191
1,973,840
1,970,465
1,967,066
1,963,643
1,960,195 168472.99 Intrst in first year
1,956,724
1,953,227
1,949,706
1,946,160
1,942,589
1,938,993
1,935,371
1,931,723
1,928,050
1,924,350
1,920,625
1,916,872 164954.63 Intrest in II year
1,913,094
1,909,288
1,905,456
1,901,597
1,897,710
1,893,795
1,889,853
1,885,883
1,881,885
1,877,859
1,873,804
1,869,720 161125.27 Intrest in 3 year
1,865,608
1,861,466
1,857,295
1,853,094
1,848,864
1,844,603
1,840,313
1,835,992
1,831,640
1,827,258

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
86
87
88
89
90
91
92
93
94
95
96
97
98

4,413.39
4,444.65
4,476.13
4,507.84
4,539.77
4,571.92
4,604.31
4,636.92
4,669.77
4,702.84
4,736.16
4,769.70
4,803.49
4,837.51
4,871.78
4,906.29
4,941.04
4,976.04
5,011.29
5,046.78
5,082.53
5,118.53
5,154.79
5,191.30
5,228.07
5,265.11
5,302.40
5,339.96
5,377.78
5,415.88
5,454.24
5,492.87
5,531.78
5,570.97
5,610.43
5,650.17
5,690.19
5,730.49
5,771.09
5,811.96
5,853.13
5,894.59
5,936.35
5,978.39
6,020.74
6,063.39
6,106.34
6,149.59
6,193.15
6,237.02
6,281.20
6,325.69

12943.08
12911.82
12880.33
12848.63
12816.70
12784.54
12752.16
12719.54
12686.70
12653.62
12620.31
12586.76
12552.97
12518.95
12484.68
12450.18
12415.42
12380.42
12345.18
12309.68
12273.93
12237.93
12201.67
12165.16
12128.39
12091.36
12054.06
12016.50
11978.68
11940.59
11902.22
11863.59
11824.68
11785.50
11746.04
11706.30
11666.28
11625.97
11585.38
11544.50
11503.33
11461.87
11420.12
11378.07
11335.72
11293.08
11250.13
11206.87
11163.31
11119.45
11075.27
11030.78

17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46

1,822,845
1,818,400
1,813,924
1,809,416
1,804,876
1,800,304
1,795,700
1,791,063
1,786,393
1,781,691
1,776,954
1,772,185
1,767,381
1,762,544
1,757,672
1,752,766
1,747,825
1,742,849
1,737,837
1,732,790
1,727,708
1,722,589
1,717,435
1,712,243
1,707,015
1,701,750
1,696,448
1,691,108
1,685,730
1,680,314
1,674,860
1,669,367
1,663,835
1,658,264
1,652,654
1,647,004
1,641,313
1,635,583
1,629,812
1,624,000
1,618,147
1,612,252
1,606,316
1,600,337
1,594,317
1,588,253
1,582,147
1,575,997
1,569,804
1,563,567
1,557,286
1,550,960

156957.44 in 4 th year

152421.21 in 5 th year

147484.01 in 6 th year

142110.41 in 7th year

136261.84 in 8th year

99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150

6,370.50
6,415.62
6,461.06
6,506.83
6,552.92
6,599.34
6,646.08
6,693.16
6,740.57
6,788.31
6,836.40
6,884.82
6,933.59
6,982.70
7,032.16
7,081.97
7,132.14
7,182.66
7,233.54
7,284.77
7,336.37
7,388.34
7,440.67
7,493.38
7,546.46
7,599.91
7,653.74
7,707.96
7,762.55
7,817.54
7,872.91
7,928.68
7,984.84
8,041.40
8,098.36
8,155.72
8,213.49
8,271.67
8,330.26
8,389.27
8,448.69
8,508.54
8,568.81
8,629.50
8,690.63
8,752.19
8,814.18
8,876.62
8,939.49
9,002.81
9,066.58
9,130.81

10985.97
10940.84
10895.40
10849.63
10803.54
10757.13
10710.38
10663.31
10615.90
10568.15
10520.07
10471.64
10422.87
10373.76
10324.30
10274.49
10224.33
10173.81
10122.93
10071.69
10020.09
9968.13
9915.79
9863.09
9810.01
9756.55
9702.72
9648.51
9593.91
9538.93
9483.55
9427.78
9371.62
9315.06
9258.10
9200.74
9142.97
9084.79
9026.20
8967.19
8907.77
8847.93
8787.66
8726.96
8665.84
8604.28
8542.28
8479.85
8416.97
8353.65
8289.88
8225.66

17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46

1,544,590
1,538,174
1,531,713
1,525,206
1,518,653
1,512,054
1,505,408
1,498,715
1,491,974 119328.15 in 9th year
1,485,186
1,478,350
1,471,465
1,464,531
1,457,548
1,450,516
1,443,434
1,436,302
1,429,119
1,421,886
1,414,601
1,407,265
1,399,876 133536.26 Intrest in 10 year
1,392,436
1,384,942
1,377,396
1,369,796
1,362,142
1,354,434
1,346,672
1,338,854
1,330,981
1,323,053
1,315,068
1,307,026
1,298,928
1,290,772
1,282,559
1,274,287
1,265,957
1,257,568
1,249,119
1,240,610
1,232,042
1,223,412
1,214,721
1,205,969
1,197,155
1,188,278
1,179,339
1,170,336
1,161,270
1,152,139

151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202

9,195.48
9,260.62
9,326.21
9,392.27
9,458.80
9,525.80
9,593.28
9,661.23
9,729.66
9,798.58
9,867.99
9,937.89
10,008.28
10,079.17
10,150.56
10,222.46
10,294.87
10,367.80
10,441.23
10,515.19
10,589.68
10,664.69
10,740.23
10,816.30
10,892.92
10,970.08
11,047.78
11,126.04
11,204.85
11,284.21
11,364.14
11,444.64
11,525.71
11,607.35
11,689.57
11,772.37
11,855.75
11,939.73
12,024.31
12,109.48
12,195.25
12,281.64
12,368.63
12,456.24
12,544.47
12,633.33
12,722.82
12,812.94
12,903.70
12,995.10
13,087.15
13,179.85

8160.98
8095.85
8030.25
7964.19
7897.66
7830.66
7763.19
7695.24
7626.80
7557.88
7488.48
7418.58
7348.19
7277.29
7205.90
7134.00
7061.59
6988.67
6915.23
6841.27
6766.79
6691.78
6616.24
6540.16
6463.55
6386.39
6308.68
6230.43
6151.62
6072.25
5992.32
5911.82
5830.76
5749.12
5666.90
5584.10
5500.71
5416.73
5332.16
5246.99
5161.21
5074.83
4987.83
4900.22
4811.99
4723.13
4633.65
4543.53
4452.77
4361.37
4269.32
4176.62

17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46

1,142,943
1,133,683
1,124,356
1,114,964
1,105,505
1,095,980
1,086,386
1,076,725
1,066,995
1,057,197
1,047,329
1,037,391
1,027,383
1,017,304
1,007,153
996,930
986,636
976,268
965,827
955,311
944,722
934,057
923,317
912,500
901,608
890,637
879,590
868,464
857,259
845,975
834,610
823,166
811,640
800,033
788,343
776,571
764,715
752,775
740,751
728,642
716,446
704,165
691,796
679,340
666,795
654,162
641,439
628,626
615,723
602,727
589,640
576,460

203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240

13,273.20
13,367.22
13,461.91
13,557.26
13,653.29
13,750.00
13,847.40
13,945.48
14,044.26
14,143.74
14,243.93
14,344.82
14,446.43
14,548.76
14,651.82
14,755.60
14,860.12
14,965.38
15,071.38
15,178.14
15,285.65
15,393.92
15,502.96
15,612.78
15,723.37
15,834.74
15,946.90
16,059.86
16,173.62
16,288.18
16,403.56
16,519.75
16,636.76
16,754.61
16,873.28
16,992.80
17,113.17
17,234.39

4083.26
3989.24
3894.56
3799.20
3703.17
3606.46
3509.07
3410.98
3312.20
3212.72
3112.53
3011.64
2910.03
2807.70
2704.65
2600.86
2496.35
2391.09
2285.08
2178.33
2070.81
1962.54
1853.50
1743.69
1633.10
1521.72
1409.56
1296.60
1182.85
1068.28
952.91
836.72
719.70
601.86
483.18
363.66
243.30
122.08

17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46
17,356.46

563,187
549,820
536,358
522,801
509,148
495,398
481,550
467,605
453,560
439,417
425,173
410,828
396,381
381,833
367,181
352,425
337,565
322,600
307,528
292,350
277,065
261,671
246,168
230,555
214,832
198,997
183,050
166,990
150,816
134,528
118,125
101,605
84,968
68,214
51,340
34,348
17,234
(0)

Intrst in first year

Intrest in II year

Intrest in 3 year

Intrest in 10 year