9134

10250 20000 240000 4800000

20000 540000 20000 540000

25000 int 150000 25000 int
2500 pa 100000 2500 pa
47500 47500
180000
35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645

20000 540000 20000 540000

25000 int 150000 25000 int 150000
2500 pa 100000 2500 pa 100000
47500 47500
180000 180000
35550 35550

215550 215550
190000 190000
405550 405550
10000 10000
415550 415550
30000 30000
445550 445550

552000 552000

106450 106450
10645 10645
-1666.667 540000 -1666.667 540000
-10416.67 int 50000 -10416.67 int
-19166.67 pa 0 -19166.67 pa
-31250 -31250
180000
35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645

-1666.667 540000 -1666.667 540000

-10416.67 int 50000 -10416.67 int 50000
-19166.67 pa 0 -19166.67 pa 0
-31250 -31250
180000 180000
35550 35550

215550 215550
190000 190000
405550 405550
10000 10000
415550 415550
30000 30000
445550 445550

552000 552000

106450 106450
10645 10645
-27916.67 540000 -27916.67 540000
-36666.67 int -50000 -36666.67 int
-45416.67 pa -100000 -45416.67 pa
-110000 -110000
180000
 35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645

-27916.67 540000 -27916.67 540000

-36666.67 int -50000 -36666.67 int -50000
-45416.67 pa -100000 -45416.67 pa -100000
-110000 -110000
180000 180000
35550 35550

215550 215550
190000 190000
405550 405550
10000 10000
415550 415550
30000 30000
445550 445550

552000 552000

106450 106450
10645 10645
-54166.67 540000 -54166.67 540000
-62916.67 int -150000 -62916.67 int
-71666.67 pa -200000 -71666.67 pa
-188750 -188750
180000
35550

215550
190000
405550
 10000
415550
30000
445550

552000

106450
10645

-54166.67 540000 -54166.67 540000

-62916.67 int -150000 -62916.67 int -150000
-71666.67 pa -200000 -71666.67 pa -200000
-188750 -188750
180000 180000
35550 35550

215550 215550
190000 190000
405550 405550
10000 10000
415550 415550
30000 30000
445550 445550

552000 552000

106450 106450
10645 10645
-80416.67 540000 -80416.67 540000
-89166.67 int -250000 -89166.67 int
-97916.67 pa -300000 -97916.67 pa
-267500 -267500
180000
35550

215550
190000
405550
10000
415550
30000
445550
 552000

106450
10645

-80416.67 540000 -80416.67 540000

-89166.67 int -250000 -89166.67 int -250000
-97916.67 pa -300000 -97916.67 pa -300000
-267500 -267500
180000 180000
35550 35550

215550 215550
190000 190000
405550 405550
10000 10000
415550 415550
30000 30000
445550 445550

552000 552000

106450 106450
10645 10645
-106667 540000 -106667 540000
-115417 int -350000 -115417 int
-124167 pa -400000 -124167 pa
-346250 -346250
180000
35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645
-106667 540000 -106667 540000
-115417 int -350000 -115417 int -350000
-124167 pa -400000 -124167 pa -400000
-346250 -346250
180000 180000
35550 35550

215550 215550
190000 190000
405550 405550
10000 10000
415550 415550
30000 30000
445550 445550

552000 552000

106450 106450
10645 10645
-132917 540000 -132917 540000
-141667 int -450000 -141667 int
-150417 pa -500000 -150417 pa
-425000 -425000
180000
35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645

-132917 540000 -132917 540000

-141667 int -450000 -141667 int -450000
-150417 pa -500000 -150417 pa -500000
-425000 -425000
 180000 180000
35550 35550

215550 215550
190000 190000
405550 405550
10000 10000
415550 415550
30000 30000
445550 445550

552000 552000

106450 106450
10645 10645
-159167 540000 -159167 540000
-167917 int -550000 -167917 int
-176667 pa -600000 -176667 pa
-503750 -503750
180000
35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645

-159167 540000 -159167 540000

-167917 int -550000 -167917 int -550000
-176667 pa -600000 -176667 pa -600000
-503750 -503750
180000 180000
35550 35550

215550 215550
190000 190000
 405550 405550
10000 10000
415550 415550
30000 30000
445550 445550

552000 552000

106450 106450
10645 10645
-185417 540000 -185417 540000
-194167 int -650000 -194167 int
-202917 pa -700000 -202917 pa
-582500 -582500
180000
35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645

-185417 540000 -185417 540000

-194167 int -650000 -194167 int -650000
-202917 pa -700000 -202917 pa -700000
-582500 -582500
180000 180000
35550 35550

215550 215550
190000 190000
405550 405550
10000 10000
415550 415550
30000 30000
445550 445550
 552000 552000

106450 106450
10645 10645
-211667 540000 -211667 540000
-220417 int -750000 -220417 int
-229167 pa -800000 -229167 pa
-661250 -661250
180000
35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645

-211667 540000 -211667 540000

-220417 int -750000 -220417 int -750000
-229167 pa -800000 -229167 pa -800000
-661250 -661250
180000 180000
35550 35550

215550 215550
190000 190000
405550 405550
10000 10000
415550 415550
30000 30000
445550 445550

552000 552000

106450 106450
10645 10645
-237917 540000 -237917 540000
-246667 int -850000 -246667 int
-255417 pa -900000 -255417 pa
-740000 -740000
180000
35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645

-237917 540000 -237917 540000

-246667 int -850000 -246667 int -850000
-255417 pa -900000 -255417 pa -900000
-740000 -740000
180000 180000
35550 35550

215550 215550
190000 190000
405550 405550
10000 10000
415550 415550
30000 30000
445550 445550

552000 552000

106450 106450
10645 10645
-264167 540000 -264167 540000
-272917 int -950000 -272917 int
-281667 pa -1000000 -281667 pa
-818750 -818750
180000
 35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645

-264167 540000 -264167 540000

-272917 int -950000 -272917 int -950000
-281667 pa -1000000 -281667 pa -1000000
-818750 -818750
180000 180000
35550 35550

215550 215550
190000 190000
405550 405550
10000 10000
415550 415550
30000 30000
445550 445550

552000 552000

106450 106450
10645 10645
-290417 540000 -290417 540000
-299167 int -1050000 -299167 int
-307917 pa -1100000 -307917 pa
-897500 -897500
180000
35550

215550
190000
405550
 10000
415550
30000
445550

552000

106450
10645

-290417 540000 -290417 540000

-299167 int -1050000 -299167 int -1050000
-307917 pa -1100000 -307917 pa -1100000
-897500 -897500
180000 180000
35550 35550

215550 215550
190000 190000
405550 405550
10000 10000
415550 415550
30000 30000
445550 445550

552000 552000

106450 106450
10645 10645
-316667 540000 -316667 540000
-325417 int -1150000 -325417 int
-334167 pa -1200000 -334167 pa
-976250 -976250
180000
35550

215550
190000
405550
10000
415550
30000
445550
 552000

106450
10645

-316667 540000 -316667 540000

-325417 int -1150000 -325417 int -1150000
-334167 pa -1200000 -334167 pa -1200000
-976250 -976250
180000 180000
35550 35550

215550 215550
190000 190000
405550 405550
10000 10000
415550 415550
30000 30000
445550 445550

552000 552000

106450 106450
10645 10645
-342917 540000 -342917 540000
-351667 int -1250000 -351667 int
-360417 pa -1300000 -360417 pa
-1055000 -1055000
180000
35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645
 -342917 540000 -342917 540000
-351667 int -1250000 -351667 int -1250000
-360417 pa -1300000 -360417 pa -1300000
-1055000 -1055000
180000 180000
35550 35550

215550 215550
190000 190000
405550 405550
10000 10000
415550 415550
30000 30000
445550 445550

552000 552000

106450 106450
10645 10645
150000
100000

180000
35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645
 50000
0

180000
35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645

-50000
-100000

180000
 35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645

-150000
-200000

180000
35550

215550
190000
405550
 10000
415550
30000
445550

552000

106450
10645

-250000
-300000

180000
35550

215550
190000
405550
10000
415550
30000
445550
552000

106450
10645

-350000
-400000

180000
35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645
-450000
-500000

180000
35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645
-550000
-600000

180000
35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645
-650000
-700000

180000
35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645
-750000
-800000

180000
35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645
 -850000
-900000

180000
35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645

-950000
-1000000

180000
 35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645

-1050000
-1100000

180000
35550

215550
190000
405550
 10000
415550
30000
445550

552000

106450
10645

-1150000
-1200000

180000
35550

215550
190000
405550
10000
415550
30000
445550
 552000

106450
10645

-1250000
-1300000

180000
35550

215550
190000
405550
10000
415550
30000
445550

552000

106450
10645
loan amount 2000000
tenure 20
emi per year 12
rate of int. 10.50%

monthly installment