PPIP

Principal = 50% Loan

Month Simulation 1: Simulation 2: Simulation 3:
Loan 200,000,000 200,000,000 200,000,000
Schema 50% 100,000,000 50% 100,000,000 50% 100,000,000
50% 100,000,000 50% 100,000,000 50% 100,000,000

Interest Cost / month 0.70% 1,400,000.00 0.70% 1,400,000.00 0.70% 1,400,000.00

Duration (month) 120 60 48
Principal Cost (month) 833,333.33 1,666,666.67 2,083,333.33
Years 10 5 4
Total Installment per month 2,233,333.33 3,066,666.67 3,483,333.33