Amortization Scahedule

7/29/2019 Amortization Scahedule

1/17

Down payment plan

Rate of Interest 8.50%

Period 180

Loan amount 1200000

Outstanding

Month Principal Interest EMI 1200000

1 3,316.87 8500.00 11,816.87 1,196,683

2 3,340.37 8476.51 11,816.87 1,193,343

3 3,364.03 8452.84 11,816.87 1,189,979

4 3,387.86 8429.02 11,816.87 1,186,591

5 3,411.86 8405.02 11,816.87 1,183,179

6 3,436.02 8380.85 11,816.87 1,179,743

7 3,460.36 8356.51 11,816.87 1,176,283

8 3,484.87 8332.00 11,816.87 1,172,798

9 3,509.56 8307.32 11,816.87 1,169,288

10 3,534.42 8282.46 11,816.87 1,165,754

11 3,559.45 8257.42 11,816.87 1,162,194

12 3,584.66 8232.21 11,816.87 1,158,610

13 3,610.06 8206.82 11,816.87 1,155,000 Rate of In

14 3,635.63 8181.25 11,816.87 1,151,364 Period

15 3,661.38 8155.49 11,816.87 1,147,703 Loan amo

16 3,687.31 8129.56 11,816.87 1,144,015

17 3,713.43 8103.44 11,816.87 1,140,302 Month

18 3,739.74 8077.14 11,816.87 1,136,562 1

19 3,766.23 8050.65 11,816.87 1,132,796 2

20 3,792.90 8023.97 11,816.87 1,129,003 3

21 3,819.77 7997.10 11,816.87 1,125,183 4

22 3,846.83 7970.05 11,816.87 1,121,336 5

23 3,874.08 7942.80 11,816.87 1,117,462 6

24 3,901.52 7915.36 11,816.87 1,113,561 7

25 3,929.15 7887.72 11,816.87 1,109,632 8

26 3,956.98 7859.89 11,816.87 1,105,675 9

27 3,985.01 7831.86 11,816.87 1,101,690 10

28 4,013.24 7803.63 11,816.87 1,097,676 11

29 4,041.67 7775.21 11,816.87 1,093,635 12

30 4,070.30 7746.58 11,816.87 1,089,564 13

31 4,099.13 7717.75 11,816.87 1,085,465 14

32 4,128.16 7688.71 11,816.87 1,081,337 1533 4,157.40 7659.47 11,816.87 1,077,180 16

34 4,186.85 7630.02 11,816.87 1,072,993 17

35 4,216.51 7600.37 11,816.87 1,068,776 18

36 4,246.38 7570.50 11,816.87 1,064,530 19

37 4,276.45 7540.42 11,816.87 1,060,254 20

38 4,306.75 7510.13 11,816.87 1,055,947 21

39 4,337.25 7479.62 11,816.87 1,051,610 22

40 4,367.97 7448.90 11,816.87 1,047,242 23

41 4,398.91 7417.96 11,816.87 1,042,843 24

42 4,430.07 7386.80 11,816.87 1,038,413 25

43 4,461.45 7355.42 11,816.87 1,033,951 26

44 4,493.05 7323.82 11,816.87 1,029,458 27

45 4,524.88 7291.99 11,816.87 1,024,933 28

46 4,556.93 7259.94 11,816.87 1,020,376 2947 4,589.21 7227.67 11,816.87 1,015,787 30

48 4,621.72 7195.16 11,816.87 1,011,165 31

49 4,654.45 7162.42 11,816.87 1,006,511 32

50 4,687.42 7129.45 11,816.87 1,001,823 33

51 4,720.62 7096.25 11,816.87 997,103 34

52 4,754.06 7062.81 11,816.87 992,349 35

53 4,787.74 7029.14 11,816.87 987,561 36

54 4,821.65 6995.22 11,816.87 982,739 37

55 4,855.80 6961.07 11,816.87 977,884 38

56 4,890.20 6926.68 11,816.87 972,993 39

57 4,924.84 6892.04 11,816.87 968,069 40

58 4,959.72 6857.15 11,816.87 963,109 41

59 4,994.85 6822.02 11,816.87 958,114 42

60 5,030.23 6786.64 11,816.87 953,084 43


2/17

61 5,065.86 6751.01 11,816.87 948,018 44

62 5,101.75 6715.13 11,816.87 942,916 45

63 5,137.89 6678.99 11,816.87 937,778 46

64 5,174.28 6642.60 11,816.87 932,604 47

65 5,210.93 6605.94 11,816.87 927,393 48

66 5,247.84 6569.03 11,816.87 922,145 49

67 5,285.01 6531.86 11,816.87 916,860 50

68 5,322.45 6494.43 11,816.87 911,538 51

69 5,360.15 6456.73 11,816.87 906,178 52

70 5,398.12 6418.76 11,816.87 900,779 53

71 5,436.35 6380.52 11,816.87 895,343 54

72 5,474.86 6342.01 11,816.87 889,868 5573 5,513.64 6303.23 11,816.87 884,355 56

74 5,552.70 6264.18 11,816.87 878,802 57

75 5,592.03 6224.85 11,816.87 873,210 58

76 5,631.64 6185.24 11,816.87 867,578 59

77 5,671.53 6145.35 11,816.87 861,907 60

78 5,711.70 6105.17 11,816.87 856,195 61

79 5,752.16 6064.71 11,816.87 850,443 62

80 5,792.90 6023.97 11,816.87 844,650 63

81 5,833.94 5982.94 11,816.87 838,816 64

82 5,875.26 5941.61 11,816.87 832,941 65

83 5,916.88 5900.00 11,816.87 827,024 66

84 5,958.79 5858.09 11,816.87 821,065 67

85 6,001.00 5815.88 11,816.87 815,064 68

86 6,043.50 5773.37 11,816.87 809,021 69

87 6,086.31 5730.56 11,816.87 802,934 70

88 6,129.42 5687.45 11,816.87 796,805 71

89 6,172.84 5644.03 11,816.87 790,632 72

90 6,216.56 5600.31 11,816.87 784,415 73

91 6,260.60 5556.28 11,816.87 778,155 74

92 6,304.94 5511.93 11,816.87 771,850 75

93 6,349.60 5467.27 11,816.87 765,500 76

94 6,394.58 5422.29 11,816.87 759,106 77

95 6,439.88 5377.00 11,816.87 752,666 78

96 6,485.49 5331.38 11,816.87 746,180 79

97 6,531.43 5285.44 11,816.87 739,649 80

98 6,577.69 5239.18 11,816.87 733,071 81

99 6,624.29 5192.59 11,816.87 726,447 82100 6,671.21 5145.67 11,816.87 719,776 83

101 6,718.46 5098.41 11,816.87 713,057 84

102 6,766.05 5050.82 11,816.87 706,291 85

103 6,813.98 5002.90 11,816.87 699,477 86

104 6,862.24 4954.63 11,816.87 692,615 87

105 6,910.85 4906.02 11,816.87 685,704 88

106 6,959.80 4857.07 11,816.87 678,744 89

107 7,009.10 4807.77 11,816.87 671,735 90

108 7,058.75 4758.12 11,816.87 664,677 91

109 7,108.75 4708.13 11,816.87 657,568 92

110 7,159.10 4657.77 11,816.87 650,409 93

111 7,209.81 4607.06 11,816.87 643,199 94

112 7,260.88 4555.99 11,816.87 635,938 95

113 7,312.31 4504.56 11,816.87 628,626 96114 7,364.11 4452.77 11,816.87 621,262 97

115 7,416.27 4400.60 11,816.87 613,845 98

116 7,468.80 4348.07 11,816.87 606,376 99

117 7,521.71 4295.17 11,816.87 598,855 100

118 7,574.99 4241.89 11,816.87 591,280 101

119 7,628.64 4188.23 11,816.87 583,651 102

120 7,682.68 4134.20 11,816.87 575,968 103

121 7,737.10 4079.78 11,816.87 568,231 104

122 7,791.90 4024.97 11,816.87 560,439 105

123 7,847.10 3969.78 11,816.87 552,592 106

124 7,902.68 3914.20 11,816.87 544,690 107

125 7,958.66 3858.22 11,816.87 536,731 108

126 8,015.03 3801.84 11,816.87 528,716 109

127 8,071.80 3745.07 11,816.87 520,644 110


3/17

128 8,128.98 3687.90 11,816.87 512,515 111

129 8,186.56 3630.32 11,816.87 504,329 112

130 8,244.55 3572.33 11,816.87 496,084 113

131 8,302.95 3513.93 11,816.87 487,781 114

132 8,361.76 3455.12 11,816.87 479,419 115

133 8,420.99 3395.89 11,816.87 470,998 116

134 8,480.64 3336.24 11,816.87 462,518 117

135 8,540.71 3276.17 11,816.87 453,977 118

136 8,601.20 3215.67 11,816.87 445,376 119

137 8,662.13 3154.75 11,816.87 436,714 120

138 8,723.49 3093.39 11,816.87 427,990 121

139 8,785.28 3031.60 11,816.87 419,205 122140 8,847.51 2969.37 11,816.87 410,357 123

141 8,910.18 2906.70 11,816.87 401,447 124

142 8,973.29 2843.58 11,816.87 392,474 125

143 9,036.85 2780.02 11,816.87 383,437 126

144 9,100.86 2716.01 11,816.87 374,336 127

145 9,165.33 2651.55 11,816.87 365,171 128

146 9,230.25 2586.63 11,816.87 355,941 129

147 9,295.63 2521.25 11,816.87 346,645 130

148 9,361.47 2455.40 11,816.87 337,284 131

149 9,427.78 2389.09 11,816.87 327,856 132

150 9,494.56 2322.31 11,816.87 318,361 133

151 9,561.82 2255.06 11,816.87 308,799 134

152 9,629.55 2187.33 11,816.87 299,170 135

153 9,697.75 2119.12 11,816.87 289,472 136

154 9,766.45 2050.43 11,816.87 279,706 137

155 9,835.63 1981.25 11,816.87 269,870 138

156 9,905.29 1911.58 11,816.87 259,965 139

157 9,975.46 1841.42 11,816.87 249,989 140

158 10,046.12 1770.76 11,816.87 239,943 141

159 10,117.28 1699.60 11,816.87 229,826 142

160 10,188.94 1627.93 11,816.87 219,637 143

161 10,261.11 1555.76 11,816.87 209,376 144

162 10,333.80 1483.08 11,816.87 199,042 145

163 10,406.99 1409.88 11,816.87 188,635 146

164 10,480.71 1336.17 11,816.87 178,154 147

165 10,554.95 1261.93 11,816.87 167,599 148

166 10,629.71 1187.16 11,816.87 156,970 149167 10,705.01 1111.87 11,816.87 146,265 150

168 10,780.83 1036.04 11,816.87 135,484 151

169 10,857.20 959.68 11,816.87 124,627 152

170 10,934.10 882.77 11,816.87 113,693 153

171 11,011.55 805.32 11,816.87 102,681 154

172 11,089.55 727.32 11,816.87 91,591 155

173 11,168.10 648.77 11,816.87 80,423 156

174 11,247.21 569.67 11,816.87 69,176 157

175 11,326.88 490.00 11,816.87 57,849 158

176 11,407.11 409.77 11,816.87 46,442 159

177 11,487.91 328.97 11,816.87 34,954 160

178 11,569.28 247.59 11,816.87 23,385 161

179 11,651.23 165.64 11,816.87 11,734 162

180 11,733.76 83.11 11,816.87 (0) 163181 11,816.87 0.00 11,816.87 (11,817) 164

182 11,900.58 -83.70 11,816.87 (23,717) 165

183 11,984.87 -168.00 11,816.87 (35,702) 166

184 12,069.77 -252.89 11,816.87 (47,772) 167

185 12,155.26 -338.39 11,816.87 (59,927) 168

186 12,241.36 -424.49 11,816.87 (72,169) 169

187 12,328.07 -511.20 11,816.87 (84,497) 170

188 12,415.39 -598.52 11,816.87 (96,912) 171

189 12,503.34 -686.46 11,816.87 (109,416) 172

190 12,591.90 -775.03 11,816.87 (122,007) 173

191 12,681.09 -864.22 11,816.87 (134,689) 174

192 12,770.92 -954.04 11,816.87 (147,459) 175

193 12,861.38 -1044.50 11,816.87 (160,321) 176

194 12,952.48 -1135.61 11,816.87 (173,273) 177


4/17

195 13,044.23 -1227.35 11,816.87 (186,318) 178

196 13,136.62 -1319.75 11,816.87 (199,454) 179

197 13,229.67 -1412.80 11,816.87 (212,684) 180

198 13,323.39 -1506.51 11,816.87 (226,007)

199 13,417.76 -1600.88 11,816.87 (239,425)

200 13,512.80 -1695.93 11,816.87 (252,938)

201 13,608.52 -1791.64 11,816.87 (266,546)

202 13,704.91 -1888.04 11,816.87 (280,251)

203 13,801.99 -1985.11 11,816.87 (294,053)

204 13,899.75 -2082.88 11,816.87 (307,953)

205 13,998.21 -2181.33 11,816.87 (321,951)

206 14,097.36 -2280.49 11,816.87 (336,048)207 14,197.22 -2380.34 11,816.87 (350,246)

208 14,297.78 -2480.91 11,816.87 (364,543)

209 14,399.06 -2582.18 11,816.87 (378,943)

210 14,501.05 -2684.18 11,816.87 (393,444)

211 14,603.77 -2786.89 11,816.87 (408,047)

212 14,707.21 -2890.34 11,816.87 (422,755)

213 14,811.39 -2994.51 11,816.87 (437,566)

214 14,916.30 -3099.43 11,816.87 (452,482)

215 15,021.96 -3205.08 11,816.87 (467,504)

216 15,128.36 -3311.49 11,816.87 (482,633)

217 15,235.52 -3418.65 11,816.87 (497,868)

218 15,343.44 -3526.57 11,816.87 (513,212)

219 15,452.12 -3635.25 11,816.87 (528,664)

220 15,561.58 -3744.70 11,816.87 (544,225)

221 15,671.80 -3854.93 11,816.87 (559,897)

222 15,782.81 -3965.94 11,816.87 (575,680)

223 15,894.61 -4077.73 11,816.87 (591,574)

224 16,007.19 -4190.32 11,816.87 (607,582)

225 16,120.58 -4303.70 11,816.87 (623,702)

226 16,234.77 -4417.89 11,816.87 (639,937)

227 16,349.76 -4532.89 11,816.87 (656,287)

228 16,465.57 -4648.70 11,816.87 (672,752)

229 16,582.20 -4765.33 11,816.87 (689,335)

230 16,699.66 -4882.79 11,816.87 (706,034)

231 16,817.95 -5001.08 11,816.87 (722,852)

232 16,937.08 -5120.20 11,816.87 (739,789)

233 17,057.05 -5240.17 11,816.87 (756,846)234 17,177.87 -5360.99 11,816.87 (774,024)

235 17,299.55 -5482.67 11,816.87 (791,324)

236 17,422.08 -5605.21 11,816.87 (808,746)

237 17,545.49 -5728.62 11,816.87 (826,291)

238 17,669.77 -5852.90 11,816.87 (843,961)

239 17,794.93 -5978.06 11,816.87 (861,756)

240 17,920.98 -6104.10 11,816.87 (879,677)


5/17

Installment plan

total time till possission is 27 month

Month to po Intrest

first demand 343800 21 51140.25

Ii nd demand 343800 15 36528.75

3rd demand 343800 9 21917.25

4th demand 229200 3 4870.50

Total intrest till possessi 114456.75

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

erest 8.50%

180

nt 1260000

Outstanding

Principal Interest EMI 1260000

2,891.87 8925.00 11,816.87 1,257,108

2,912.36 8904.52 11,816.87 1,254,196

2,932.99 8883.89 11,816.87 1,251,263

2,953.76 8863.11 11,816.87 1,248,309

2,974.69 8842.19 11,816.87 1,245,334

2,995.76 8821.12 11,816.87 1,242,339

3,016.98 8799.90 11,816.87 1,239,322

3,038.35 8778.53 11,816.87 1,236,283

3,059.87 8757.01 11,816.87 1,233,223

3,081.54 8735.33 11,816.87 1,230,142

3,103.37 8713.50 11,816.87 1,227,038

3,125.35 8691.52 11,816.87 1,223,913

3,147.49 8669.38 11,816.87 1,220,766

3,169.78 8647.09 11,816.87 1,217,596

3,192.24 8624.64 11,816.87 1,214,4043,214.85 8602.03 11,816.87 1,211,189

3,237.62 8579.25 11,816.87 1,207,951

3,260.55 8556.32 11,816.87 1,204,691

3,283.65 8533.22 11,816.87 1,201,407

3,306.91 8509.97 11,816.87 1,198,100

3,330.33 8486.54 11,816.87 1,194,770

3,353.92 8462.95 11,816.87 1,191,416

3,377.68 8439.20 11,816.87 1,188,038

3,401.60 8415.27 11,816.87 1,184,636

3,425.70 8391.18 11,816.87 1,181,211

3,449.96 8366.91 11,816.87 1,177,761

3,474.40 8342.47 11,816.87 1,174,286

3,499.01 8317.86 11,816.87 1,170,787

3,523.80 8293.08 11,816.87 1,167,2643,548.76 8268.12 11,816.87 1,163,715

3,573.89 8242.98 11,816.87 1,160,141

3,599.21 8217.67 11,816.87 1,156,542

3,624.70 8192.17 11,816.87 1,152,917

3,650.38 8166.50 11,816.87 1,149,267

3,676.24 8140.64 11,816.87 1,145,590

3,702.28 8114.60 11,816.87 1,141,888

3,728.50 8088.37 11,816.87 1,138,160

3,754.91 8061.96 11,816.87 1,134,405

3,781.51 8035.37 11,816.87 1,130,623

3,808.29 8008.58 11,816.87 1,126,815

3,835.27 7981.61 11,816.87 1,122,980

3,862.44 7954.44 11,816.87 1,119,117

3,889.79 7927.08 11,816.87 1,115,227


6/17

3,917.35 7899.53 11,816.87 1,111,310

3,945.09 7871.78 11,816.87 1,107,365

3,973.04 7843.84 11,816.87 1,103,392

4,001.18 7815.69 11,816.87 1,099,391

4,029.52 7787.35 11,816.87 1,095,361

4,058.07 7758.81 11,816.87 1,091,303

4,086.81 7730.06 11,816.87 1,087,216

4,115.76 7701.12 11,816.87 1,083,101

4,144.91 7671.96 11,816.87 1,078,956

4,174.27 7642.60 11,816.87 1,074,781

4,203.84 7613.04 11,816.87 1,070,578

4,233.62 7583.26 11,816.87 1,066,3444,263.60 7553.27 11,816.87 1,062,080

4,293.81 7523.07 11,816.87 1,057,787

4,324.22 7492.65 11,816.87 1,053,462

4,354.85 7462.02 11,816.87 1,049,107

4,385.70 7431.18 11,816.87 1,044,722

4,416.76 7400.11 11,816.87 1,040,305

4,448.05 7368.83 11,816.87 1,035,857

4,479.55 7337.32 11,816.87 1,031,377

4,511.28 7305.59 11,816.87 1,026,866

4,543.24 7273.64 11,816.87 1,022,323

4,575.42 7241.45 11,816.87 1,017,747

4,607.83 7209.04 11,816.87 1,013,140

4,640.47 7176.41 11,816.87 1,008,499

4,673.34 7143.54 11,816.87 1,003,826

4,706.44 7110.43 11,816.87 999,119

4,739.78 7077.10 11,816.87 994,380

4,773.35 7043.52 11,816.87 989,606

4,807.16 7009.71 11,816.87 984,799

4,841.21 6975.66 11,816.87 979,958

4,875.51 6941.37 11,816.87 975,082

4,910.04 6906.83 11,816.87 970,172

4,944.82 6872.05 11,816.87 965,228

4,979.85 6837.03 11,816.87 960,248

5,015.12 6801.75 11,816.87 955,233

5,050.64 6766.23 11,816.87 950,182

5,086.42 6730.46 11,816.87 945,096

5,122.45 6694.43 11,816.87 939,9735,158.73 6658.14 11,816.87 934,814

5,195.27 6621.60 11,816.87 929,619

5,232.07 6584.80 11,816.87 924,387

5,269.13 6547.74 11,816.87 919,118

5,306.46 6510.42 11,816.87 913,811

5,344.04 6472.83 11,816.87 908,467

5,381.90 6434.98 11,816.87 903,085

5,420.02 6396.86 11,816.87 897,665

5,458.41 6358.46 11,816.87 892,207

5,497.08 6319.80 11,816.87 886,710

5,536.01 6280.86 11,816.87 881,174

5,575.23 6241.65 11,816.87 875,599

5,614.72 6202.16 11,816.87 869,984

5,654.49 6162.39 11,816.87 864,3295,694.54 6122.33 11,816.87 858,635

5,734.88 6082.00 11,816.87 852,900

5,775.50 6041.38 11,816.87 847,125

5,816.41 6000.47 11,816.87 841,308

5,857.61 5959.27 11,816.87 835,451

5,899.10 5917.77 11,816.87 829,551

5,940.89 5875.99 11,816.87 823,611

5,982.97 5833.91 11,816.87 817,628

6,025.35 5791.53 11,816.87 811,602

6,068.03 5748.85 11,816.87 805,534

6,111.01 5705.87 11,816.87 799,423

6,154.29 5662.58 11,816.87 793,269

6,197.89 5618.99 11,816.87 787,071

6,241.79 5575.09 11,816.87 780,829


7/17

6,286.00 5530.87 11,816.87 774,543

6,330.53 5486.35 11,816.87 768,213

6,375.37 5441.51 11,816.87 761,837

6,420.53 5396.35 11,816.87 755,417

6,466.01 5350.87 11,816.87 748,951

6,511.81 5305.07 11,816.87 742,439

6,557.93 5258.94 11,816.87 735,881

6,604.38 5212.49 11,816.87 729,277

6,651.16 5165.71 11,816.87 722,626

6,698.28 5118.60 11,816.87 715,927

6,745.72 5071.15 11,816.87 709,182

6,793.51 5023.37 11,816.87 702,3886,841.63 4975.25 11,816.87 695,546

6,890.09 4926.79 11,816.87 688,656

6,938.89 4877.98 11,816.87 681,717

6,988.04 4828.83 11,816.87 674,729

7,037.54 4779.33 11,816.87 667,692

7,087.39 4729.48 11,816.87 660,604

7,137.59 4679.28 11,816.87 653,467

7,188.15 4628.72 11,816.87 646,279

7,239.07 4577.81 11,816.87 639,040

7,290.34 4526.53 11,816.87 631,749

7,341.98 4474.89 11,816.87 624,407

7,393.99 4422.89 11,816.87 617,013

7,446.36 4370.51 11,816.87 609,567

7,499.11 4317.77 11,816.87 602,068

7,552.23 4264.65 11,816.87 594,516

7,605.72 4211.15 11,816.87 586,910

7,659.60 4157.28 11,816.87 579,250

7,713.85 4103.02 11,816.87 571,536

7,768.49 4048.38 11,816.87 563,768

7,823.52 3993.36 11,816.87 555,944

7,878.93 3937.94 11,816.87 548,066

7,934.74 3882.13 11,816.87 540,131

7,990.95 3825.93 11,816.87 532,140

8,047.55 3769.32 11,816.87 524,092

8,104.55 3712.32 11,816.87 515,988

8,161.96 3654.91 11,816.87 507,826

8,219.78 3597.10 11,816.87 499,6068,278.00 3538.88 11,816.87 491,328

8,336.63 3480.24 11,816.87 482,991

8,395.69 3421.19 11,816.87 474,596

8,455.16 3361.72 11,816.87 466,141

8,515.05 3301.83 11,816.87 457,625

8,575.36 3241.51 11,816.87 449,050

8,636.10 3180.77 11,816.87 440,414

8,697.28 3119.60 11,816.87 431,717

8,758.88 3057.99 11,816.87 422,958

8,820.92 2995.95 11,816.87 414,137

8,883.40 2933.47 11,816.87 405,254

8,946.33 2870.55 11,816.87 396,307

9,009.70 2807.18 11,816.87 387,297

9,073.52 2743.36 11,816.87 378,2249,137.79 2679.09 11,816.87 369,086

9,202.51 2614.36 11,816.87 359,884

9,267.70 2549.18 11,816.87 350,616

9,333.34 2483.53 11,816.87 341,283

9,399.46 2417.42 11,816.87 331,883

9,466.04 2350.84 11,816.87 322,417

9,533.09 2283.79 11,816.87 312,884

9,600.61 2216.26 11,816.87 303,283

9,668.62 2148.26 11,816.87 293,615

9,737.10 2079.77 11,816.87 283,878

9,806.07 2010.80 11,816.87 274,072

9,875.53 1941.34 11,816.87 264,196

9,945.49 1871.39 11,816.87 254,251

10,015.93 1800.94 11,816.87 244,235


8/17

10,086.88 1730.00 11,816.87 234,148

10,158.33 1658.55 11,816.87 223,989

10,230.28 1586.59 11,816.87 213,759


9/17

n payment plan


10/17

Rate of Interest 8.50%

Period 240 months

Loan amount 2000000

Outstanding

Month Principal Interest EMI 2000000

1 3,189.80 14166.67 17,356.46 1,996,8102 3,212.39 14144.07 17,356.46 1,993,598

3 3,235.15 14121.32 17,356.46 1,990,363

4 3,258.06 14098.40 17,356.46 1,987,105

5 3,281.14 14075.32 17,356.46 1,983,823

6 3,304.38 14052.08 17,356.46 1,980,519

7 3,327.79 14028.68 17,356.46 1,977,191

8 3,351.36 14005.10 17,356.46 1,973,840

9 3,375.10 13981.37 17,356.46 1,970,465

10 3,399.01 13957.46 17,356.46 1,967,066

11 3,423.08 13933.38 17,356.46 1,963,643

12 3,447.33 13909.14 17,356.46 1,960,195 168472.99 Intrst in first

13 3,471.75 13884.72 17,356.46 1,956,72414 3,496.34 13860.13 17,356.46 1,953,227

15 3,521.10 13835.36 17,356.46 1,949,706

16 3,546.05 13810.42 17,356.46 1,946,160

17 3,571.16 13785.30 17,356.46 1,942,589

18 3,596.46 13760.01 17,356.46 1,938,993

19 3,621.93 13734.53 17,356.46 1,935,371

20 3,647.59 13708.88 17,356.46 1,931,723

21 3,673.43 13683.04 17,356.46 1,928,050

22 3,699.45 13657.02 17,356.46 1,924,350

23 3,725.65 13630.81 17,356.46 1,920,625

24 3,752.04 13604.42 17,356.46 1,916,872 164954.63 Intrest in II y

25 3,778.62 13577.85 17,356.46 1,913,094

26 3,805.38 13551.08 17,356.46 1,909,288

27 3,832.34 13524.13 17,356.46 1,905,456

28 3,859.48 13496.98 17,356.46 1,901,597

29 3,886.82 13469.64 17,356.46 1,897,710

30 3,914.35 13442.11 17,356.46 1,893,795

31 3,942.08 13414.38 17,356.46 1,889,853

32 3,970.00 13386.46 17,356.46 1,885,883

33 3,998.12 13358.34 17,356.46 1,881,885

34 4,026.44 13330.02 17,356.46 1,877,859

35 4,054.96 13301.50 17,356.46 1,873,804

36 4,083.69 13272.78 17,356.46 1,869,720 161125.27 Intrest in 3 y

37 4,112.61 13243.85 17,356.46 1,865,608

38 4,141.74 13214.72 17,356.46 1,861,46639 4,171.08 13185.38 17,356.46 1,857,295

40 4,200.63 13155.84 17,356.46 1,853,094

41 4,230.38 13126.08 17,356.46 1,848,864

42 4,260.35 13096.12 17,356.46 1,844,603

43 4,290.52 13065.94 17,356.46 1,840,313

44 4,320.92 13035.55 17,356.46 1,835,992

45 4,351.52 13004.94 17,356.46 1,831,640

46 4,382.35 12974.12 17,356.46 1,827,258


11/17

47 4,413.39 12943.08 17,356.46 1,822,845

48 4,444.65 12911.82 17,356.46 1,818,400 156957.44 in 4 th year

49 4,476.13 12880.33 17,356.46 1,813,924

50 4,507.84 12848.63 17,356.46 1,809,416

51 4,539.77 12816.70 17,356.46 1,804,876

52 4,571.92 12784.54 17,356.46 1,800,304

53 4,604.31 12752.16 17,356.46 1,795,70054 4,636.92 12719.54 17,356.46 1,791,063

55 4,669.77 12686.70 17,356.46 1,786,393

56 4,702.84 12653.62 17,356.46 1,781,691

57 4,736.16 12620.31 17,356.46 1,776,954

58 4,769.70 12586.76 17,356.46 1,772,185

59 4,803.49 12552.97 17,356.46 1,767,381

60 4,837.51 12518.95 17,356.46 1,762,544 152421.21 in 5 th year

61 4,871.78 12484.68 17,356.46 1,757,672

62 4,906.29 12450.18 17,356.46 1,752,766

63 4,941.04 12415.42 17,356.46 1,747,825

64 4,976.04 12380.42 17,356.46 1,742,849

65 5,011.29 12345.18 17,356.46 1,737,83766 5,046.78 12309.68 17,356.46 1,732,790

67 5,082.53 12273.93 17,356.46 1,727,708

68 5,118.53 12237.93 17,356.46 1,722,589

69 5,154.79 12201.67 17,356.46 1,717,435

70 5,191.30 12165.16 17,356.46 1,712,243

71 5,228.07 12128.39 17,356.46 1,707,015

72 5,265.11 12091.36 17,356.46 1,701,750 147484.01 in 6 th year

73 5,302.40 12054.06 17,356.46 1,696,448

74 5,339.96 12016.50 17,356.46 1,691,108

75 5,377.78 11978.68 17,356.46 1,685,730

76 5,415.88 11940.59 17,356.46 1,680,314

77 5,454.24 11902.22 17,356.46 1,674,860

78 5,492.87 11863.59 17,356.46 1,669,367

79 5,531.78 11824.68 17,356.46 1,663,835

80 5,570.97 11785.50 17,356.46 1,658,264

81 5,610.43 11746.04 17,356.46 1,652,654

82 5,650.17 11706.30 17,356.46 1,647,004

83 5,690.19 11666.28 17,356.46 1,641,313

84 5,730.49 11625.97 17,356.46 1,635,583 142110.41 in 7th year

85 5,771.09 11585.38 17,356.46 1,629,812

86 5,811.96 11544.50 17,356.46 1,624,000

87 5,853.13 11503.33 17,356.46 1,618,147

88 5,894.59 11461.87 17,356.46 1,612,252

89 5,936.35 11420.12 17,356.46 1,606,316

90 5,978.39 11378.07 17,356.46 1,600,33791 6,020.74 11335.72 17,356.46 1,594,317

92 6,063.39 11293.08 17,356.46 1,588,253

93 6,106.34 11250.13 17,356.46 1,582,147

94 6,149.59 11206.87 17,356.46 1,575,997

95 6,193.15 11163.31 17,356.46 1,569,804

96 6,237.02 11119.45 17,356.46 1,563,567 136261.84 in 8th year

97 6,281.20 11075.27 17,356.46 1,557,286

98 6,325.69 11030.78 17,356.46 1,550,960


12/17

99 6,370.50 10985.97 17,356.46 1,544,590

100 6,415.62 10940.84 17,356.46 1,538,174

101 6,461.06 10895.40 17,356.46 1,531,713

102 6,506.83 10849.63 17,356.46 1,525,206

103 6,552.92 10803.54 17,356.46 1,518,653

104 6,599.34 10757.13 17,356.46 1,512,054

105 6,646.08 10710.38 17,356.46 1,505,408106 6,693.16 10663.31 17,356.46 1,498,715

107 6,740.57 10615.90 17,356.46 1,491,974 119328.15 in 9th year

108 6,788.31 10568.15 17,356.46 1,485,186

109 6,836.40 10520.07 17,356.46 1,478,350

110 6,884.82 10471.64 17,356.46 1,471,465

111 6,933.59 10422.87 17,356.46 1,464,531

112 6,982.70 10373.76 17,356.46 1,457,548

113 7,032.16 10324.30 17,356.46 1,450,516

114 7,081.97 10274.49 17,356.46 1,443,434

115 7,132.14 10224.33 17,356.46 1,436,302

116 7,182.66 10173.81 17,356.46 1,429,119

117 7,233.54 10122.93 17,356.46 1,421,886118 7,284.77 10071.69 17,356.46 1,414,601

119 7,336.37 10020.09 17,356.46 1,407,265

120 7,388.34 9968.13 17,356.46 1,399,876 133536.26 Intrest in 10

121 7,440.67 9915.79 17,356.46 1,392,436

122 7,493.38 9863.09 17,356.46 1,384,942

123 7,546.46 9810.01 17,356.46 1,377,396

124 7,599.91 9756.55 17,356.46 1,369,796

125 7,653.74 9702.72 17,356.46 1,362,142

126 7,707.96 9648.51 17,356.46 1,354,434

127 7,762.55 9593.91 17,356.46 1,346,672

128 7,817.54 9538.93 17,356.46 1,338,854

129 7,872.91 9483.55 17,356.46 1,330,981

130 7,928.68 9427.78 17,356.46 1,323,053

131 7,984.84 9371.62 17,356.46 1,315,068

132 8,041.40 9315.06 17,356.46 1,307,026

133 8,098.36 9258.10 17,356.46 1,298,928

134 8,155.72 9200.74 17,356.46 1,290,772

135 8,213.49 9142.97 17,356.46 1,282,559

136 8,271.67 9084.79 17,356.46 1,274,287

137 8,330.26 9026.20 17,356.46 1,265,957

138 8,389.27 8967.19 17,356.46 1,257,568

139 8,448.69 8907.77 17,356.46 1,249,119

140 8,508.54 8847.93 17,356.46 1,240,610

141 8,568.81 8787.66 17,356.46 1,232,042

142 8,629.50 8726.96 17,356.46 1,223,412143 8,690.63 8665.84 17,356.46 1,214,721

144 8,752.19 8604.28 17,356.46 1,205,969

145 8,814.18 8542.28 17,356.46 1,197,155

146 8,876.62 8479.85 17,356.46 1,188,278

147 8,939.49 8416.97 17,356.46 1,179,339

148 9,002.81 8353.65 17,356.46 1,170,336

149 9,066.58 8289.88 17,356.46 1,161,270

150 9,130.81 8225.66 17,356.46 1,152,139


13/17

151 9,195.48 8160.98 17,356.46 1,142,943

152 9,260.62 8095.85 17,356.46 1,133,683

153 9,326.21 8030.25 17,356.46 1,124,356

154 9,392.27 7964.19 17,356.46 1,114,964

155 9,458.80 7897.66 17,356.46 1,105,505

156 9,525.80 7830.66 17,356.46 1,095,980

157 9,593.28 7763.19 17,356.46 1,086,386158 9,661.23 7695.24 17,356.46 1,076,725

159 9,729.66 7626.80 17,356.46 1,066,995

160 9,798.58 7557.88 17,356.46 1,057,197

161 9,867.99 7488.48 17,356.46 1,047,329

162 9,937.89 7418.58 17,356.46 1,037,391

163 10,008.28 7348.19 17,356.46 1,027,383

164 10,079.17 7277.29 17,356.46 1,017,304

165 10,150.56 7205.90 17,356.46 1,007,153

166 10,222.46 7134.00 17,356.46 996,930

167 10,294.87 7061.59 17,356.46 986,636

168 10,367.80 6988.67 17,356.46 976,268

169 10,441.23 6915.23 17,356.46 965,827170 10,515.19 6841.27 17,356.46 955,311

171 10,589.68 6766.79 17,356.46 944,722

172 10,664.69 6691.78 17,356.46 934,057

173 10,740.23 6616.24 17,356.46 923,317

174 10,816.30 6540.16 17,356.46 912,500

175 10,892.92 6463.55 17,356.46 901,608

176 10,970.08 6386.39 17,356.46 890,637

177 11,047.78 6308.68 17,356.46 879,590

178 11,126.04 6230.43 17,356.46 868,464

179 11,204.85 6151.62 17,356.46 857,259

180 11,284.21 6072.25 17,356.46 845,975

181 11,364.14 5992.32 17,356.46 834,610

182 11,444.64 5911.82 17,356.46 823,166

183 11,525.71 5830.76 17,356.46 811,640

184 11,607.35 5749.12 17,356.46 800,033

185 11,689.57 5666.90 17,356.46 788,343

186 11,772.37 5584.10 17,356.46 776,571

187 11,855.75 5500.71 17,356.46 764,715

188 11,939.73 5416.73 17,356.46 752,775

189 12,024.31 5332.16 17,356.46 740,751

190 12,109.48 5246.99 17,356.46 728,642

191 12,195.25 5161.21 17,356.46 716,446

192 12,281.64 5074.83 17,356.46 704,165

193 12,368.63 4987.83 17,356.46 691,796

194 12,456.24 4900.22 17,356.46 679,340195 12,544.47 4811.99 17,356.46 666,795

196 12,633.33 4723.13 17,356.46 654,162

197 12,722.82 4633.65 17,356.46 641,439

198 12,812.94 4543.53 17,356.46 628,626

199 12,903.70 4452.77 17,356.46 615,723

200 12,995.10 4361.37 17,356.46 602,727

201 13,087.15 4269.32 17,356.46 589,640

202 13,179.85 4176.62 17,356.46 576,460


14/17

203 13,273.20 4083.26 17,356.46 563,187

204 13,367.22 3989.24 17,356.46 549,820

205 13,461.91 3894.56 17,356.46 536,358

206 13,557.26 3799.20 17,356.46 522,801

207 13,653.29 3703.17 17,356.46 509,148

208 13,750.00 3606.46 17,356.46 495,398

209 13,847.40 3509.07 17,356.46 481,550210 13,945.48 3410.98 17,356.46 467,605

211 14,044.26 3312.20 17,356.46 453,560

212 14,143.74 3212.72 17,356.46 439,417

213 14,243.93 3112.53 17,356.46 425,173

214 14,344.82 3011.64 17,356.46 410,828

215 14,446.43 2910.03 17,356.46 396,381

216 14,548.76 2807.70 17,356.46 381,833

217 14,651.82 2704.65 17,356.46 367,181

218 14,755.60 2600.86 17,356.46 352,425

219 14,860.12 2496.35 17,356.46 337,565

220 14,965.38 2391.09 17,356.46 322,600

221 15,071.38 2285.08 17,356.46 307,528222 15,178.14 2178.33 17,356.46 292,350

223 15,285.65 2070.81 17,356.46 277,065

224 15,393.92 1962.54 17,356.46 261,671

225 15,502.96 1853.50 17,356.46 246,168

226 15,612.78 1743.69 17,356.46 230,555

227 15,723.37 1633.10 17,356.46 214,832

228 15,834.74 1521.72 17,356.46 198,997

229 15,946.90 1409.56 17,356.46 183,050

230 16,059.86 1296.60 17,356.46 166,990

231 16,173.62 1182.85 17,356.46 150,816

232 16,288.18 1068.28 17,356.46 134,528

233 16,403.56 952.91 17,356.46 118,125

234 16,519.75 836.72 17,356.46 101,605

235 16,636.76 719.70 17,356.46 84,968

236 16,754.61 601.86 17,356.46 68,214

237 16,873.28 483.18 17,356.46 51,340

238 16,992.80 363.66 17,356.46 34,348

239 17,113.17 243.30 17,356.46 17,234

240 17,234.39 122.08 17,356.46 (0)


15/17

year

ear

ear


16/17


17/17

year

Documents

Amortization Scahedule