Rate of Interest

Period
Loan amount

14.50%
12
100000
Outstanding

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
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

Principal

Interest

7,794
7,888
7,983
8,080
8,178
8,276
8,376
8,478
8,580
8,684
8,789
8,895
9,002
9,111
9,221
9,333
9,445
9,559
9,675
9,792
9,910
10,030
10,151
10,274
10,398
10,524
10,651
10,779
10,910
11,041
11,175
11,310
11,447
11,585
11,725
11,867
12,010
12,155
12,302
12,451
12,601
12,753
12,907
13,063
13,221
13,381
13,543
13,706
13,872
14,040
14,209
14,381
14,555
14,731
14,909
15,089
15,271
15,456
15,642
15,831
16,023
16,216
16,412
16,610
16,811
17,014
17,220
17,428
17,639
17,852
18,067
18,286
18,507
18,730
18,957
19,186
19,417
19,652
19,890
20,130
20,373
20,619
20,868
21,121
21,376
21,634
21,896
22,160
22,428
22,699
22,973
23,251
23,532
23,816
24,104
24,395
24,690
24,988
25,290
25,596
25,905
26,218
26,535

1208.33
1114.16
1018.84
922.38
824.74
725.93
625.93
524.71
422.28
318.60
213.67
107.48
0.00
-108.78
-218.87
-330.29
-443.06
-557.19
-672.70
-789.61
-907.92
-1027.67
-1148.87
-1271.53
-1395.67
-1521.31
-1648.47
-1777.17
-1907.42
-2039.24
-2172.66
-2307.69
-2444.35
-2582.67
-2722.65
-2864.33
-3007.71
-3152.83
-3299.71
-3448.36
-3598.80
-3751.06
-3905.17
-4061.13
-4218.98
-4378.74
-4540.42
-4704.06
-4869.68
-5037.30
-5206.95
-5378.64
-5552.41
-5728.28
-5906.27
-6086.42
-6268.74
-6453.26
-6640.02
-6829.03
-7020.32
-7213.93
-7409.88
-7608.19
-7808.90
-8012.03
-8217.62
-8425.70
-8636.28
-8849.42
-9065.12
-9283.44
-9504.39
-9728.01
-9954.34
-10183.39
-10415.22
-10649.85
-10887.31
-11127.64
-11370.88
-11617.06
-11866.21
-12118.37
-12373.57
-12631.87
-12893.28
-13157.85
-13425.62
-13696.62
-13970.90
-14248.49
-14529.44
-14813.78
-15101.55
-15392.81
-15687.58
-15985.92
-16287.86
-16593.45
-16902.73
-17215.75
-17532.55

EMI
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002

100000
92,206
84,318
76,335
68,255
60,077
51,801
43,425
34,947
26,367
17,683
8,895
0
(9,002)
(18,113)
(27,334)
(36,667)
(46,112)
(55,672)
(65,347)
(75,139)
(85,049)
(95,079)
(105,230)
(115,504)
(125,901)
(136,425)
(147,076)
(157,855)
(168,765)
(179,806)
(190,981)
(202,291)
(213,738)
(225,323)
(237,048)
(248,914)
(260,924)
(273,079)
(285,381)
(297,832)
(310,433)
(323,186)
(336,094)
(349,157)
(362,378)
(375,759)
(389,302)
(403,008)
(416,880)
(430,920)
(445,129)
(459,510)
(474,064)
(488,795)
(503,704)
(518,792)
(534,063)
(549,519)
(565,161)
(580,992)
(597,015)
(613,231)
(629,643)
(646,254)
(663,065)
(680,079)
(697,299)
(714,727)
(732,365)
(750,217)
(768,284)
(786,570)
(805,077)
(823,807)
(842,764)
(861,949)
(881,367)
(901,019)
(920,908)
(941,038)
(961,412)
(982,031)
(1,002,899)
(1,024,020)
(1,045,396)
(1,067,030)
(1,088,925)
(1,111,085)
(1,133,513)
(1,156,212)
(1,179,185)
(1,202,436)
(1,225,968)
(1,249,784)
(1,273,888)
(1,298,283)
(1,322,973)
(1,347,961)
(1,373,251)
(1,398,847)
(1,424,752)
(1,450,970)
(1,477,504)

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
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
203
204
205
206
207
208
209
210
211
212
213
214

26,855
27,180
27,508
27,841
28,177
28,518
28,862
29,211
29,564
29,921
30,283
30,649
31,019
31,394
31,773
32,157
32,546
32,939
33,337
33,740
34,147
34,560
34,978
35,400
35,828
36,261
36,699
37,143
37,591
38,046
38,505
38,971
39,441
39,918
40,400
40,889
41,383
41,883
42,389
42,901
43,419
43,944
44,475
45,012
45,556
46,107
46,664
47,228
47,798
48,376
48,960
49,552
50,151
50,757
51,370
51,991
52,619
53,255
53,898
54,550
55,209
55,876
56,551
57,234
57,926
58,626
59,334
60,051
60,777
61,511
62,255
63,007
63,768
64,539
65,319
66,108
66,907
67,715
68,533
69,361
70,199
71,048
71,906
72,775
73,654
74,544
75,445
76,357
77,279
78,213
79,158
80,115
81,083
82,063
83,054
84,058
85,074
86,101
87,142
88,195
89,261
90,339
91,431
92,535
93,654
94,785
95,931
97,090
98,263
99,450
100,652

-17853.18
-18177.68
-18506.10
-18838.50
-19174.91
-19515.38
-19859.97
-20208.72
-20561.69
-20918.92
-21280.46
-21646.38
-22016.72
-22391.53
-22770.87
-23154.80
-23543.36
-23936.62
-24334.63
-24737.45
-25145.14
-25557.76
-25975.36
-26398.00
-26825.76
-27258.68
-27696.83
-28140.28
-28589.08
-29043.31
-29503.03
-29968.30
-30439.20
-30915.78
-31398.12
-31886.29
-32380.36
-32880.40
-33386.49
-33898.68
-34417.07
-34941.72
-35472.71
-36010.12
-36554.02
-37104.49
-37661.61
-38225.47
-38796.13
-39373.70
-39958.24
-40549.85
-41148.60
-41754.59
-42367.90
-42988.62
-43616.85
-44252.66
-44896.16
-45547.43
-46206.57
-46873.68
-47548.85
-48232.17
-48923.76
-49623.70
-50332.09
-51049.05
-51774.67
-52509.06
-53252.32
-54004.56
-54765.89
-55536.43
-56316.27
-57105.53
-57904.34
-58712.79
-59531.01
-60359.12
-61197.24
-62045.48
-62903.98
-63772.85
-64652.21
-65542.20
-66442.95
-67354.58
-68277.22
-69211.02
-70156.09
-71112.59
-72080.64
-73060.40
-74051.99
-75055.56
-76071.26
-77099.23
-78139.62
-79192.59
-80258.27
-81336.84
-82428.44
-83533.22
-84651.36
-85783.01
-86928.33
-88087.49
-89260.66
-90448.00
-91649.69

9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002

(1,504,360)
(1,531,540)
(1,559,048)
(1,586,889)
(1,615,066)
(1,643,584)
(1,672,446)
(1,701,657)
(1,731,221)
(1,761,142)
(1,791,425)
(1,822,073)
(1,853,092)
(1,884,486)
(1,916,259)
(1,948,416)
(1,980,962)
(2,013,901)
(2,047,238)
(2,080,977)
(2,115,125)
(2,149,685)
(2,184,662)
(2,220,063)
(2,255,891)
(2,292,152)
(2,328,851)
(2,365,993)
(2,403,584)
(2,441,630)
(2,480,135)
(2,519,106)
(2,558,547)
(2,598,465)
(2,638,866)
(2,679,754)
(2,721,137)
(2,763,020)
(2,805,408)
(2,848,309)
(2,891,729)
(2,935,673)
(2,980,148)
(3,025,160)
(3,070,716)
(3,116,823)
(3,163,487)
(3,210,714)
(3,258,513)
(3,306,889)
(3,355,849)
(3,405,401)
(3,455,552)
(3,506,309)
(3,557,679)
(3,609,670)
(3,662,289)
(3,715,544)
(3,769,443)
(3,823,992)
(3,879,201)
(3,935,077)
(3,991,628)
(4,048,863)
(4,106,789)
(4,165,415)
(4,224,749)
(4,284,800)
(4,345,577)
(4,407,088)
(4,469,343)
(4,532,350)
(4,596,118)
(4,660,657)
(4,725,975)
(4,792,083)
(4,858,990)
(4,926,705)
(4,995,238)
(5,064,599)
(5,134,799)
(5,205,846)
(5,277,753)
(5,350,528)
(5,424,182)
(5,498,727)
(5,574,172)
(5,650,529)
(5,727,808)
(5,806,022)
(5,885,180)
(5,965,295)
(6,046,378)
(6,128,440)
(6,211,494)
(6,295,552)
(6,380,626)
(6,466,727)
(6,553,869)
(6,642,064)
(6,731,325)
(6,821,664)
(6,913,094)
(7,005,630)
(7,099,283)
(7,194,069)
(7,289,999)
(7,387,089)
(7,485,352)
(7,584,802)
(7,685,454)

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

101,868
103,099
104,345
105,606
106,882
108,173
109,480
110,803
112,142
113,497
114,869
116,257
117,661
119,083
120,522
121,978
123,452
124,944
126,454
127,982
129,528
131,093
132,677
134,280
135,903
137,545

-92865.90
-94096.81
-95342.59
-96603.42
-97879.49
-99170.98
-100478.07
-101800.96
-103139.83
-104494.88
-105866.31
-107254.30
-108659.07
-110080.81
-111519.73
-112976.04
-114449.94
-115941.66
-117451.40
-118979.38
-120525.82
-122090.95
-123675.00
-125278.18
-126900.74
-128542.90
6818.72

9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002

(7,787,322)
(7,890,421)
(7,994,766)
(8,100,372)
(8,207,254)
(8,315,427)
(8,424,907)
(8,535,710)
(8,647,853)
(8,761,350)
(8,876,218)
(8,992,475)
(9,110,136)
(9,229,219)
(9,349,741)
(9,471,719)
(9,595,172)
(9,720,116)
(9,846,569)
(9,974,551)
(10,104,079)
(10,235,172)
(10,367,849)
(10,502,130)
(10,638,033)
(10,775,578)

Rate of Interest
9.00%
Period
60
Loan amount210000

Rate of Interest
9.00%
Period
60
Loan amount150000

Outstanding

Month Principal Interest

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

1,822
1,844
1,866
1,889
1,911
1,935
1,958
1,982
2,005
2,030
2,054
2,079
2,104
2,130
2,155
2,181
2,208
2,234
2,261
2,289
2,316
2,344
2,373
2,401
2,430
2,460
2,490
2,520
2,550
2,581
2,612
2,644
2,676
2,708
2,741
2,774
2,807
2,841
2,875
2,910
2,945
2,981
3,017
3,053
3,090
3,128
3,165
3,204
3,242
3,282
3,321
3,361
3,402
3,443
3,485
3,527
3,569
3,613
3,656
3,700

2537.50
2515.49
2493.21
2470.66
2447.84
2424.74
2401.37
2377.71
2353.77
2329.53
2305.01
2280.19
2255.06
2229.64
2203.91
2177.86
2151.50
2124.83
2097.83
2070.50
2042.85
2014.86
1986.53
1957.86
1928.84
1899.47
1869.75
1839.67
1809.22
1778.41
1747.23
1715.66
1683.72
1651.39
1618.67
1585.55
1552.04
1518.12
1483.79
1449.04
1413.88
1378.29
1342.27
1305.81
1268.92
1231.58
1193.78
1155.53
1116.82
1077.64
1037.99
997.86
957.24
916.13
874.53
832.42
789.81
746.67
703.02
658.84

EMI
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359
4,359

210000
208,178
206,334
204,468
202,580
200,668
198,734
196,776
194,794
192,789
190,759
188,705
186,626
184,522
182,392
180,237
178,055
175,848
173,613
171,352
169,063
166,747
164,402
162,030
159,628
157,198
154,738
152,248
149,729
147,179
144,598
141,986
139,342
136,667
133,959
131,218
128,445
125,637
122,796
119,921
117,011
114,065
111,084
108,067
105,014
101,924
98,796
95,630
92,427
89,184
85,903
82,581
79,220
75,818
72,375
68,890
65,363
61,794
58,181
54,525
50,825

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
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

Principal
7,190
7,277
7,365
7,454
7,544
7,635
7,727
7,820
7,915
8,011
8,107
8,205
8,304
8,405
8,506
8,609
8,713
8,818
8,925
9,033
9,142
9,252
9,364
9,477
9,592
9,708
9,825
9,944
10,064
10,186
10,309
10,433
10,559
10,687
10,816
10,947
11,079
11,213
11,348
11,485
11,624
11,765
11,907
12,051
12,196
12,344
12,493
12,644
12,797
12,951
13,108
13,266
13,426
13,589
13,753
13,919
14,087
14,257
14,430
14,604
14,781
14,959
15,140
15,323
15,508
15,695
15,885
16,077
16,271
16,468
16,667
16,868
17,072
17,278
17,487
17,698
17,912
18,129
18,348
18,569
18,794
19,021
19,251
19,483
19,719
19,957
20,198
20,442
20,689
20,939
21,192
21,448
21,708
21,970
22,235
22,504
22,776
23,051
23,330
23,612
23,897

Outstanding
Interest EMI
150000
1812.50
9,002 142,810
1725.62
9,002 135,534
1637.70
9,002 128,169
1548.71
9,002 120,716
1458.65
9,002 113,172
1367.49
9,002 105,537
1275.24
9,002
97,810
1181.87
9,002
89,990
1087.38
9,002
82,075
991.74
9,002
74,064
894.94
9,002
65,957
796.98
9,002
57,752
697.83
9,002
49,447
597.49
9,002
41,043
495.93
9,002
32,536
393.15
9,002
23,927
289.12
9,002
15,214
183.84
9,002
6,396
77.28
9,002
(2,529)
-30.56
9,002 (11,562)
-139.71
9,002 (20,704)
-250.18
9,002 (29,957)
-361.98
9,002 (39,321)
-475.13
9,002 (48,798)
-589.64
9,002 (58,390)
-705.55
9,002 (68,098)
-822.85
9,002 (77,923)
-941.57
9,002 (87,867)
-1061.72
9,002 (97,931)
-1183.33
9,002 (108,116)
-1306.41
9,002 (118,425)
-1430.97
9,002 (128,858)
-1557.04
9,002 (139,418)
-1684.63
9,002 (150,104)
-1813.76
9,002 (160,920)
-1944.46
9,002 (171,867)
-2076.73
9,002 (182,946)
-2210.60
9,002 (194,159)
-2346.09
9,002 (205,507)
-2483.21
9,002 (216,993)
-2622.00
9,002 (228,617)
-2762.46
9,002 (240,382)
-2904.61
9,002 (252,289)
-3048.49
9,002 (264,339)
-3194.10
9,002 (276,536)
-3341.47
9,002 (288,879)
-3490.63
9,002 (301,372)
-3641.58
9,002 (314,016)
-3794.36
9,002 (326,813)
-3948.99
9,002 (339,764)
-4105.48
9,002 (352,872)
-4263.87
9,002 (366,138)
-4424.17
9,002 (379,564)
-4586.40
9,002 (393,153)
-4750.60
9,002 (406,906)
-4916.78
9,002 (420,825)
-5084.97
9,002 (434,912)
-5255.19
9,002 (449,170)
-5427.47
9,002 (463,599)
-5601.82
9,002 (478,203)
-5778.29
9,002 (492,984)
-5956.89
9,002 (507,943)
-6137.65
9,002 (523,083)
-6320.59
9,002 (538,406)
-6505.74
9,002 (553,914)
-6693.12
9,002 (569,609)
-6882.78
9,002 (585,494)
-7074.72
9,002 (601,571)
-7268.98
9,002 (617,842)
-7465.60
9,002 (634,310)
-7664.58
9,002 (650,977)
-7865.97
9,002 (667,845)
-8069.80
9,002 (684,917)
-8276.08
9,002 (702,196)
-8484.86
9,002 (719,683)
-8696.17
9,002 (737,381)
-8910.02
9,002 (755,294)
-9126.46
9,002 (773,422)
-9345.52
9,002 (791,770)
-9567.22
9,002 (810,339)
-9791.60
9,002 (829,133)
-10018.69
9,002 (848,154)
-10248.53
9,002 (867,405)
-10481.14
9,002 (886,888)
-10716.57
9,002 (906,607)
-10954.84
9,002 (926,564)
-11195.99
9,002 (946,763)
-11440.05
9,002 (967,205)
-11687.06
9,002 (987,894)
-11937.06
9,002 ########
-12190.07
9,002 ########
-12446.15
9,002 ########
-12705.31
9,002 ########
-12967.61
9,002 ########
-13233.08
9,002 ########
-13501.76
9,002 ########
-13773.68
9,002 ########
-14048.89
9,002 ########
-14327.43
9,002 ########
-14609.33
9,002 ########
-14894.63
9,002 ########

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
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
203
204
205
206
207
208
209
210
211
212

24,186
24,478
24,774
25,073
25,376
25,683
25,993
26,307
26,625
26,947
27,272
27,602
27,935
28,273
28,614
28,960
29,310
29,664
30,023
30,386
30,753
31,124
31,500
31,881
32,266
32,656
33,051
33,450
33,854
34,263
34,677
35,096
35,520
35,950
36,384
36,824
37,269
37,719
38,175
38,636
39,103
39,575
40,054
40,538
41,027
41,523
42,025
42,533
43,047
43,567
44,093
44,626
45,165
45,711
46,263
46,822
47,388
47,961
48,540
49,127
49,720
50,321
50,929
51,545
52,167
52,798
53,436
54,081
54,735
55,396
56,066
56,743
57,429
58,123
58,825
59,536
60,255
60,983
61,720
62,466
63,221
63,985
64,758
65,540
66,332
67,134
67,945
68,766
69,597
70,438
71,289
72,150
73,022
73,905
74,798
75,701
76,616
77,542
78,479
79,427
80,387
81,358
82,341
83,336
84,343
85,362
86,394
87,438
88,494
89,564
90,646

-15183.39
-15475.63
-15771.41
-16070.76
-16373.72
-16680.35
-16990.68
-17304.76
-17622.64
-17944.35
-18269.96
-18599.50
-18933.02
-19270.57
-19612.20
-19957.96
-20307.89
-20662.06
-21020.50
-21383.28
-21750.44
-22122.03
-22498.12
-22878.75
-23263.97
-23653.86
-24048.45
-24447.81
-24852.00
-25261.08
-25675.09
-26094.11
-26518.19
-26947.40
-27381.79
-27821.43
-28266.38
-28716.71
-29172.48
-29633.76
-30100.61
-30573.10
-31051.31
-31535.29
-32025.11
-32520.86
-33022.60
-33530.40
-34044.34
-34564.48
-35090.91
-35623.71
-36162.94
-36708.68
-37261.02
-37820.04
-38385.81
-38958.41
-39537.94
-40124.46
-40718.08
-41318.87
-41926.91
-42542.31
-43165.14
-43795.49
-44433.47
-45079.15
-45732.63
-46394.01
-47063.38
-47740.84
-48426.49
-49120.42
-49822.73
-50533.54
-51252.93
-51981.01
-52717.89
-53463.68
-54218.47
-54982.39
-55755.54
-56538.03
-57329.97
-58131.49
-58942.69
-59763.69
-60594.61
-61435.57
-62286.70
-63148.11
-64019.92
-64902.27
-65795.29
-66699.09
-67613.81
-68539.59
-69476.56
-70424.84
-71384.59
-72355.93
-73339.00
-74333.96
-75340.94
-76360.09
-77391.55
-78435.47
-79492.01
-80561.32
-81643.55

9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002

########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########

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

91,741
92,850
93,972
95,107
96,256
97,419
98,597
99,788
100,994
102,214
103,449
104,699
105,964
107,245
108,540
109,852
111,179
112,523
113,882
115,259
116,651
118,061
119,487
120,931
122,392
123,871
125,368
126,883

-82738.85
-83847.39
-84969.32
-86104.81
-87254.02
-88417.12
-89594.27
-90785.64
-91991.41
-93211.75
-94446.84
-95696.85
-96961.96
-98242.37
-99538.24
########
########
########
########
########
########
########
########
########
########
########
########
########
13966.32

9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002
9,002

########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########
########

Outstanding

MTHS /R_INT
12
24
36
48
60
72
84
96
108
120
132
144
156
168
180
210
240

8.00%
8698.84
4522.73
3133.64
2441.29
2027.64
1753.32
1558.62
1413.67
1301.87
1213.28
1141.54
1082.45
1033.07
991.32
955.65
886.22
836.44

8.25%
8757.00
4580.00
3192.00
2500.00
2088.00
1815.00
1622.00
1478.00
1368.00
1280.00
1210.00
1152.00
1104.00
1064.00
1029.00
963.00
916.00

8.50%
8721.98
4545.57
3156.75
2464.83
2051.65
1777.84
1583.65
1439.21
1327.94
1239.86
1168.64
1110.06
1061.18
1019.92
984.74
916.49
867.82

8.75%
8733.56
4557.01
3168.35
2476.65
2063.72
1790.17
1596.25
1452.08
1341.08
1253.27
1182.32
1124.00
1075.38
1034.38
999.45
931.81
883.71

9.00%
8745.15
4568.47
3179.97
2488.50
2075.84
1802.55
1608.91
1465.02
1354.29
1266.76
1196.08
1138.03
1089.68
1048.94
1014.27
947.24
899.73

9.25%
8756.75
4579.95
3191.62
2500.39
2087.99
1814.99
1621.62
1478.02
1367.58
1280.33
1209.93
1152.16
1104.08
1063.60
1029.19
962.80
915.87

9.50%
8768.35
4591.45
3203.29
2512.31
2100.19
1827.47
1634.40
1491.09
1380.94
1293.98
1196.08
1138.03
1089.68
1048.94
1044.22
978.47
932.13

9.75%
8779.97
4602.96
3214.99
2524.27
2112.42
1840.00
1647.23
1504.22
1394.37
1307.70
1237.88
1180.68
1133.16
1093.24
1059.36
994.25
948.52

10.00%
8791.59
4614.49
3226.72
2536.26
2124.70
1852.58
1660.12
1517.42
1407.87
1321.51
1251.99
1195.08
1147.85
1108.20
1074.61
1010.15
965.02

a
b

Agreement Value
85% of Agreement Value
Stamp Duty
85% of stamp duty

2400000
2040000
192000
163200

Finishing

960000

total payable

3163200

1121975
897580
170605

238800
50

3096250
2799250
-146063
148500
2483313
2437
3044750

897580
224395
170605

2747750
2251500
2747750
2450750
199250