Total 103991

Down Payment 40000

Principal Amount 63991
Rate of Interest per annum 10.99% Rate of Interest per month 0.009158
Number of Installment 12
Monthly Installment 5655.33

Number of Payment Monthly Installment Interest Principal Balance

0 63991
1 5655.33 586.05 5069.28 58921.72
2 5655.33 539.62 5115.71 53806.01
3 5655.33 492.77 5162.56 48643.45
4 5655.33 445.49 5209.84 43433.61
5 5655.33 397.78 5257.55 38176.06
6 5655.33 349.63 5305.70 32870.36
7 5655.33 301.04 5354.29 27516.06
8 5655.33 252.00 5403.33 22112.73
9 5655.33 202.52 5452.82 16659.92
10 5655.33 152.58 5502.76 11157.16
11 5655.33 102.18 5553.15 5604.01
12 5655.33 51.32 5604.01 0.00
Total 67863.99 3872.99

Cost to Pratul 107812.66

Total 103991
Down Payment 40000
Principal Amount 63991
Rate of Interest per annum 11.99% Rate of Interest per month 0.009992
Number of Installment 18
Monthly Installment 3902.00

Number of Payment Monthly Installment Interest Principal Balance

0 63991
1 3902.00 639.38 3262.63 60728.37
2 3902.00 606.78 3295.23 57433.14
3 3902.00 573.85 3328.15 54104.99
4 3902.00 540.60 3361.41 50743.59
5 3902.00 507.01 3394.99 47348.59
6 3902.00 473.09 3428.91 43919.68
7 3902.00 438.83 3463.17 40456.51
8 3902.00 404.23 3497.78 36958.73
9 3902.00 369.28 3532.73 33426.00
10 3902.00 333.98 3568.02 29857.98
11 3902.00 298.33 3603.67 26254.31
12 3902.00 262.32 3639.68 22614.63
13 3902.00 225.96 3676.05 18938.58
14 3902.00 189.228 3712.78 15225.80
15 3902.00 152.1311 3749.87 11475.93
16 3902.00 114.6636 3787.34 7688.59
17 3902.00 76.82179 3825.18 3863.40
18 3902.00 38.60 3863.40 0.00
Total 70236.09 6245.09

Cost to Pratul 110197.48