Arijit Koley's Group of Finance
of 91
Transcript of Arijit Koley's Group of Finance
-
8/20/2019 Arijit Koley's Group of Finance
1/216
PURCHASE PRICE OF THE HOUSE 200000
RATE OF INTEREST 8.75%
TENURE 30
LOAN AMOUNT 160000
MONTHLY MORTGAGE PAYEMENT Rs. 1,258.72
LOAN AMORTIZATION SCHEDULE
END OF PERIOD OPENING1 160000
2 159,907.95
3 159,815.22
159,721.82
5 159,627.7
6 159,532.97
7 159,37.51
8 159,31.35
9 159,2.50
10 159,16.93
11 159,08.66
12 158,99.67
13 158,89.96
1 158,79.52
15 158,68.3
16 158,56.3
17 158,3.78
18 158,30.38
19 158,236.23
20 158,131.31
21 158,025.63
-
8/20/2019 Arijit Koley's Group of Finance
2/216
22 157,919.18
23 157,811.95
2 157,703.95
25 157,595.15
26 157,85.56
27 157,375.17
28 157,263.98
29 157,151.97
30 157,039.15
31 156,925.51
32 156,811.033 156,695.73
3 156,579.58
35 156,62.59
36 156,3.7
37 156,226.03
38 156,106.6
39 155,986.02
0 155,86.69
1 155,72.9
2 155,619.39
3 155,95.39
155,370.9
5 155,2.68
6 155,117.95
7 15,990.30
8 15,861.72
9 15,732.20
50 15,601.73
51 15,70.32
52 15,337.9
53 15,20.60
-
8/20/2019 Arijit Koley's Group of Finance
3/216
5 15,070.29
55 153,935.00
56 153,798.72
57 153,661.5
58 153,523.18
59 153,383.90
60 153,23.60
61 153,102.28
62 152,959.93
63 152,816.5
6 152,672.1165 152,526.62
66 152,380.07
67 152,232.6
68 152,083.77
69 151,933.99
70 151,783.12
71 151,631.15
72 151,78.08
73 151,323.88
7 151,168.57
75 151,012.12
76 150,85.52
77 150,695.79
78 150,535.89
79 150,37.82
80 150,212.59
81 150,09.17
82 19,88.55
83 19,718.7
8 19,551.72
85 19,383.8
-
8/20/2019 Arijit Koley's Group of Finance
4/216
86 19,21.02
87 19,03.31
88 18,871.37
89 18,698.17
90 18,523.70
91 18,37.97
92 18,170.95
93 17,992.6
9 17,813.0
95 17,632.12
96 17,9.8897 17,266.32
98 17,081.1
99 16,895.16
100 16,707.55
101 16,518.57
102 16,328.22
103 16,136.7
10 15,93.33
105 15,78.78
106 15,552.81
107 15,355.1
108 15,156.58
109 1,956.29
110 1,75.5
111 1,551.32
112 1,36.62
113 1,10.3
11 13,932.73
115 13,723.52
116 13,512.78
117 13,300.51
-
8/20/2019 Arijit Koley's Group of Finance
5/216
118 13,086.69
119 12,871.31
120 12,65.36
121 12,35.83
122 12,215.70
123 11,993.97
12 11,770.62
125 11,55.6
126 11,319.03
127 11,090.76
128 10,860.82129 10,629.21
130 10,395.91
131 10,160.91
132 139,92.20
133 139,685.76
13 139,5.58
135 139,203.65
136 138,959.96
137 138,71.9
138 138,67.23
139 138,218.16
10 137,967.28
11 137,71.57
12 137,60.02
13 137,203.61
1 136,95.3
15 136,685.17
16 136,23.12
17 136,159.15
18 135,893.25
19 135,625.2
-
8/20/2019 Arijit Koley's Group of Finance
6/216
150 135,355.6
151 135,083.88
152 13,810.15
153 13,53.2
15 13,256.68
155 133,976.91
156 133,695.11
157 133,11.25
158 133,125.32
159 132,837.30
160 132,57.19161 132,25.96
162 131,960.59
163 131,66.09
16 131,365.2
165 131,06.57
166 130,761.53
167 130,56.28
168 130,18.80
169 129,839.08
170 129,527.10
171 129,212.85
172 128,896.31
173 128,577.5
17 128,256.28
175 127,932.76
176 127,606.88
177 127,278.63
178 126,97.98
179 126,61.92
180 126,279.
181 125,91.50
-
8/20/2019 Arijit Koley's Group of Finance
7/216
182 125,601.11
183 125,258.23
18 12,912.85
185 12,56.95
186 12,21.51
187 123,861.52
188 123,505.96
189 123,17.80
190 122,787.0
191 122,23.6
192 122,057.59193 121,688.87
19 121,317.7
195 120,93.35
196 120,566.51
197 120,186.92
198 119,80.56
199 119,19.2
200 119,031.6
201 118,60.68
202 118,27.05
203 117,850.55
20 117,51.15
205 117,08.85
206 116,63.61
207 116,235.1
208 115,82.2
209 115,10.07
210 11,992.88
211 11,572.65
212 11,19.36
213 113,722.98
-
8/20/2019 Arijit Koley's Group of Finance
8/216
21 113,293.8
215 112,860.86
216 112,25.09
217 111,986.13
218 111,53.98
219 111,098.60
220 110,69.97
221 110,198.07
222 109,72.88
223 109,28.37
22 108,822.51225 108,357.29
226 107,888.67
227 107,16.6
228 106,91.17
229 106,62.23
230 105,979.79
231 105,93.8
232 105,00.35
233 10,511.28
23 10,01.62
235 103,51.3
236 103,010.1
237 102,502.81
238 101,991.51
239 101,76.7
20 100,957.69
21 100,35.11
22 99,908.73
23 99,378.51
2 98,8.3
25 98,306.5
-
8/20/2019 Arijit Koley's Group of Finance
9/216
26 97,76.5
27 97,218.69
28 96,668.86
29 96,115.01
250 95,557.13
251 9,995.18
252 9,29.13
253 93,858.96
25 93,28.63
255 92,706.11
256 92,123.37257 91,536.38
258 90,95.11
259 90,39.53
260 89,79.61
261 89,15.31
262 88,536.61
263 87,923.7
26 87,305.86
265 86,683.7
266 86,057.09
267 85,25.87
268 8,790.05
269 8,19.59
270 83,50.6
271 82,85.62
272 82,200.05
273 81,50.70
27 80,876.55
275 80,207.56
276 79,533.68
277 78,85.89
-
8/20/2019 Arijit Koley's Group of Finance
10/216
278 78,171.16
279 77,82.3
280 76,788.69
281 76,089.89
282 75,385.99
283 7,676.96
28 73,962.76
285 73,23.35
286 72,518.69
287 71,788.75
288 71,053.9289 70,312.87
290 69,566.85
291 68,815.39
292 68,058.
293 67,295.98
29 66,527.96
295 65,75.3
296 6,975.08
297 6,190.1
298 63,399.7
299 62,603.0
300 61,800.79
301 60,992.71
302 60,178.72
303 59,358.81
30 58,532.91
305 57,700.99
306 56,863.01
307 56,018.91
308 55,168.66
309 5,312.21
-
8/20/2019 Arijit Koley's Group of Finance
11/216
310 53,9.52
311 52,580.5
312 51,705.21
313 50,823.51
31 9,935.38
315 9,00.77
316 8,139.6
317 7,231.9
318 6,317.61
319 5,396.63
320 ,68.92321 3,53.5
322 2,593.17
323 1,65.03
32 0,689.97
325 39,727.95
326 38,758.91
327 37,782.80
328 36,799.58
329 35,809.19
330 3,811.58
331 33,806.69
332 32,79.8
333 31,77.89
33 30,77.86
335 29,713.3
336 28,671.28
337 27,621.62
338 26,56.31
339 25,99.28
30 2,26.50
31 23,35.89
-
8/20/2019 Arijit Koley's Group of Finance
12/216
32 22,257.0
33 21,160.97
3 20,056.55
35 18,9.07
36 17,823.8
37 16,69.73
38 15,557.7
39 1,12.6
350 13,258.83
351 12,096.79
352 10,926.27353 9,77.22
35 8,559.58
355 7,363.27
356 6,158.2
357 ,9.2
358 3,721.75
359 2,90.17
360 1,29.61
-
8/20/2019 Arijit Koley's Group of Finance
13/216
EMI INTEREST PRINCIPAL OUSTANDINGRs. 1,258.72 1166.67 92.05 159907.95
Rs. 1,258.72 1166.00 92.73 159815.22
Rs. 1,258.72 1165.32 93.0 159721.82
Rs. 1,258.72 116.6 9.08 159627.7
Rs. 1,258.72 1163.95 9.77 159532.97
Rs. 1,258.72 1163.26 95.6 15937.51
Rs. 1,258.72 1162.57 96.16 15931.35
Rs. 1,258.72 1161.86 96.86 1592.50
Rs. 1,258.72 1161.16 97.56 15916.93
Rs. 1,258.72 1160.5 98.27 15908.66
Rs. 1,258.72 1159.73 98.99 15899.67
Rs. 1,258.72 1159.01 99.71 15889.96
Rs. 1,258.72 1158.28 100. 15879.52
Rs. 1,258.72 1157.55 101.17 15868.3
Rs. 1,258.72 1156.81 101.91 15856.3
Rs. 1,258.72 1156.07 102.65 1583.78
Rs. 1,258.72 1155.32 103.0 15830.38
Rs. 1,258.72 115.57 10.16 158236.23
Rs. 1,258.72 1153.81 10.91 158131.31
Rs. 1,258.72 1153.0 105.68 158025.63
Rs. 1,258.72 1152.27 106.5 157919.18
-
8/20/2019 Arijit Koley's Group of Finance
14/216
Rs. 1,258.72 1151.9 107.23 157811.95
Rs. 1,258.72 1150.71 108.01 157703.95
Rs. 1,258.72 119.92 108.80 157595.15
Rs. 1,258.72 119.13 109.59 15785.56
Rs. 1,258.72 118.33 110.39 157375.17
Rs. 1,258.72 117.53 111.19 157263.98
Rs. 1,258.72 116.72 112.00 157151.97
Rs. 1,258.72 115.90 112.82 157039.15
Rs. 1,258.72 115.08 113.6 156925.51
Rs. 1,258.72 11.25 11.7 156811.0
Rs. 1,258.72 113.1 115.31 156695.73Rs. 1,258.72 112.57 116.15 156579.58
Rs. 1,258.72 111.73 116.99 15662.59
Rs. 1,258.72 110.87 117.85 1563.7
Rs. 1,258.72 110.01 118.71 156226.03
Rs. 1,258.72 1139.15 119.57 156106.6
Rs. 1,258.72 1138.28 120. 155986.02
Rs. 1,258.72 1137.0 121.32 15586.69
Rs. 1,258.72 1136.51 122.21 15572.9
Rs. 1,258.72 1135.62 123.10 155619.39
Rs. 1,258.72 113.72 12.00 15595.39
Rs. 1,258.72 1133.82 12.90 155370.9
Rs. 1,258.72 1132.91 125.81 1552.68
Rs. 1,258.72 1131.99 126.73 155117.95
Rs. 1,258.72 1131.07 127.65 15990.30
Rs. 1,258.72 1130.1 128.58 15861.72
Rs. 1,258.72 1129.20 129.52 15732.20
Rs. 1,258.72 1128.26 130.7 15601.73
Rs. 1,258.72 1127.30 131.2 1570.32
Rs. 1,258.72 1126.35 132.37 15337.9
Rs. 1,258.72 1125.38 133.3 1520.60
Rs. 1,258.72 112.1 13.31 15070.29
-
8/20/2019 Arijit Koley's Group of Finance
15/216
Rs. 1,258.72 1123.3 135.29 153935.00
Rs. 1,258.72 1122. 136.28 153798.72
Rs. 1,258.72 1121.5 137.27 153661.5
Rs. 1,258.72 1120.5 138.27 153523.18
Rs. 1,258.72 1119. 139.28 153383.90
Rs. 1,258.72 1118.2 10.30 15323.60
Rs. 1,258.72 1117.0 11.32 153102.28
Rs. 1,258.72 1116.37 12.35 152959.93
Rs. 1,258.72 1115.33 13.39 152816.5
Rs. 1,258.72 111.29 1.3 152672.11
Rs. 1,258.72 1113.23 15.9 152526.62Rs. 1,258.72 1112.17 16.55 152380.07
Rs. 1,258.72 1111.10 17.62 152232.6
Rs. 1,258.72 1110.03 18.69 152083.77
Rs. 1,258.72 1108.9 19.78 151933.99
Rs. 1,258.72 1107.85 150.87 151783.12
Rs. 1,258.72 1106.75 151.97 151631.15
Rs. 1,258.72 1105.6 153.08 15178.08
Rs. 1,258.72 110.53 15.19 151323.88
Rs. 1,258.72 1103.0 155.32 151168.57
Rs. 1,258.72 1102.27 156.5 151012.12
Rs. 1,258.72 1101.13 157.59 15085.52
Rs. 1,258.72 1099.98 158.7 150695.79
Rs. 1,258.72 1098.82 159.90 150535.89
Rs. 1,258.72 1097.66 161.06 15037.82
Rs. 1,258.72 1096.8 162.2 150212.59
Rs. 1,258.72 1095.30 163.2 15009.17
Rs. 1,258.72 109.11 16.61 1988.55
Rs. 1,258.72 1092.91 165.81 19718.7
Rs. 1,258.72 1091.70 167.02 19551.72
Rs. 1,258.72 1090.8 168.2 19383.8
Rs. 1,258.72 1089.25 169.7 1921.02
-
8/20/2019 Arijit Koley's Group of Finance
16/216
Rs. 1,258.72 1088.02 170.70 1903.31
Rs. 1,258.72 1086.77 171.95 18871.37
Rs. 1,258.72 1085.52 173.20 18698.17
Rs. 1,258.72 108.26 17.6 18523.70
Rs. 1,258.72 1082.99 175.7 1837.97
Rs. 1,258.72 1081.70 177.02 18170.95
Rs. 1,258.72 1080.1 178.31 17992.6
Rs. 1,258.72 1079.11 179.61 17813.0
Rs. 1,258.72 1077.80 180.92 17632.12
Rs. 1,258.72 1076.8 182.2 179.88
Rs. 1,258.72 1075.16 183.57 17266.32Rs. 1,258.72 1073.82 18.90 17081.1
Rs. 1,258.72 1072.7 186.25 16895.16
Rs. 1,258.72 1071.11 187.61 16707.55
Rs. 1,258.72 1069.7 188.98 16518.57
Rs. 1,258.72 1068.36 190.36 16328.22
Rs. 1,258.72 1066.98 191.7 16136.7
Rs. 1,258.72 1065.58 193.1 1593.33
Rs. 1,258.72 106.17 19.55 1578.78
Rs. 1,258.72 1062.75 195.97 15552.81
Rs. 1,258.72 1061.32 197.0 15355.1
Rs. 1,258.72 1059.88 198.8 15156.58
Rs. 1,258.72 1058.3 200.29 1956.29
Rs. 1,258.72 1056.97 201.75 175.5
Rs. 1,258.72 1055.50 203.22 1551.32
Rs. 1,258.72 105.02 20.70 136.62
Rs. 1,258.72 1052.53 206.19 110.3
Rs. 1,258.72 1051.02 207.70 13932.73
Rs. 1,258.72 109.51 209.21 13723.52
Rs. 1,258.72 107.98 210.7 13512.78
Rs. 1,258.72 106.5 212.27 13300.51
Rs. 1,258.72 10.90 213.82 13086.69
-
8/20/2019 Arijit Koley's Group of Finance
17/216
Rs. 1,258.72 103.3 215.38 12871.31
Rs. 1,258.72 101.77 216.95 1265.36
Rs. 1,258.72 100.19 218.53 1235.83
Rs. 1,258.72 1038.59 220.13 12215.70
Rs. 1,258.72 1036.99 221.73 11993.97
Rs. 1,258.72 1035.37 223.35 11770.62
Rs. 1,258.72 1033.7 22.98 1155.6
Rs. 1,258.72 1032.10 226.62 11319.03
Rs. 1,258.72 1030.5 228.27 11090.76
Rs. 1,258.72 1028.79 229.93 10860.82
Rs. 1,258.72 1027.11 231.61 10629.21Rs. 1,258.72 1025.2 233.30 10395.91
Rs. 1,258.72 1023.72 235.00 10160.91
Rs. 1,258.72 1022.01 236.71 13992.20
Rs. 1,258.72 1020.28 238. 139685.76
Rs. 1,258.72 1018.5 20.18 1395.58
Rs. 1,258.72 1016.79 21.93 139203.65
Rs. 1,258.72 1015.03 23.69 138959.96
Rs. 1,258.72 1013.25 25.7 13871.9
Rs. 1,258.72 1011.6 27.26 13867.23
Rs. 1,258.72 1009.66 29.06 138218.16
Rs. 1,258.72 1007.8 250.88 137967.28
Rs. 1,258.72 1006.01 252.71 13771.57
Rs. 1,258.72 100.17 25.55 13760.02
Rs. 1,258.72 1002.31 256.1 137203.61
Rs. 1,258.72 1000. 258.28 13695.3
Rs. 1,258.72 998.56 260.16 136685.17
Rs. 1,258.72 996.66 262.06 13623.12
Rs. 1,258.72 99.75 263.97 136159.15
Rs. 1,258.72 992.83 265.89 135893.25
Rs. 1,258.72 990.89 267.83 135625.2
Rs. 1,258.72 988.9 269.79 135355.6
-
8/20/2019 Arijit Koley's Group of Finance
18/216
Rs. 1,258.72 986.97 271.75 135083.88
Rs. 1,258.72 98.99 273.73 13810.15
Rs. 1,258.72 982.99 275.73 1353.2
Rs. 1,258.72 980.98 277.7 13256.68
Rs. 1,258.72 978.95 279.77 133976.91
Rs. 1,258.72 976.91 281.81 133695.11
Rs. 1,258.72 97.86 283.86 13311.25
Rs. 1,258.72 972.79 285.93 133125.32
Rs. 1,258.72 970.71 288.02 132837.30
Rs. 1,258.72 968.61 290.12 13257.19
Rs. 1,258.72 966.9 292.23 13225.96Rs. 1,258.72 96.36 29.36 131960.59
Rs. 1,258.72 962.21 296.51 13166.09
Rs. 1,258.72 960.05 298.67 131365.2
Rs. 1,258.72 957.87 300.85 13106.57
Rs. 1,258.72 955.68 303.0 130761.53
Rs. 1,258.72 953.7 305.25 13056.28
Rs. 1,258.72 951.2 307.8 13018.80
Rs. 1,258.72 99.00 309.72 129839.08
Rs. 1,258.72 96.7 311.98 129527.10
Rs. 1,258.72 9.7 31.25 129212.85
Rs. 1,258.72 92.18 316.5 128896.31
Rs. 1,258.72 939.87 318.85 128577.5
Rs. 1,258.72 937.5 321.18 128256.28
Rs. 1,258.72 935.20 323.52 127932.76
Rs. 1,258.72 932.8 325.88 127606.88
Rs. 1,258.72 930.7 328.25 127278.63
Rs. 1,258.72 928.07 330.65 12697.98
Rs. 1,258.72 925.66 333.06 12661.92
Rs. 1,258.72 923.23 335.9 126279.
Rs. 1,258.72 920.79 337.93 12591.50
Rs. 1,258.72 918.32 30.0 125601.11
-
8/20/2019 Arijit Koley's Group of Finance
19/216
Rs. 1,258.72 915.8 32.88 125258.23
Rs. 1,258.72 913.3 35.38 12912.85
Rs. 1,258.72 910.82 37.90 1256.95
Rs. 1,258.72 908.29 350.3 1221.51
Rs. 1,258.72 905.73 352.99 123861.52
Rs. 1,258.72 903.16 355.56 123505.96
Rs. 1,258.72 900.56 358.16 12317.80
Rs. 1,258.72 897.95 360.77 122787.0
Rs. 1,258.72 895.32 363.0 12223.6
Rs. 1,258.72 892.67 366.05 122057.59
Rs. 1,258.72 890.00 368.72 121688.87Rs. 1,258.72 887.31 371.1 121317.7
Rs. 1,258.72 88.61 37.11 12093.35
Rs. 1,258.72 881.88 376.8 120566.51
Rs. 1,258.72 879.13 379.59 120186.92
Rs. 1,258.72 876.36 382.36 11980.56
Rs. 1,258.72 873.57 385.15 11919.2
Rs. 1,258.72 870.77 387.95 119031.6
Rs. 1,258.72 867.9 390.78 11860.68
Rs. 1,258.72 865.09 393.63 11827.05
Rs. 1,258.72 862.22 396.50 117850.55
Rs. 1,258.72 859.33 399.39 11751.15
Rs. 1,258.72 856.1 02.31 11708.85
Rs. 1,258.72 853.8 05.2 11663.61
Rs. 1,258.72 850.53 08.19 116235.1
Rs. 1,258.72 87.55 11.17 11582.2
Rs. 1,258.72 8.55 1.17 11510.07
Rs. 1,258.72 81.53 17.19 11992.88
Rs. 1,258.72 838.9 20.23 11572.65
Rs. 1,258.72 835.3 23.30 1119.36
Rs. 1,258.72 832.3 26.38 113722.98
Rs. 1,258.72 829.23 29.9 113293.8
-
8/20/2019 Arijit Koley's Group of Finance
20/216
Rs. 1,258.72 826.10 32.62 112860.86
Rs. 1,258.72 822.9 35.78 11225.09
Rs. 1,258.72 819.77 38.95 111986.13
Rs. 1,258.72 816.57 2.16 11153.98
Rs. 1,258.72 813.3 5.38 111098.60
Rs. 1,258.72 810.09 8.63 11069.97
Rs. 1,258.72 806.82 51.90 110198.07
Rs. 1,258.72 803.53 55.19 10972.88
Rs. 1,258.72 800.21 58.51 10928.37
Rs. 1,258.72 796.87 61.86 108822.51
Rs. 1,258.72 793.50 65.22 108357.29Rs. 1,258.72 790.11 68.62 107888.67
Rs. 1,258.72 786.69 72.03 10716.6
Rs. 1,258.72 783.25 75.7 10691.17
Rs. 1,258.72 779.78 78.9 10662.23
Rs. 1,258.72 776.29 82.3 105979.79
Rs. 1,258.72 772.77 85.95 10593.8
Rs. 1,258.72 769.23 89.9 10500.35
Rs. 1,258.72 765.66 93.06 10511.28
Rs. 1,258.72 762.06 96.66 1001.62
Rs. 1,258.72 758. 500.28 10351.3
Rs. 1,258.72 75.79 503.93 103010.1
Rs. 1,258.72 751.12 507.60 102502.81
Rs. 1,258.72 77.2 511.30 101991.51
Rs. 1,258.72 73.69 515.03 10176.7
Rs. 1,258.72 739.93 518.79 100957.69
Rs. 1,258.72 736.15 522.57 10035.11
Rs. 1,258.72 732.3 526.38 99908.73
Rs. 1,258.72 728.50 530.22 99378.51
Rs. 1,258.72 72.63 53.09 988.3
Rs. 1,258.72 720.7 537.98 98306.5
Rs. 1,258.72 716.82 51.90 9776.5
-
8/20/2019 Arijit Koley's Group of Finance
21/216
Rs. 1,258.72 712.87 55.85 97218.69
Rs. 1,258.72 708.89 59.83 96668.86
Rs. 1,258.72 70.88 553.8 96115.01
Rs. 1,258.72 700.8 557.88 95557.13
Rs. 1,258.72 696.77 561.95 9995.18
Rs. 1,258.72 692.67 566.05 929.13
Rs. 1,258.72 688.55 570.17 93858.96
Rs. 1,258.72 68.39 57.33 9328.63
Rs. 1,258.72 680.20 578.52 92706.11
Rs. 1,258.72 675.98 582.7 92123.37
Rs. 1,258.72 671.73 586.99 91536.38Rs. 1,258.72 667.5 591.27 9095.11
Rs. 1,258.72 663.1 595.58 9039.53
Rs. 1,258.72 658.80 599.92 8979.61
Rs. 1,258.72 65.2 60.30 8915.31
Rs. 1,258.72 650.02 608.70 88536.61
Rs. 1,258.72 65.58 613.1 87923.7
Rs. 1,258.72 61.11 617.61 87305.86
Rs. 1,258.72 636.61 622.12 86683.7
Rs. 1,258.72 632.07 626.65 86057.09
Rs. 1,258.72 627.50 631.22 8525.87
Rs. 1,258.72 622.90 635.82 8790.05
Rs. 1,258.72 618.26 60.6 819.59
Rs. 1,258.72 613.59 65.13 8350.6
Rs. 1,258.72 608.89 69.83 8285.62
Rs. 1,258.72 60.15 65.57 82200.05
Rs. 1,258.72 599.38 659.35 8150.70
Rs. 1,258.72 59.57 66.15 80876.55
Rs. 1,258.72 589.72 669.00 80207.56
Rs. 1,258.72 58.85 673.87 79533.68
Rs. 1,258.72 579.93 678.79 7885.89
Rs. 1,258.72 57.98 683.7 78171.16
-
8/20/2019 Arijit Koley's Group of Finance
22/216
Rs. 1,258.72 570.00 688.72 7782.3
Rs. 1,258.72 56.98 693.7 76788.69
Rs. 1,258.72 559.92 698.80 76089.89
Rs. 1,258.72 55.82 703.90 75385.99
Rs. 1,258.72 59.69 709.03 7676.96
Rs. 1,258.72 5.52 71.20 73962.76
Rs. 1,258.72 539.31 719.1 7323.35
Rs. 1,258.72 53.07 72.65 72518.69
Rs. 1,258.72 528.78 729.9 71788.75
Rs. 1,258.72 523.6 735.26 71053.9
Rs. 1,258.72 518.10 70.62 70312.87Rs. 1,258.72 512.70 76.02 69566.85
Rs. 1,258.72 507.26 751.6 68815.39
Rs. 1,258.72 501.78 756.9 68058.
Rs. 1,258.72 96.26 762.6 67295.98
Rs. 1,258.72 90.70 768.02 66527.96
Rs. 1,258.72 85.10 773.62 6575.3
Rs. 1,258.72 79.6 779.26 6975.08
Rs. 1,258.72 73.78 78.9 6190.1
Rs. 1,258.72 68.05 790.67 63399.7
Rs. 1,258.72 62.29 796.3 62603.0
Rs. 1,258.72 56.8 802.2 61800.79
Rs. 1,258.72 50.63 808.09 60992.71
Rs. 1,258.72 .7 813.98 60178.72
Rs. 1,258.72 38.80 819.92 59358.81
Rs. 1,258.72 32.82 825.90 58532.91
Rs. 1,258.72 26.80 831.92 57700.99
Rs. 1,258.72 20.7 837.98 56863.01
Rs. 1,258.72 1.63 8.09 56018.91
Rs. 1,258.72 08.7 850.25 55168.66
Rs. 1,258.72 02.27 856.5 5312.21
Rs. 1,258.72 396.03 862.69 539.52
-
8/20/2019 Arijit Koley's Group of Finance
23/216
Rs. 1,258.72 389.7 868.98 52580.5
Rs. 1,258.72 383.0 875.32 51705.21
Rs. 1,258.72 377.02 881.70 50823.51
Rs. 1,258.72 370.59 888.13 9935.38
Rs. 1,258.72 36.11 89.61 900.77
Rs. 1,258.72 357.59 901.13 8139.6
Rs. 1,258.72 351.02 907.70 7231.9
Rs. 1,258.72 3.0 91.32 6317.61
Rs. 1,258.72 337.73 920.99 5396.63
Rs. 1,258.72 331.02 927.70 68.92
Rs. 1,258.72 32.25 93.7 353.5Rs. 1,258.72 317. 91.28 2593.17
Rs. 1,258.72 310.58 98.15 165.03
Rs. 1,258.72 303.66 955.06 0689.97
Rs. 1,258.72 296.70 962.02 39727.95
Rs. 1,258.72 289.68 969.0 38758.91
Rs. 1,258.72 282.62 976.10 37782.80
Rs. 1,258.72 275.50 983.22 36799.58
Rs. 1,258.72 268.33 990.39 35809.19
Rs. 1,258.72 261.11 997.61 3811.58
Rs. 1,258.72 253.83 100.89 33806.69
Rs. 1,258.72 26.51 1012.21 3279.8
Rs. 1,258.72 239.13 1019.59 3177.89
Rs. 1,258.72 231.69 1027.03 3077.86
Rs. 1,258.72 22.20 103.52 29713.3
Rs. 1,258.72 216.66 102.06 28671.28
Rs. 1,258.72 209.06 109.66 27621.62
Rs. 1,258.72 201.1 1057.31 2656.31
Rs. 1,258.72 193.70 1065.02 2599.28
Rs. 1,258.72 185.93 1072.79 226.50
Rs. 1,258.72 178.11 1080.61 2335.89
Rs. 1,258.72 170.23 1088.9 22257.0
-
8/20/2019 Arijit Koley's Group of Finance
24/216
Rs. 1,258.72 162.29 1096.3 21160.97
Rs. 1,258.72 15.30 110.2 20056.55
Rs. 1,258.72 16.25 1112.7 189.07
Rs. 1,258.72 138.13 1120.59 17823.8
Rs. 1,258.72 129.96 1128.76 1669.73
Rs. 1,258.72 121.73 1136.99 15557.7
Rs. 1,258.72 113. 115.28 112.6
Rs. 1,258.72 105.09 1153.63 13258.83
Rs. 1,258.72 96.68 1162.0 12096.79
Rs. 1,258.72 88.21 1170.51 10926.27
Rs. 1,258.72 79.67 1179.05 977.22Rs. 1,258.72 71.07 1187.65 8559.58
Rs. 1,258.72 62.1 1196.31 7363.27
Rs. 1,258.72 53.69 1205.03 6158.2
Rs. 1,258.72 .90 1213.82 9.2
Rs. 1,258.72 36.05 1222.67 3721.75
Rs. 1,258.72 27.1 1231.58 290.17
Rs. 1,258.72 18.16 120.56 129.61
Rs. 1,258.72 9.11 129.61 0.00
-
8/20/2019 Arijit Koley's Group of Finance
25/216
PURCHASE PRICE OF THE HOUSE 200000
RATE OF INTEREST 8.75%
TENURE 30
LOAN AMOUNT 160000
MONTHLY MORTGAGE PAYEMENT Rs. 1,258.72
LOAN AMORTI
END OF PERIOD OPENING
1 160000
2 159,907.95
3 159,815.22
159,721.82
5 159,627.7
6 159,532.97
7 159,37.51
8 159,31.35
9 159,2.50
10 159,16.93
11 159,08.66
12 158,99.67
13 158,89.96
1 158,79.5215 158,68.3
16 158,56.3
17 158,3.78
18 158,30.38
19 158,236.23
20 158,131.31
21 158,025.6322 157,919.18
-
8/20/2019 Arijit Koley's Group of Finance
26/216
23 157,811.95
2 157,703.95
25 157,595.15
26 157,85.56
27 157,375.17
28 157,263.98
29 157,151.97
30 157,039.15
31 156,925.51
32 156,811.0
33 156,695.73
3 156,579.58
35 156,62.59
36 156,3.7
37 156,226.03
38 156,106.6
39 155,986.02
0 155,86.69
1 155,72.9
2 155,619.39
3 155,95.39
155,370.9
5 155,2.68
6 155,117.95
7 15,990.308 15,861.72
9 15,732.20
50 15,601.73
51 15,70.32
52 15,337.9
53 15,20.60
5 15,070.2955 153,935.00
-
8/20/2019 Arijit Koley's Group of Finance
27/216
56 153,798.72
57 153,661.5
58 153,523.18
59 153,383.90
60 153,23.60
THE TOTAL EMI IN 5YRS 75,523.2
THE TOTAL INTEREST PAID IN 5YRS 68,625.52
THR PROPORTION OF INTERST 0.91
-
8/20/2019 Arijit Koley's Group of Finance
28/216
ATION SCHEDULE
EMI INTEREST PRINCIPAL OUSTANDING
Rs. 1,258.72 1166.67 92.05 159907.95
Rs. 1,258.72 1166.00 92.73 159815.22
Rs. 1,258.72 1165.32 93.0 159721.82
Rs. 1,258.72 116.6 9.08 159627.7
Rs. 1,258.72 1163.95 9.77 159532.97
Rs. 1,258.72 1163.26 95.6 15937.51
Rs. 1,258.72 1162.57 96.16 15931.35
Rs. 1,258.72 1161.86 96.86 1592.50
Rs. 1,258.72 1161.16 97.56 15916.93
Rs. 1,258.72 1160.5 98.27 15908.66
Rs. 1,258.72 1159.73 98.99 15899.67
Rs. 1,258.72 1159.01 99.71 15889.96
Rs. 1,258.72 1158.28 100. 15879.52
Rs. 1,258.72 1157.55 101.17 15868.3Rs. 1,258.72 1156.81 101.91 15856.3
Rs. 1,258.72 1156.07 102.65 1583.78
Rs. 1,258.72 1155.32 103.0 15830.38
Rs. 1,258.72 115.57 10.16 158236.23
Rs. 1,258.72 1153.81 10.91 158131.31
Rs. 1,258.72 1153.0 105.68 158025.63
Rs. 1,258.72 1152.27 106.5 157919.18Rs. 1,258.72 1151.9 107.23 157811.95
-
8/20/2019 Arijit Koley's Group of Finance
29/216
Rs. 1,258.72 1150.71 108.01 157703.95
Rs. 1,258.72 119.92 108.80 157595.15
Rs. 1,258.72 119.13 109.59 15785.56
Rs. 1,258.72 118.33 110.39 157375.17
Rs. 1,258.72 117.53 111.19 157263.98
Rs. 1,258.72 116.72 112.00 157151.97
Rs. 1,258.72 115.90 112.82 157039.15
Rs. 1,258.72 115.08 113.6 156925.51
Rs. 1,258.72 11.25 11.7 156811.0
Rs. 1,258.72 113.1 115.31 156695.73
Rs. 1,258.72 112.57 116.15 156579.58
Rs. 1,258.72 111.73 116.99 15662.59
Rs. 1,258.72 110.87 117.85 1563.7
Rs. 1,258.72 110.01 118.71 156226.03
Rs. 1,258.72 1139.15 119.57 156106.6
Rs. 1,258.72 1138.28 120. 155986.02
Rs. 1,258.72 1137.0 121.32 15586.69
Rs. 1,258.72 1136.51 122.21 15572.9
Rs. 1,258.72 1135.62 123.10 155619.39
Rs. 1,258.72 113.72 12.00 15595.39
Rs. 1,258.72 1133.82 12.90 155370.9
Rs. 1,258.72 1132.91 125.81 1552.68
Rs. 1,258.72 1131.99 126.73 155117.95
Rs. 1,258.72 1131.07 127.65 15990.30
Rs. 1,258.72 1130.1 128.58 15861.72Rs. 1,258.72 1129.20 129.52 15732.20
Rs. 1,258.72 1128.26 130.7 15601.73
Rs. 1,258.72 1127.30 131.2 1570.32
Rs. 1,258.72 1126.35 132.37 15337.9
Rs. 1,258.72 1125.38 133.3 1520.60
Rs. 1,258.72 112.1 13.31 15070.29
Rs. 1,258.72 1123.3 135.29 153935.00Rs. 1,258.72 1122. 136.28 153798.72
-
8/20/2019 Arijit Koley's Group of Finance
30/216
Rs. 1,258.72 1121.5 137.27 153661.5
Rs. 1,258.72 1120.5 138.27 153523.18
Rs. 1,258.72 1119. 139.28 153383.90
Rs. 1,258.72 1118.2 10.30 15323.60
Rs. 1,258.72 1117.0 11.32 153102.28
Rs. 75,523.2 68625.52
-
8/20/2019 Arijit Koley's Group of Finance
31/216
PURCHASE PRICE OF THE HOUSE 200000
RATE OF INTEREST 8.00%
TENURE 15
LOAN AMOUNT 160000
MONTHLY MORTGAGE PAYEMENT Rs. 1,529.0
LOAN AMORTIZATION SCHEDULE
END OF PERIOD OPENING
1 160000
2 159,537.62
3 159,072.16
158,603.60
5 158,131.92
6 157,657.09
7 157,179.09
8 156,697.91
9 156,213.52
10 155,725.90
11 155,235.03
12 15,70.88
13 15,23.
1 153,72.6915 153,238.60
16 152,731.15
17 152,220.31
18 151,706.07
19 151,188.0
20 150,667.28
21 150,12.6822 19,61.59
-
8/20/2019 Arijit Koley's Group of Finance
32/216
23 19,082.98
2 18,57.82
25 18,009.10
26 17,66.78
27 16,920.85
28 16,371.28
29 15,818.0
30 15,261.12
31 1,700.9
32 1,136.11
33 13,567.98
3 12,996.05
35 12,20.32
36 11,80.7
37 11,257.30
38 10,669.98
39 10,078.73
0 139,83.55
1 138,88.39
2 138,281.25
3 137,67.08
137,062.86
5 136,7.57
6 135,828.18
7 135,20.668 13,576.98
9 133,95.11
50 133,309.0
51 132,668.72
52 132,02.1
53 131,375.25
5 130,722.0555 130,06.8
-
8/20/2019 Arijit Koley's Group of Finance
33/216
56 129,02.5
57 128,736.18
58 128,065.37
59 127,390.10
60 126,710.32
61 126,026.02
62 125,337.15
63 12,63.68
6 123,95.60
65 123,22.86
66 122,535.3
67 121,823.29
68 121,106.1
69 120,38.7
70 119,658.26
71 118,926.9
72 118,190.7
73 117,9.6
7 116,703.59
75 115,952.57
76 115,196.55
77 11,35.8
78 113,669.3
79 112,898.09
80 112,121.7081 111,30.1
82 110,553.36
83 109,761.3
8 108,96.0
85 108,161.2
86 107,353.6
87 106,50.1088 105,721.33
-
8/20/2019 Arijit Koley's Group of Finance
34/216
89 10,897.09
90 10,067.36
91 103,232.10
92 102,391.27
93 101,5.8
9 100,692.76
95 99,835.00
96 98,971.52
97 98,102.29
98 97,227.26
99 96,36.0
100 95,59.67
101 9,567.02
102 93,668.2
103 92,763.8
10 91,853.22
105 90,936.53
106 90,013.73
107 89,08.78
108 88,19.6
109 87,208.26
110 86,260.60
111 85,306.63
112 8,36.30
113 83,379.5611 82,06.38
115 81,26.71
116 80,0.52
117 79,7.7
118 78,8.35
119 77,2.30
120 76,29.53121 75,10.02
-
8/20/2019 Arijit Koley's Group of Finance
35/216
122 7,383.71
123 73,350.56
12 72,310.52
125 71,263.55
126 70,209.59
127 69,18.61
128 68,080.56
129 67,005.39
130 65,923.05
131 6,833.9
132 63,736.67
133 62,632.5
13 61,521.05
135 60,02.1
136 59,275.78
137 58,11.91
138 57,000.8
139 55,851.
10 5,69.7
11 53,530.33
12 52,358.15
13 51,178.16
1 9,990.31
15 8,79.53
16 7,590.7917 6,379.02
18 5,159.17
19 3,931.18
150 2,695.01
151 1,50.60
152 0,197.90
153 38,936.815 37,667.38
-
8/20/2019 Arijit Koley's Group of Finance
36/216
155 36,389.5
156 35,103.00
157 33,807.98
158 32,50.32
159 31,191.97
160 29,870.88
161 28,50.97
162 27,202.20
163 25,85.51
16 2,97.83
165 23,132.10
166 21,757.27
167 20,373.28
168 18,980.06
169 17,577.55
170 16,165.69
171 1,7.2
172 13,313.67
173 11,873.38
17 10,23.50
175 8,963.9
176 7,9.66
177 6,015.58
178 ,526.6
179 3,027.78180 1,518.92
THE MONTHLY PAYEMENT DIFFERNCES BETWEEN T
-
8/20/2019 Arijit Koley's Group of Finance
37/216
PURCHASE PRICE OF THE HOUSE
RATE OF INTEREST
TENURE
LOAN AMOUNT
MONTHLY MORTGAGE PAYEMENT
EMI INTEREST
Rs. 1,529.0 1066.67
Rs. 1,529.0 1063.58
Rs. 1,529.0 1060.8
Rs. 1,529.0 1057.36
Rs. 1,529.0 105.21
Rs. 1,529.0 1051.05
Rs. 1,529.0 107.86
Rs. 1,529.0 10.65
Rs. 1,529.0 101.2
Rs. 1,529.0 1038.17
Rs. 1,529.0 103.90
Rs. 1,529.0 1031.61
Rs. 1,529.0 1028.29
Rs. 1,529.0 102.95Rs. 1,529.0 1021.59
Rs. 1,529.0 1018.21
Rs. 1,529.0 101.80
Rs. 1,529.0 1011.37
Rs. 1,529.0 1007.92
Rs. 1,529.0 100.5
Rs. 1,529.0 1000.95Rs. 1,529.0 997.3
-
8/20/2019 Arijit Koley's Group of Finance
38/216
-
8/20/2019 Arijit Koley's Group of Finance
39/216
Rs. 1,529.0 862.68
Rs. 1,529.0 858.2
Rs. 1,529.0 853.77
Rs. 1,529.0 89.27
Rs. 1,529.0 8.7
Rs. 1,529.0 80.17
Rs. 1,529.0 835.58
Rs. 1,529.0 830.96
Rs. 1,529.0 826.30
Rs. 1,529.0 821.62
Rs. 1,529.0 816.90
Rs. 1,529.0 812.16
Rs. 1,529.0 807.38
Rs. 1,529.0 802.56
Rs. 1,529.0 797.72
Rs. 1,529.0 792.85
Rs. 1,529.0 787.9
Rs. 1,529.0 783.00
Rs. 1,529.0 778.02
Rs. 1,529.0 773.02
Rs. 1,529.0 767.98
Rs. 1,529.0 762.90
Rs. 1,529.0 757.80
Rs. 1,529.0 752.65
Rs. 1,529.0 77.8Rs. 1,529.0 72.27
Rs. 1,529.0 737.02
Rs. 1,529.0 731.7
Rs. 1,529.0 726.3
Rs. 1,529.0 721.08
Rs. 1,529.0 715.69
Rs. 1,529.0 710.27Rs. 1,529.0 70.81
-
8/20/2019 Arijit Koley's Group of Finance
40/216
Rs. 1,529.0 699.31
Rs. 1,529.0 693.78
Rs. 1,529.0 688.21
Rs. 1,529.0 682.61
Rs. 1,529.0 676.97
Rs. 1,529.0 671.29
Rs. 1,529.0 665.57
Rs. 1,529.0 659.81
Rs. 1,529.0 65.02
Rs. 1,529.0 68.18
Rs. 1,529.0 62.31
Rs. 1,529.0 636.0
Rs. 1,529.0 630.5
Rs. 1,529.0 62.6
Rs. 1,529.0 618.3
Rs. 1,529.0 612.35
Rs. 1,529.0 606.2
Rs. 1,529.0 600.09
Rs. 1,529.0 593.90
Rs. 1,529.0 587.66
Rs. 1,529.0 581.39
Rs. 1,529.0 575.07
Rs. 1,529.0 568.71
Rs. 1,529.0 562.31
Rs. 1,529.0 555.86Rs. 1,529.0 59.38
Rs. 1,529.0 52.8
Rs. 1,529.0 536.27
Rs. 1,529.0 529.65
Rs. 1,529.0 522.99
Rs. 1,529.0 516.28
Rs. 1,529.0 509.53Rs. 1,529.0 502.73
-
8/20/2019 Arijit Koley's Group of Finance
41/216
Rs. 1,529.0 95.89
Rs. 1,529.0 89.00
Rs. 1,529.0 82.07
Rs. 1,529.0 75.09
Rs. 1,529.0 68.06
Rs. 1,529.0 60.99
Rs. 1,529.0 53.87
Rs. 1,529.0 6.70
Rs. 1,529.0 39.9
Rs. 1,529.0 32.22
Rs. 1,529.0 2.91
Rs. 1,529.0 17.55
Rs. 1,529.0 10.1
Rs. 1,529.0 02.68
Rs. 1,529.0 395.17
Rs. 1,529.0 387.61
Rs. 1,529.0 380.00
Rs. 1,529.0 372.3
Rs. 1,529.0 36.63
Rs. 1,529.0 356.87
Rs. 1,529.0 39.05
Rs. 1,529.0 31.19
Rs. 1,529.0 333.27
Rs. 1,529.0 325.30
Rs. 1,529.0 317.27Rs. 1,529.0 309.19
Rs. 1,529.0 301.06
Rs. 1,529.0 292.87
Rs. 1,529.0 28.63
Rs. 1,529.0 276.3
Rs. 1,529.0 267.99
Rs. 1,529.0 259.58Rs. 1,529.0 251.12
-
8/20/2019 Arijit Koley's Group of Finance
42/216
Rs. 1,529.0 22.60
Rs. 1,529.0 23.02
Rs. 1,529.0 225.39
Rs. 1,529.0 216.70
Rs. 1,529.0 207.95
Rs. 1,529.0 199.1
Rs. 1,529.0 190.27
Rs. 1,529.0 181.35
Rs. 1,529.0 172.36
Rs. 1,529.0 163.32
Rs. 1,529.0 15.21
Rs. 1,529.0 15.05
Rs. 1,529.0 135.82
Rs. 1,529.0 126.53
Rs. 1,529.0 117.18
Rs. 1,529.0 107.77
Rs. 1,529.0 98.30
Rs. 1,529.0 88.76
Rs. 1,529.0 79.16
Rs. 1,529.0 69.9
Rs. 1,529.0 59.76
Rs. 1,529.0 9.96
Rs. 1,529.0 0.10
Rs. 1,529.0 30.18
Rs. 1,529.0 20.19Rs. 1,529.0 10.13
O SCHEMES 270.32
-
8/20/2019 Arijit Koley's Group of Finance
43/216
200000
8.75%
30
160000
Rs. 1,258.72
PRINCIPAL OUSTANDING
62.38 159537.62
65.6 159072.16
68.56 158603.60
71.69 158131.92
7.83 157657.09
78.00 157179.09
81.18 156697.91
8.39 156213.52
87.62 155725.90
90.87 155235.03
9.1 1570.88
97. 1523.
500.75 15372.69
50.09 153238.60507.5 152731.15
510.8 152220.31
51.2 151706.07
517.67 151188.0
521.12 150667.28
52.59 15012.68
528.09 1961.59531.61 19082.98
-
8/20/2019 Arijit Koley's Group of Finance
44/216
535.16 1857.82
538.72 18009.10
52.32 1766.78
55.93 16920.85
59.57 16371.28
553.23 15818.0
556.92 15261.12
560.6 1700.9
56.37 1136.11
568.1 13567.98
571.92 12996.05
575.7 1220.32
579.57 1180.7
583. 11257.30
587.33 10669.98
591.2 10078.73
595.19 13983.55
599.15 13888.39
603.15 138281.25
607.17 13767.08
611.22 137062.86
615.29 1367.57
619.39 135828.18
623.52 13520.66
627.68 13576.98631.86 13395.11
636.08 133309.0
60.32 132668.72
6.59 13202.1
68.88 131375.25
653.21 130722.05
657.56 13006.8661.95 12902.5
-
8/20/2019 Arijit Koley's Group of Finance
45/216
666.36 128736.18
670.80 128065.37
675.27 127390.10
679.78 126710.32
68.31 126026.02
688.87 125337.15
693.6 1263.68
698.09 12395.60
702.7 12322.86
707.2 122535.3
712.1 121823.29
716.89 121106.1
721.67 12038.7
726.8 119658.26
731.32 118926.9
736.20 118190.7
71.11 1179.6
76.05 116703.59
751.02 115952.57
756.03 115196.55
761.07 1135.8
766.1 113669.3
771.25 112898.09
776.39 112121.70
781.57 11130.1786.78 110553.36
792.02 109761.3
797.30 10896.0
802.62 108161.2
807.97 107353.6
813.35 10650.10
818.78 105721.3382.23 10897.09
-
8/20/2019 Arijit Koley's Group of Finance
46/216
829.73 10067.36
835.26 103232.10
80.83 102391.27
86.3 1015.8
852.08 100692.76
857.76 99835.00
863.8 98971.52
869.23 98102.29
875.03 97227.26
880.86 9636.0
886.73 9559.67
892.65 9567.02
898.60 93668.2
90.59 92763.8
910.62 91853.22
916.69 90936.53
922.80 90013.73
928.95 8908.78
935.1 8819.6
91.38 87208.26
97.65 86260.60
953.97 85306.63
960.33 836.30
966.73 83379.56
973.18 8206.38979.67 8126.71
986.20 800.52
992.77 797.7
999.39 788.35
1006.05 772.30
1012.76 7629.53
1019.51 7510.021026.31 7383.71
-
8/20/2019 Arijit Koley's Group of Finance
47/216
1033.15 73350.56
100.0 72310.52
106.97 71263.55
1053.95 70209.59
1060.98 6918.61
1068.05 68080.56
1075.17 67005.39
1082.3 65923.05
1089.56 6833.9
1096.82 63736.67
110.13 62632.5
1111.9 61521.05
1118.90 6002.1
1126.36 59275.78
1133.87 5811.91
111.3 57000.8
119.0 55851.
1156.70 569.7
116.1 53530.33
1172.17 52358.15
1179.99 51178.16
1187.86 9990.31
1195.77 879.53
1203.75 7590.79
1211.77 6379.021219.85 5159.17
1227.98 3931.18
1236.17 2695.01
12.1 150.60
1252.71 0197.90
1261.06 38936.8
1269.6 37667.381277.93 36389.5
-
8/20/2019 Arijit Koley's Group of Finance
48/216
1286.5 35103.00
1295.02 33807.98
1303.66 3250.32
1312.35 31191.97
1321.10 29870.88
1329.90 2850.97
1338.77 27202.20
137.70 2585.51
1356.68 297.83
1365.72 23132.10
137.83 21757.27
1383.99 20373.28
1393.22 18980.06
102.51 17577.55
111.86 16165.69
121.27 17.2
130.75 13313.67
10.29 11873.38
19.89 1023.50
159.55 8963.9
169.28 79.66
179.08 6015.58
188.9 526.6
198.87 3027.78
1508.86 1518.921518.92 0.00
-
8/20/2019 Arijit Koley's Group of Finance
49/216
PURCHASE PRICE OF THE HOUSE 200000
RATE OF INTEREST 8.75%
TENURE 30
LOAN AMOUNT 160000
MONTHLY MORTGAGE PAYEMENT Rs. 1,258.72
LOAN AMORTIZATION SCHEDULE
END OF PERIOD OPENING1 160000
2 159,907.95
3 159,815.22
159,721.82
5 159,627.7
6 159,532.97
7 159,37.51
8 159,31.35
9 159,2.50
10 159,16.93
11 159,08.66
12 158,99.67
13 158,89.96
1 158,79.52
15 158,68.3
16 158,56.3
17 158,3.78
18 158,30.38
19 158,236.23
20 158,131.31
21 158,025.63
-
8/20/2019 Arijit Koley's Group of Finance
50/216
22 157,919.18
23 157,811.95
2 157,703.95
25 157,595.15
26 157,85.56
27 157,375.17
28 157,263.98
29 157,151.97
30 157,039.15
31 156,925.51
32 156,811.033 156,695.73
3 156,579.58
35 156,62.59
36 156,3.7
37 156,226.03
38 156,106.6
39 155,986.02
0 155,86.69
1 155,72.9
2 155,619.39
3 155,95.39
155,370.9
5 155,2.68
6 155,117.95
7 15,990.30
8 15,861.72
9 15,732.20
50 15,601.73
51 15,70.32
52 15,337.9
53 15,20.60
-
8/20/2019 Arijit Koley's Group of Finance
51/216
5 15,070.29
55 153,935.00
56 153,798.72
57 153,661.5
58 153,523.18
59 153,383.90
60 153,23.60
61 153,102.28
62 152,959.93
63 152,816.5
6 152,672.1165 152,526.62
66 152,380.07
67 152,232.6
68 152,083.77
69 151,933.99
70 151,783.12
71 151,631.15
72 151,78.08
73 151,323.88
7 151,168.57
75 151,012.12
76 150,85.52
77 150,695.79
78 150,535.89
79 150,37.82
80 150,212.59
81 150,09.17
82 19,88.55
83 19,718.7
8 19,551.72
85 19,383.8
-
8/20/2019 Arijit Koley's Group of Finance
52/216
86 19,21.02
87 19,03.31
88 18,871.37
89 18,698.17
90 18,523.70
91 18,37.97
92 18,170.95
93 17,992.6
9 17,813.0
95 17,632.12
96 17,9.8897 17,266.32
98 17,081.1
99 16,895.16
100 16,707.55
101 16,518.57
102 16,328.22
103 16,136.7
10 15,93.33
105 15,78.78
106 15,552.81
107 15,355.1
108 15,156.58
109 1,956.29
110 1,75.5
111 1,551.32
112 1,36.62
113 1,10.3
11 13,932.73
115 13,723.52
116 13,512.78
117 13,300.51
-
8/20/2019 Arijit Koley's Group of Finance
53/216
118 13,086.69
119 12,871.31
120 12,65.36
121 12,35.83
122 12,215.70
123 11,993.97
12 11,770.62
125 11,55.6
126 11,319.03
127 11,090.76
128 10,860.82129 10,629.21
130 10,395.91
131 10,160.91
132 139,92.20
133 139,685.76
13 139,5.58
135 139,203.65
136 138,959.96
137 138,71.9
138 138,67.23
139 138,218.16
10 137,967.28
11 137,71.57
12 137,60.02
13 137,203.61
1 136,95.3
15 136,685.17
16 136,23.12
17 136,159.15
18 135,893.25
19 135,625.2
-
8/20/2019 Arijit Koley's Group of Finance
54/216
150 135,355.6
151 135,083.88
152 13,810.15
153 13,53.2
15 13,256.68
155 133,976.91
156 133,695.11
157 133,11.25
158 133,125.32
159 132,837.30
160 132,57.19161 132,25.96
162 131,960.59
163 131,66.09
16 131,365.2
165 131,06.57
166 130,761.53
167 130,56.28
168 130,18.80
169 129,839.08
170 129,527.10
171 129,212.85
172 128,896.31
173 128,577.5
17 128,256.28
175 127,932.76
176 127,606.88
177 127,278.63
178 126,97.98
179 126,61.92
180 126,279.
181 125,91.50
-
8/20/2019 Arijit Koley's Group of Finance
55/216
182 125,601.11
183 125,258.23
18 12,912.85
185 12,56.95
186 12,21.51
187 123,861.52
188 123,505.96
189 123,17.80
190 122,787.0
191 122,23.6
192 122,057.59193 121,688.87
19 121,317.7
195 120,93.35
196 120,566.51
197 120,186.92
198 119,80.56
199 119,19.2
200 119,031.6
201 118,60.68
202 118,27.05
203 117,850.55
20 117,51.15
205 117,08.85
206 116,63.61
207 116,235.1
208 115,82.2
209 115,10.07
210 11,992.88
211 11,572.65
212 11,19.36
213 113,722.98
-
8/20/2019 Arijit Koley's Group of Finance
56/216
21 113,293.8
215 112,860.86
216 112,25.09
217 111,986.13
218 111,53.98
219 111,098.60
220 110,69.97
221 110,198.07
222 109,72.88
223 109,28.37
22 108,822.51225 108,357.29
226 107,888.67
227 107,16.6
228 106,91.17
229 106,62.23
230 105,979.79
231 105,93.8
232 105,00.35
233 10,511.28
23 10,01.62
235 103,51.3
236 103,010.1
237 102,502.81
238 101,991.51
239 101,76.7
20 100,957.69
21 100,35.11
22 99,908.73
23 99,378.51
2 98,8.3
25 98,306.5
-
8/20/2019 Arijit Koley's Group of Finance
57/216
26 97,76.5
27 97,218.69
28 96,668.86
29 96,115.01
250 95,557.13
251 9,995.18
252 9,29.13
253 93,858.96
25 93,28.63
255 92,706.11
256 92,123.37257 91,536.38
258 90,95.11
259 90,39.53
260 89,79.61
261 89,15.31
262 88,536.61
263 87,923.7
26 87,305.86
265 86,683.7
266 86,057.09
267 85,25.87
268 8,790.05
269 8,19.59
270 83,50.6
271 82,85.62
272 82,200.05
273 81,50.70
27 80,876.55
275 80,207.56
276 79,533.68
277 78,85.89
-
8/20/2019 Arijit Koley's Group of Finance
58/216
278 78,171.16
279 77,82.3
280 76,788.69
281 76,089.89
282 75,385.99
283 7,676.96
28 73,962.76
285 73,23.35
286 72,518.69
287 71,788.75
288 71,053.9289 70,312.87
290 69,566.85
291 68,815.39
292 68,058.
293 67,295.98
29 66,527.96
295 65,75.3
296 6,975.08
297 6,190.1
298 63,399.7
299 62,603.0
300 61,800.79
301 60,992.71
302 60,178.72
303 59,358.81
30 58,532.91
305 57,700.99
306 56,863.01
307 56,018.91
308 55,168.66
309 5,312.21
-
8/20/2019 Arijit Koley's Group of Finance
59/216
310 53,9.52
311 52,580.5
312 51,705.21
313 50,823.51
31 9,935.38
315 9,00.77
316 8,139.6
317 7,231.9
318 6,317.61
319 5,396.63
320 ,68.92321 3,53.5
322 2,593.17
323 1,65.03
32 0,689.97
325 39,727.95
326 38,758.91
327 37,782.80
328 36,799.58
329 35,809.19
330 3,811.58
331 33,806.69
332 32,79.8
333 31,77.89
33 30,77.86
335 29,713.3
336 28,671.28
337 27,621.62
338 26,56.31
339 25,99.28
30 2,26.50
31 23,35.89
-
8/20/2019 Arijit Koley's Group of Finance
60/216
32 22,257.0
33 21,160.97
3 20,056.55
35 18,9.07
36 17,823.8
37 16,69.73
38 15,557.7
39 1,12.6
350 13,258.83
351 12,096.79
352 10,926.27353 9,77.22
35 8,559.58
355 7,363.27
356 6,158.2
357 ,9.2
358 3,721.75
359 2,90.17
360 1,29.61
TOTAL INTEREST P
COMPARISON OF TOTAL INTERST OF
-
8/20/2019 Arijit Koley's Group of Finance
61/216
EMI INTEREST PRINCIPAL OUSTANDINGRs. 1,258.72 1166.67 92.05 159907.95
Rs. 1,258.72 1166.00 92.73 159815.22
Rs. 1,258.72 1165.32 93.0 159721.82
Rs. 1,258.72 116.6 9.08 159627.7
Rs. 1,258.72 1163.95 9.77 159532.97
Rs. 1,258.72 1163.26 95.6 15937.51
Rs. 1,258.72 1162.57 96.16 15931.35
Rs. 1,258.72 1161.86 96.86 1592.50
Rs. 1,258.72 1161.16 97.56 15916.93
Rs. 1,258.72 1160.5 98.27 15908.66
Rs. 1,258.72 1159.73 98.99 15899.67
Rs. 1,258.72 1159.01 99.71 15889.96
Rs. 1,258.72 1158.28 100. 15879.52
Rs. 1,258.72 1157.55 101.17 15868.3
Rs. 1,258.72 1156.81 101.91 15856.3
Rs. 1,258.72 1156.07 102.65 1583.78
Rs. 1,258.72 1155.32 103.0 15830.38
Rs. 1,258.72 115.57 10.16 158236.23
Rs. 1,258.72 1153.81 10.91 158131.31
Rs. 1,258.72 1153.0 105.68 158025.63
Rs. 1,258.72 1152.27 106.5 157919.18
-
8/20/2019 Arijit Koley's Group of Finance
62/216
Rs. 1,258.72 1151.9 107.23 157811.95
Rs. 1,258.72 1150.71 108.01 157703.95
Rs. 1,258.72 119.92 108.80 157595.15
Rs. 1,258.72 119.13 109.59 15785.56
Rs. 1,258.72 118.33 110.39 157375.17
Rs. 1,258.72 117.53 111.19 157263.98
Rs. 1,258.72 116.72 112.00 157151.97
Rs. 1,258.72 115.90 112.82 157039.15
Rs. 1,258.72 115.08 113.6 156925.51
Rs. 1,258.72 11.25 11.7 156811.0
Rs. 1,258.72 113.1 115.31 156695.73Rs. 1,258.72 112.57 116.15 156579.58
Rs. 1,258.72 111.73 116.99 15662.59
Rs. 1,258.72 110.87 117.85 1563.7
Rs. 1,258.72 110.01 118.71 156226.03
Rs. 1,258.72 1139.15 119.57 156106.6
Rs. 1,258.72 1138.28 120. 155986.02
Rs. 1,258.72 1137.0 121.32 15586.69
Rs. 1,258.72 1136.51 122.21 15572.9
Rs. 1,258.72 1135.62 123.10 155619.39
Rs. 1,258.72 113.72 12.00 15595.39
Rs. 1,258.72 1133.82 12.90 155370.9
Rs. 1,258.72 1132.91 125.81 1552.68
Rs. 1,258.72 1131.99 126.73 155117.95
Rs. 1,258.72 1131.07 127.65 15990.30
Rs. 1,258.72 1130.1 128.58 15861.72
Rs. 1,258.72 1129.20 129.52 15732.20
Rs. 1,258.72 1128.26 130.7 15601.73
Rs. 1,258.72 1127.30 131.2 1570.32
Rs. 1,258.72 1126.35 132.37 15337.9
Rs. 1,258.72 1125.38 133.3 1520.60
Rs. 1,258.72 112.1 13.31 15070.29
-
8/20/2019 Arijit Koley's Group of Finance
63/216
Rs. 1,258.72 1123.3 135.29 153935.00
Rs. 1,258.72 1122. 136.28 153798.72
Rs. 1,258.72 1121.5 137.27 153661.5
Rs. 1,258.72 1120.5 138.27 153523.18
Rs. 1,258.72 1119. 139.28 153383.90
Rs. 1,258.72 1118.2 10.30 15323.60
Rs. 1,258.72 1117.0 11.32 153102.28
Rs. 1,258.72 1116.37 12.35 152959.93
Rs. 1,258.72 1115.33 13.39 152816.5
Rs. 1,258.72 111.29 1.3 152672.11
Rs. 1,258.72 1113.23 15.9 152526.62Rs. 1,258.72 1112.17 16.55 152380.07
Rs. 1,258.72 1111.10 17.62 152232.6
Rs. 1,258.72 1110.03 18.69 152083.77
Rs. 1,258.72 1108.9 19.78 151933.99
Rs. 1,258.72 1107.85 150.87 151783.12
Rs. 1,258.72 1106.75 151.97 151631.15
Rs. 1,258.72 1105.6 153.08 15178.08
Rs. 1,258.72 110.53 15.19 151323.88
Rs. 1,258.72 1103.0 155.32 151168.57
Rs. 1,258.72 1102.27 156.5 151012.12
Rs. 1,258.72 1101.13 157.59 15085.52
Rs. 1,258.72 1099.98 158.7 150695.79
Rs. 1,258.72 1098.82 159.90 150535.89
Rs. 1,258.72 1097.66 161.06 15037.82
Rs. 1,258.72 1096.8 162.2 150212.59
Rs. 1,258.72 1095.30 163.2 15009.17
Rs. 1,258.72 109.11 16.61 1988.55
Rs. 1,258.72 1092.91 165.81 19718.7
Rs. 1,258.72 1091.70 167.02 19551.72
Rs. 1,258.72 1090.8 168.2 19383.8
Rs. 1,258.72 1089.25 169.7 1921.02
-
8/20/2019 Arijit Koley's Group of Finance
64/216
Rs. 1,258.72 1088.02 170.70 1903.31
Rs. 1,258.72 1086.77 171.95 18871.37
Rs. 1,258.72 1085.52 173.20 18698.17
Rs. 1,258.72 108.26 17.6 18523.70
Rs. 1,258.72 1082.99 175.7 1837.97
Rs. 1,258.72 1081.70 177.02 18170.95
Rs. 1,258.72 1080.1 178.31 17992.6
Rs. 1,258.72 1079.11 179.61 17813.0
Rs. 1,258.72 1077.80 180.92 17632.12
Rs. 1,258.72 1076.8 182.2 179.88
Rs. 1,258.72 1075.16 183.57 17266.32Rs. 1,258.72 1073.82 18.90 17081.1
Rs. 1,258.72 1072.7 186.25 16895.16
Rs. 1,258.72 1071.11 187.61 16707.55
Rs. 1,258.72 1069.7 188.98 16518.57
Rs. 1,258.72 1068.36 190.36 16328.22
Rs. 1,258.72 1066.98 191.7 16136.7
Rs. 1,258.72 1065.58 193.1 1593.33
Rs. 1,258.72 106.17 19.55 1578.78
Rs. 1,258.72 1062.75 195.97 15552.81
Rs. 1,258.72 1061.32 197.0 15355.1
Rs. 1,258.72 1059.88 198.8 15156.58
Rs. 1,258.72 1058.3 200.29 1956.29
Rs. 1,258.72 1056.97 201.75 175.5
Rs. 1,258.72 1055.50 203.22 1551.32
Rs. 1,258.72 105.02 20.70 136.62
Rs. 1,258.72 1052.53 206.19 110.3
Rs. 1,258.72 1051.02 207.70 13932.73
Rs. 1,258.72 109.51 209.21 13723.52
Rs. 1,258.72 107.98 210.7 13512.78
Rs. 1,258.72 106.5 212.27 13300.51
Rs. 1,258.72 10.90 213.82 13086.69
-
8/20/2019 Arijit Koley's Group of Finance
65/216
Rs. 1,258.72 103.3 215.38 12871.31
Rs. 1,258.72 101.77 216.95 1265.36
Rs. 1,258.72 100.19 218.53 1235.83
Rs. 1,258.72 1038.59 220.13 12215.70
Rs. 1,258.72 1036.99 221.73 11993.97
Rs. 1,258.72 1035.37 223.35 11770.62
Rs. 1,258.72 1033.7 22.98 1155.6
Rs. 1,258.72 1032.10 226.62 11319.03
Rs. 1,258.72 1030.5 228.27 11090.76
Rs. 1,258.72 1028.79 229.93 10860.82
Rs. 1,258.72 1027.11 231.61 10629.21Rs. 1,258.72 1025.2 233.30 10395.91
Rs. 1,258.72 1023.72 235.00 10160.91
Rs. 1,258.72 1022.01 236.71 13992.20
Rs. 1,258.72 1020.28 238. 139685.76
Rs. 1,258.72 1018.5 20.18 1395.58
Rs. 1,258.72 1016.79 21.93 139203.65
Rs. 1,258.72 1015.03 23.69 138959.96
Rs. 1,258.72 1013.25 25.7 13871.9
Rs. 1,258.72 1011.6 27.26 13867.23
Rs. 1,258.72 1009.66 29.06 138218.16
Rs. 1,258.72 1007.8 250.88 137967.28
Rs. 1,258.72 1006.01 252.71 13771.57
Rs. 1,258.72 100.17 25.55 13760.02
Rs. 1,258.72 1002.31 256.1 137203.61
Rs. 1,258.72 1000. 258.28 13695.3
Rs. 1,258.72 998.56 260.16 136685.17
Rs. 1,258.72 996.66 262.06 13623.12
Rs. 1,258.72 99.75 263.97 136159.15
Rs. 1,258.72 992.83 265.89 135893.25
Rs. 1,258.72 990.89 267.83 135625.2
Rs. 1,258.72 988.9 269.79 135355.6
-
8/20/2019 Arijit Koley's Group of Finance
66/216
Rs. 1,258.72 986.97 271.75 135083.88
Rs. 1,258.72 98.99 273.73 13810.15
Rs. 1,258.72 982.99 275.73 1353.2
Rs. 1,258.72 980.98 277.7 13256.68
Rs. 1,258.72 978.95 279.77 133976.91
Rs. 1,258.72 976.91 281.81 133695.11
Rs. 1,258.72 97.86 283.86 13311.25
Rs. 1,258.72 972.79 285.93 133125.32
Rs. 1,258.72 970.71 288.02 132837.30
Rs. 1,258.72 968.61 290.12 13257.19
Rs. 1,258.72 966.9 292.23 13225.96Rs. 1,258.72 96.36 29.36 131960.59
Rs. 1,258.72 962.21 296.51 13166.09
Rs. 1,258.72 960.05 298.67 131365.2
Rs. 1,258.72 957.87 300.85 13106.57
Rs. 1,258.72 955.68 303.0 130761.53
Rs. 1,258.72 953.7 305.25 13056.28
Rs. 1,258.72 951.2 307.8 13018.80
Rs. 1,258.72 99.00 309.72 129839.08
Rs. 1,258.72 96.7 311.98 129527.10
Rs. 1,258.72 9.7 31.25 129212.85
Rs. 1,258.72 92.18 316.5 128896.31
Rs. 1,258.72 939.87 318.85 128577.5
Rs. 1,258.72 937.5 321.18 128256.28
Rs. 1,258.72 935.20 323.52 127932.76
Rs. 1,258.72 932.8 325.88 127606.88
Rs. 1,258.72 930.7 328.25 127278.63
Rs. 1,258.72 928.07 330.65 12697.98
Rs. 1,258.72 925.66 333.06 12661.92
Rs. 1,258.72 923.23 335.9 126279.
Rs. 1,258.72 920.79 337.93 12591.50
Rs. 1,258.72 918.32 30.0 125601.11
-
8/20/2019 Arijit Koley's Group of Finance
67/216
Rs. 1,258.72 915.8 32.88 125258.23
Rs. 1,258.72 913.3 35.38 12912.85
Rs. 1,258.72 910.82 37.90 1256.95
Rs. 1,258.72 908.29 350.3 1221.51
Rs. 1,258.72 905.73 352.99 123861.52
Rs. 1,258.72 903.16 355.56 123505.96
Rs. 1,258.72 900.56 358.16 12317.80
Rs. 1,258.72 897.95 360.77 122787.0
Rs. 1,258.72 895.32 363.0 12223.6
Rs. 1,258.72 892.67 366.05 122057.59
Rs. 1,258.72 890.00 368.72 121688.87Rs. 1,258.72 887.31 371.1 121317.7
Rs. 1,258.72 88.61 37.11 12093.35
Rs. 1,258.72 881.88 376.8 120566.51
Rs. 1,258.72 879.13 379.59 120186.92
Rs. 1,258.72 876.36 382.36 11980.56
Rs. 1,258.72 873.57 385.15 11919.2
Rs. 1,258.72 870.77 387.95 119031.6
Rs. 1,258.72 867.9 390.78 11860.68
Rs. 1,258.72 865.09 393.63 11827.05
Rs. 1,258.72 862.22 396.50 117850.55
Rs. 1,258.72 859.33 399.39 11751.15
Rs. 1,258.72 856.1 02.31 11708.85
Rs. 1,258.72 853.8 05.2 11663.61
Rs. 1,258.72 850.53 08.19 116235.1
Rs. 1,258.72 87.55 11.17 11582.2
Rs. 1,258.72 8.55 1.17 11510.07
Rs. 1,258.72 81.53 17.19 11992.88
Rs. 1,258.72 838.9 20.23 11572.65
Rs. 1,258.72 835.3 23.30 1119.36
Rs. 1,258.72 832.3 26.38 113722.98
Rs. 1,258.72 829.23 29.9 113293.8
-
8/20/2019 Arijit Koley's Group of Finance
68/216
Rs. 1,258.72 826.10 32.62 112860.86
Rs. 1,258.72 822.9 35.78 11225.09
Rs. 1,258.72 819.77 38.95 111986.13
Rs. 1,258.72 816.57 2.16 11153.98
Rs. 1,258.72 813.3 5.38 111098.60
Rs. 1,258.72 810.09 8.63 11069.97
Rs. 1,258.72 806.82 51.90 110198.07
Rs. 1,258.72 803.53 55.19 10972.88
Rs. 1,258.72 800.21 58.51 10928.37
Rs. 1,258.72 796.87 61.86 108822.51
Rs. 1,258.72 793.50 65.22 108357.29Rs. 1,258.72 790.11 68.62 107888.67
Rs. 1,258.72 786.69 72.03 10716.6
Rs. 1,258.72 783.25 75.7 10691.17
Rs. 1,258.72 779.78 78.9 10662.23
Rs. 1,258.72 776.29 82.3 105979.79
Rs. 1,258.72 772.77 85.95 10593.8
Rs. 1,258.72 769.23 89.9 10500.35
Rs. 1,258.72 765.66 93.06 10511.28
Rs. 1,258.72 762.06 96.66 1001.62
Rs. 1,258.72 758. 500.28 10351.3
Rs. 1,258.72 75.79 503.93 103010.1
Rs. 1,258.72 751.12 507.60 102502.81
Rs. 1,258.72 77.2 511.30 101991.51
Rs. 1,258.72 73.69 515.03 10176.7
Rs. 1,258.72 739.93 518.79 100957.69
Rs. 1,258.72 736.15 522.57 10035.11
Rs. 1,258.72 732.3 526.38 99908.73
Rs. 1,258.72 728.50 530.22 99378.51
Rs. 1,258.72 72.63 53.09 988.3
Rs. 1,258.72 720.7 537.98 98306.5
Rs. 1,258.72 716.82 51.90 9776.5
-
8/20/2019 Arijit Koley's Group of Finance
69/216
Rs. 1,258.72 712.87 55.85 97218.69
Rs. 1,258.72 708.89 59.83 96668.86
Rs. 1,258.72 70.88 553.8 96115.01
Rs. 1,258.72 700.8 557.88 95557.13
Rs. 1,258.72 696.77 561.95 9995.18
Rs. 1,258.72 692.67 566.05 929.13
Rs. 1,258.72 688.55 570.17 93858.96
Rs. 1,258.72 68.39 57.33 9328.63
Rs. 1,258.72 680.20 578.52 92706.11
Rs. 1,258.72 675.98 582.7 92123.37
Rs. 1,258.72 671.73 586.99 91536.38Rs. 1,258.72 667.5 591.27 9095.11
Rs. 1,258.72 663.1 595.58 9039.53
Rs. 1,258.72 658.80 599.92 8979.61
Rs. 1,258.72 65.2 60.30 8915.31
Rs. 1,258.72 650.02 608.70 88536.61
Rs. 1,258.72 65.58 613.1 87923.7
Rs. 1,258.72 61.11 617.61 87305.86
Rs. 1,258.72 636.61 622.12 86683.7
Rs. 1,258.72 632.07 626.65 86057.09
Rs. 1,258.72 627.50 631.22 8525.87
Rs. 1,258.72 622.90 635.82 8790.05
Rs. 1,258.72 618.26 60.6 819.59
Rs. 1,258.72 613.59 65.13 8350.6
Rs. 1,258.72 608.89 69.83 8285.62
Rs. 1,258.72 60.15 65.57 82200.05
Rs. 1,258.72 599.38 659.35 8150.70
Rs. 1,258.72 59.57 66.15 80876.55
Rs. 1,258.72 589.72 669.00 80207.56
Rs. 1,258.72 58.85 673.87 79533.68
Rs. 1,258.72 579.93 678.79 7885.89
Rs. 1,258.72 57.98 683.7 78171.16
-
8/20/2019 Arijit Koley's Group of Finance
70/216
Rs. 1,258.72 570.00 688.72 7782.3
Rs. 1,258.72 56.98 693.7 76788.69
Rs. 1,258.72 559.92 698.80 76089.89
Rs. 1,258.72 55.82 703.90 75385.99
Rs. 1,258.72 59.69 709.03 7676.96
Rs. 1,258.72 5.52 71.20 73962.76
Rs. 1,258.72 539.31 719.1 7323.35
Rs. 1,258.72 53.07 72.65 72518.69
Rs. 1,258.72 528.78 729.9 71788.75
Rs. 1,258.72 523.6 735.26 71053.9
Rs. 1,258.72 518.10 70.62 70312.87Rs. 1,258.72 512.70 76.02 69566.85
Rs. 1,258.72 507.26 751.6 68815.39
Rs. 1,258.72 501.78 756.9 68058.
Rs. 1,258.72 96.26 762.6 67295.98
Rs. 1,258.72 90.70 768.02 66527.96
Rs. 1,258.72 85.10 773.62 6575.3
Rs. 1,258.72 79.6 779.26 6975.08
Rs. 1,258.72 73.78 78.9 6190.1
Rs. 1,258.72 68.05 790.67 63399.7
Rs. 1,258.72 62.29 796.3 62603.0
Rs. 1,258.72 56.8 802.2 61800.79
Rs. 1,258.72 50.63 808.09 60992.71
Rs. 1,258.72 .7 813.98 60178.72
Rs. 1,258.72 38.80 819.92 59358.81
Rs. 1,258.72 32.82 825.90 58532.91
Rs. 1,258.72 26.80 831.92 57700.99
Rs. 1,258.72 20.7 837.98 56863.01
Rs. 1,258.72 1.63 8.09 56018.91
Rs. 1,258.72 08.7 850.25 55168.66
Rs. 1,258.72 02.27 856.5 5312.21
Rs. 1,258.72 396.03 862.69 539.52
-
8/20/2019 Arijit Koley's Group of Finance
71/216
Rs. 1,258.72 389.7 868.98 52580.5
Rs. 1,258.72 383.0 875.32 51705.21
Rs. 1,258.72 377.02 881.70 50823.51
Rs. 1,258.72 370.59 888.13 9935.38
Rs. 1,258.72 36.11 89.61 900.77
Rs. 1,258.72 357.59 901.13 8139.6
Rs. 1,258.72 351.02 907.70 7231.9
Rs. 1,258.72 3.0 91.32 6317.61
Rs. 1,258.72 337.73 920.99 5396.63
Rs. 1,258.72 331.02 927.70 68.92
Rs. 1,258.72 32.25 93.7 353.5Rs. 1,258.72 317. 91.28 2593.17
Rs. 1,258.72 310.58 98.15 165.03
Rs. 1,258.72 303.66 955.06 0689.97
Rs. 1,258.72 296.70 962.02 39727.95
Rs. 1,258.72 289.68 969.0 38758.91
Rs. 1,258.72 282.62 976.10 37782.80
Rs. 1,258.72 275.50 983.22 36799.58
Rs. 1,258.72 268.33 990.39 35809.19
Rs. 1,258.72 261.11 997.61 3811.58
Rs. 1,258.72 253.83 100.89 33806.69
Rs. 1,258.72 26.51 1012.21 3279.8
Rs. 1,258.72 239.13 1019.59 3177.89
Rs. 1,258.72 231.69 1027.03 3077.86
Rs. 1,258.72 22.20 103.52 29713.3
Rs. 1,258.72 216.66 102.06 28671.28
Rs. 1,258.72 209.06 109.66 27621.62
Rs. 1,258.72 201.1 1057.31 2656.31
Rs. 1,258.72 193.70 1065.02 2599.28
Rs. 1,258.72 185.93 1072.79 226.50
Rs. 1,258.72 178.11 1080.61 2335.89
Rs. 1,258.72 170.23 1088.9 22257.0
-
8/20/2019 Arijit Koley's Group of Finance
72/216
Rs. 1,258.72 162.29 1096.3 21160.97
Rs. 1,258.72 15.30 110.2 20056.55
Rs. 1,258.72 16.25 1112.7 189.07
Rs. 1,258.72 138.13 1120.59 17823.8
Rs. 1,258.72 129.96 1128.76 1669.73
Rs. 1,258.72 121.73 1136.99 15557.7
Rs. 1,258.72 113. 115.28 112.6
Rs. 1,258.72 105.09 1153.63 13258.83
Rs. 1,258.72 96.68 1162.0 12096.79
Rs. 1,258.72 88.21 1170.51 10926.27
Rs. 1,258.72 79.67 1179.05 977.22Rs. 1,258.72 71.07 1187.65 8559.58
Rs. 1,258.72 62.1 1196.31 7363.27
Rs. 1,258.72 53.69 1205.03 6158.2
Rs. 1,258.72 .90 1213.82 9.2
Rs. 1,258.72 36.05 1222.67 3721.75
Rs. 1,258.72 27.1 1231.58 290.17
Rs. 1,258.72 18.16 120.56 129.61
Rs. 1,258.72 9.11 129.61 0.00
ID 293139.3
BOTH THE SCHEMES
-
8/20/2019 Arijit Koley's Group of Finance
73/216
PURCHASE PRICE OF THE HOUSE
RATE OF INTEREST
TENURE
LOAN AMOUNT
MONTHLY MORTGAGE PAYEMENT
LOAN AMORTIZATION SCHEDULE
END OF PERIOD1
2
3
5
6
7
8
9
10
11
12
13
1
15
16
17
18
19
20
21
-
8/20/2019 Arijit Koley's Group of Finance
74/216
22
23
2
25
26
27
28
29
30
31
3233
3
35
36
37
38
39
0
1
2
3
5
6
7
8
9
50
51
52
53
-
8/20/2019 Arijit Koley's Group of Finance
75/216
5
55
56
57
58
59
60
61
62
63
665
66
67
68
69
70
71
72
73
7
75
76
77
78
79
80
81
82
83
8
85
-
8/20/2019 Arijit Koley's Group of Finance
76/216
86
87
88
89
90
91
92
93
9
95
9697
98
99
100
101
102
103
10
105
106
107
108
109
110
111
112
113
11
115
116
117
-
8/20/2019 Arijit Koley's Group of Finance
77/216
118
119
120
121
122
123
12
125
126
127
128129
130
131
132
133
13
135
136
137
138
139
10
11
12
13
1
15
16
17
18
19
-
8/20/2019 Arijit Koley's Group of Finance
78/216
150
151
152
153
15
155
156
157
158
159
160161
162
163
16
165
166
167
168
169
170
171
172
173
17
175
176
177
178
179
180
-
8/20/2019 Arijit Koley's Group of Finance
79/216
-
8/20/2019 Arijit Koley's Group of Finance
80/216
-
8/20/2019 Arijit Koley's Group of Finance
81/216
-
8/20/2019 Arijit Koley's Group of Finance
82/216
-
8/20/2019 Arijit Koley's Group of Finance
83/216
-
8/20/2019 Arijit Koley's Group of Finance
84/216
177911.63
-
8/20/2019 Arijit Koley's Group of Finance
85/216
OPENING EMI INTEREST160000 Rs. 1,529.0 1066.666666667
Rs. 159,537.62 Rs. 1,529.0 1063.5815555
Rs. 159,072.16 Rs. 1,529.0 1060.810939
Rs. 158,603.60 Rs. 1,529.0 1057.35736079
Rs. 158,131.92 Rs. 1,529.0 105.21277282
Rs. 157,657.09 Rs. 1,529.0 1051.07235739
Rs. 157,179.09 Rs. 1,529.0 107.860595078
Rs. 156,697.91 Rs. 1,529.0 10.65271015
Rs. 156,213.52 Rs. 1,529.0 101.2339313
Rs. 155,725.90 Rs. 1,529.0 1038.17260009
Rs. 155,235.03 Rs. 1,529.0 103.90016871
Rs. 15,70.88 Rs. 1,529.0 1031.605880935
Rs. 15,23. Rs. 1,529.0 1028.28963122
Rs. 153,72.69 Rs. 1,529.0 102.951273217
Rs. 153,238.60 Rs. 1,529.0 1021.59065972
Rs. 152,731.15 Rs. 1,529.0 1018.20761636
Rs. 152,220.31 Rs. 1,529.0 101.80207037
Rs. 151,706.07 Rs. 1,529.0 1011.37379525
Rs. 151,188.0 Rs. 1,529.0 1007.92266986
Rs. 150,667.28 Rs. 1,529.0 100.8527186
Rs. 150,12.68 Rs. 1,529.0 1000.95122868
-
8/20/2019 Arijit Koley's Group of Finance
86/216
Rs. 19,61.59 Rs. 1,529.0 997.306126
Rs. 19,082.98 Rs. 1,529.0 993.8865296212
Rs. 18,57.82 Rs. 1,529.0 990.3188175859
Rs. 18,009.10 Rs. 1,529.0 986.7273208036
Rs. 17,66.78 Rs. 1,529.0 983.111880709
Rs. 16,920.85 Rs. 1,529.0 979.723376813
Rs. 16,371.28 Rs. 1,529.0 975.808531033
Rs. 15,818.0 Rs. 1,529.0 972.120299007
Rs. 15,261.12 Rs. 1,529.0 968.07787675
Rs. 1,700.9 Rs. 1,529.0 96.6699063931
Rs. 1,136.11 Rs. 1,529.0 960.907168695Rs. 13,567.98 Rs. 1,529.0 957.11980825
Rs. 12,996.05 Rs. 1,529.0 953.3070208102
Rs. 12,20.32 Rs. 1,529.0 99.687787161
Rs. 11,80.7 Rs. 1,529.0 95.6098313
Rs. 11,257.30 Rs. 1,529.0 91.715359097
Rs. 10,669.98 Rs. 1,529.0 937.7998392585
Rs. 10,078.73 Rs. 1,529.0 933.85821595
Rs. 139,83.55 Rs. 1,529.0 929.8903151609
Rs. 138,88.39 Rs. 1,529.0 925.8959616958
Rs. 138,281.25 Rs. 1,529.0 921.879792075
Rs. 137,67.08 Rs. 1,529.0 917.827190169
Rs. 137,062.86 Rs. 1,529.0 913.75215871
Rs. 136,7.57 Rs. 1,529.0 909.65076106
Rs. 135,828.18 Rs. 1,529.0 905.5211906872
Rs. 135,20.66 Rs. 1,529.0 901.363763922
Rs. 13,576.98 Rs. 1,529.0 897.179850002
Rs. 133,95.11 Rs. 1,529.0 892.967267691
Rs. 133,309.0 Rs. 1,529.0 888.726920718
Rs. 132,668.72 Rs. 1,529.0 88.58162
Rs. 132,02.1 Rs. 1,529.0 880.1609100179
Rs. 131,375.25 Rs. 1,529.0 875.8350271852
-
8/20/2019 Arijit Koley's Group of Finance
87/216
Rs. 130,722.05 Rs. 1,529.0 871.803051336
Rs. 130,06.8 Rs. 1,529.0 867.0965516016
Rs. 129,02.5 Rs. 1,529.0 862.683573061
Rs. 128,736.18 Rs. 1,529.0 858.21176335
Rs. 128,065.37 Rs. 1,529.0 853.7691602316
Rs. 127,390.10 Rs. 1,529.0 89.267332003
Rs. 126,710.32 Rs. 1,529.0 8.73592383
Rs. 126,026.02 Rs. 1,529.0 80.17300998
Rs. 125,337.15 Rs. 1,529.0 835.58097133
Rs. 12,63.68 Rs. 1,529.0 830.957891729
Rs. 123,95.60 Rs. 1,529.0 826.303988773Rs. 123,22.86 Rs. 1,529.0 821.6190597999
Rs. 122,535.3 Rs. 1,529.0 816.9028979657
Rs. 121,823.29 Rs. 1,529.0 812.1552950527
Rs. 121,106.1 Rs. 1,529.0 807.37601535
Rs. 120,38.7 Rs. 1,529.0 802.569261636
Rs. 119,658.26 Rs. 1,529.0 797.7217367719
Rs. 118,926.9 Rs. 1,529.0 792.86259508
Rs. 118,190.7 Rs. 1,529.0 787.938278977
Rs. 117,9.6 Rs. 1,529.0 782.99757857
Rs. 116,703.59 Rs. 1,529.0 778.023901988
Rs. 115,952.57 Rs. 1,529.0 773.01712339
Rs. 115,196.55 Rs. 1,529.0 767.9769696293
Rs. 11,35.8 Rs. 1,529.0 762.9031938606
Rs. 113,669.3 Rs. 1,529.0 757.7955929201
Rs. 112,898.09 Rs. 1,529.0 752.653913067
Rs. 112,121.70 Rs. 1,529.0 77.780120159
Rs. 111,30.1 Rs. 1,529.0 72.2675765299
Rs. 110,553.36 Rs. 1,529.0 737.02208072
Rs. 109,761.3 Rs. 1,529.0 731.722652731
Rs. 108,96.0 Rs. 1,529.0 726.26928087
Rs. 108,161.2 Rs. 1,529.0 721.07618712
-
8/20/2019 Arijit Koley's Group of Finance
88/216
Rs. 107,353.6 Rs. 1,529.0 715.6897008333
Rs. 106,50.10 Rs. 1,529.0 710.267332727
Rs. 105,721.33 Rs. 1,529.0 70.8088366616
Rs. 10,897.09 Rs. 1,529.0 699.313900065
Rs. 10,067.36 Rs. 1,529.0 693.78210707
Rs. 103,232.10 Rs. 1,529.0 688.2100556
Rs. 102,391.27 Rs. 1,529.0 682.608756763
Rs. 101,5.8 Rs. 1,529.0 676.965576617
Rs. 100,692.76 Rs. 1,529.0 671.2850582259
Rs. 99,835.00 Rs. 1,529.0 665.566669715
Rs. 98,971.52 Rs. 1,529.0 659.8101586131Rs. 98,102.29 Rs. 1,529.0 65.015270771
Rs. 97,227.26 Rs. 1,529.0 68.181750333
Rs. 96,36.0 Rs. 1,529.0 62.309339779
Rs. 95,59.67 Rs. 1,529.0 636.3977798117
Rs. 9,567.02 Rs. 1,529.0 630.68093
Rs. 93,668.2 Rs. 1,529.0 62.56165911
Rs. 92,763.8 Rs. 1,529.0 618.2558815
Rs. 91,853.22 Rs. 1,529.0 612.357998137
Rs. 90,936.53 Rs. 1,529.0 606.2352913
Rs. 90,013.73 Rs. 1,529.0 600.09152995
Rs. 89,08.78 Rs. 1,529.0 593.898532362
Rs. 88,19.6 Rs. 1,529.0 587.662336782
Rs. 87,208.26 Rs. 1,529.0 581.3883730032
Rs. 86,260.60 Rs. 1,529.0 575.070673257
Rs. 85,306.63 Rs. 1,529.0 568.7108555126
Rs. 8,36.30 Rs. 1,529.0 562.3086389831
Rs. 83,379.56 Rs. 1,529.0 555.863710102
Rs. 82,06.38 Rs. 1,529.0 59.3758770507
Rs. 81,26.71 Rs. 1,529.0 52.8760668
Rs. 80,0.52 Rs. 1,529.0 536.2701035031
Rs. 79,7.7 Rs. 1,529.0 529.6516152936
-
8/20/2019 Arijit Koley's Group of Finance
89/216
-
8/20/2019 Arijit Koley's Group of Finance
90/216
Rs. 2,695.01 Rs. 1,529.0 28.633316651
Rs. 1,50.60 Rs. 1,529.0 276.337365633
Rs. 0,197.90 Rs. 1,529.0 267.985992518
Rs. 38,936.8 Rs. 1,529.0 259.578935653
Rs. 37,667.38 Rs. 1,529.0 251.115876229
Rs. 36,389.5 Rs. 1,529.0 22.596331009
Rs. 35,103.00 Rs. 1,529.0 23.0200176816
Rs. 33,807.98 Rs. 1,529.0 225.3865289
Rs. 32,50.32 Rs. 1,529.0 216.69583526
Rs. 31,191.97 Rs. 1,529.0 207.9697850
Rs. 29,870.88 Rs. 1,529.0 199.1391856032Rs. 28,50.97 Rs. 1,529.0 190.273157911
Rs. 27,202.20 Rs. 1,529.0 181.38023278
Rs. 25,85.51 Rs. 1,529.0 172.3633880178
Rs. 2,97.83 Rs. 1,529.0 163.318855038
Rs. 23,132.10 Rs. 1,529.0 15.210251725
Rs. 21,757.27 Rs. 1,529.0 15.089608
Rs. 20,373.28 Rs. 1,529.0 135.82186182
Rs. 18,980.06 Rs. 1,529.0 126.533721059
Rs. 17,577.55 Rs. 1,529.0 117.1836569533
Rs. 16,165.69 Rs. 1,529.0 107.7712591002
Rs. 1,7.2 Rs. 1,529.0 98.296111928
Rs. 13,313.67 Rs. 1,529.0 88.757797108
Rs. 11,873.38 Rs. 1,529.0 79.1558935225
Rs. 10,23.50 Rs. 1,529.0 69.89977265
Rs. 8,963.9 Rs. 1,529.0 59.7596215286
Rs. 7,9.66 Rs. 1,529.0 9.963967726
Rs. 6,015.58 Rs. 1,529.0 0.1038705182
Rs. ,526.6 Rs. 1,529.0 30.177607221
Rs. 3,027.78 Rs. 1,529.0 20.1851692388
Rs. 1,518.92 Rs. 1,529.0 10.126118008
OTAL INTEREST PAID 115227.8002871
-
8/20/2019 Arijit Koley's Group of Finance
91/216
-
8/20/2019 Arijit Koley's Group of Finance
92/216
-
8/20/2019 Arijit Koley's Group of Finance
93/216
-
8/20/2019 Arijit Koley's Group of Finance
94/216
-
8/20/2019 Arijit Koley's Group of Finance
95/216
-
8/20/2019 Arijit Koley's Group of Finance
96/216
-
8/20/2019 Arijit Koley's Group of Finance
97/216
200000
8.00%
15
160000
Rs. 1,529.0
PRINCIPAL OUSTANDINGRs. 62.38 Rs. 159,537.62
Rs. 65.6 Rs. 159,072.16
Rs. 68.56 Rs. 158,603.60
Rs. 71.69 Rs. 158,131.92
Rs. 7.83 Rs. 157,657.09
Rs. 78.00 Rs. 157,179.09
Rs. 81.18 Rs. 156,697.91
Rs. 8.39 Rs. 156,213.52
Rs. 87.62 Rs. 155,725.90
Rs. 90.87 Rs. 155,235.03
Rs. 9.1 Rs. 15,70.88
Rs. 97. Rs. 15,23.
Rs. 500.75 Rs. 153,72.69
Rs. 50.09 Rs. 153,238.60
Rs. 507.5 Rs. 152,731.15
Rs. 510.8 Rs. 152,220.31
Rs. 51.2 Rs. 151,706.07
Rs. 517.67 Rs. 151,188.0
Rs. 521.12 Rs. 150,667.28
Rs. 52.59 Rs. 150,12.68
Rs. 528.09 Rs. 19,61.59
-
8/20/2019 Arijit Koley's Group of Finance
98/216
Rs. 531.61 Rs. 19,082.98
Rs. 535.16 Rs. 18,57.82
Rs. 538.72 Rs. 18,009.10
Rs. 52.32 Rs. 17,66.78
Rs. 55.93 Rs. 16,920.85
Rs. 59.57 Rs. 16,371.28
Rs. 553.23 Rs. 15,818.0
Rs. 556.92 Rs. 15,261.12
Rs. 560.6 Rs. 1,700.9
Rs. 56.37 Rs. 1,136.11
Rs. 568.1 Rs. 13,567.98Rs. 571.92 Rs. 12,996.05
Rs. 575.7 Rs. 12,20.32
Rs. 579.57 Rs. 11,80.7
Rs. 583. Rs. 11,257.30
Rs. 587.33 Rs. 10,669.98
Rs. 591.2 Rs. 10,078.73
Rs. 595.19 Rs. 139,83.55
Rs. 599.15 Rs. 138,88.39
Rs. 603.15 Rs. 138,281.25
Rs. 607.17 Rs. 137,67.08
Rs. 611.22 Rs. 137,062.86
Rs. 615.29 Rs. 136,7.57
Rs. 619.39 Rs. 135,828.18
Rs. 623.52 Rs. 135,20.66
Rs. 627.68 Rs. 13,576.98
Rs. 631.86 Rs. 133,95.11
Rs. 636.08 Rs. 133,309.0
Rs. 60.32 Rs. 132,668.72
Rs. 6.59 Rs. 132,02.1
Rs. 68.88 Rs. 131,375.25
Rs. 653.21 Rs. 130,722.05
-
8/20/2019 Arijit Koley's Group of Finance
99/216
Rs. 657.56 Rs. 130,06.8
Rs. 661.95 Rs. 129,02.5
Rs. 666.36 Rs. 128,736.18
Rs. 670.80 Rs. 128,065.37
Rs. 675.27 Rs. 127,390.10
Rs. 679.78 Rs. 126,710.32
Rs. 68.31 Rs. 126,026.02
Rs. 688.87 Rs. 125,337.15
Rs. 693.6 Rs. 12,63.68
Rs. 698.09 Rs. 123,95.60
Rs. 702.7 Rs. 123,22.86Rs. 707.2 Rs. 122,535.3
Rs. 712.1 Rs. 121,823.29
Rs. 716.89 Rs. 121,106.1
Rs. 721.67 Rs. 120,38.7
Rs. 726.8 Rs. 119,658.26
Rs. 731.32 Rs. 118,926.9
Rs. 736.20 Rs. 118,190.7
Rs. 71.11 Rs. 117,9.6
Rs. 76.05 Rs. 116,703.59
Rs. 751.02 Rs. 115,952.57
Rs. 756.03 Rs. 115,196.55
Rs. 761.07 Rs. 11,35.8
Rs. 766.1 Rs. 113,669.3
Rs. 771.25 Rs. 112,898.09
Rs. 776.39 Rs. 112,121.70
Rs. 781.57 Rs. 111,30.1
Rs. 786.78 Rs. 110,553.36
Rs. 792.02 Rs. 109,761.3
Rs. 797.30 Rs. 108,96.0
Rs. 802.62 Rs. 108,161.2
Rs. 807.97 Rs. 107,353.6
-
8/20/2019 Arijit Koley's Group of Finance
100/216
Rs. 813.35 Rs. 106,50.10
Rs. 818.78 Rs. 105,721.33
Rs. 82.23 Rs. 10,897.09
Rs. 829.73 Rs. 10,067.36
Rs. 835.26 Rs. 103,232.10
Rs. 80.83 Rs. 102,391.27
Rs. 86.3 Rs. 101,5.8
Rs. 852.08 Rs. 100,692.76
Rs. 857.76 Rs. 99,835.00
Rs. 863.8 Rs. 98,971.52
Rs. 869.23 Rs. 98,102.29Rs. 875.03 Rs. 97,227.26
Rs. 880.86 Rs. 96,36.0
Rs. 886.73 Rs. 95,59.67
Rs. 892.65 Rs. 9,567.02
Rs. 898.60 Rs. 93,668.2
Rs. 90.59 Rs. 92,763.8
Rs. 910.62 Rs. 91,853.22
Rs. 916.69 Rs. 90,936.53
Rs. 922.80 Rs. 90,013.73
Rs. 928.95 Rs. 89,08.78
Rs. 935.1 Rs. 88,19.6
Rs. 91.38 Rs. 87,208.26
Rs. 97.65 Rs. 86,260.60
Rs. 953.97 Rs. 85,306.63
Rs. 960.33 Rs. 8,36.30
Rs. 966.73 Rs. 83,379.56
Rs. 973.18 Rs. 82,06.38
Rs. 979.67 Rs. 81,26.71
Rs. 986.20 Rs. 80,0.52
Rs. 992.77 Rs. 79,7.7
Rs. 999.39 Rs. 78,8.35
-
8/20/2019 Arijit Koley's Group of Finance
101/216
Rs. 1,006.05 Rs. 77,2.30
Rs. 1,012.76 Rs. 76,29.53
Rs. 1,019.51 Rs. 75,10.02
Rs. 1,026.31 Rs. 7,383.71
Rs. 1,033.15 Rs. 73,350.56
Rs. 1,00.0 Rs. 72,310.52
Rs. 1,06.97 Rs. 71,263.55
Rs. 1,053.95 Rs. 70,209.59
Rs. 1,060.98 Rs. 69,18.61
Rs. 1,068.05 Rs. 68,080.56
Rs. 1,075.17 Rs. 67,005.39Rs. 1,082.3 Rs. 65,923.05
Rs. 1,089.56 Rs. 6,833.9
Rs. 1,096.82 Rs. 63,736.67
Rs. 1,10.13 Rs. 62,632.5
Rs. 1,111.9 Rs. 61,521.05
Rs. 1,118.90 Rs. 60,02.1
Rs. 1,126.36 Rs. 59,275.78
Rs. 1,133.87 Rs. 58,11.91
Rs. 1,11.3 Rs. 57,000.8
Rs. 1,19.0 Rs. 55,851.
Rs. 1,156.70 Rs. 5,69.7
Rs. 1,16.1 Rs. 53,530.33
Rs. 1,172.17 Rs. 52,358.15
Rs. 1,179.99 Rs. 51,178.16
Rs. 1,187.86 Rs. 9,990.31
Rs. 1,195.77 Rs. 8,79.53
Rs. 1,203.75 Rs. 7,590.79
Rs. 1,211.77 Rs. 6,379.02
Rs. 1,219.85 Rs. 5,159.17
Rs. 1,227.98 Rs. 3,931.18
Rs. 1,236.17 Rs. 2,695.01
-
8/20/2019 Arijit Koley's Group of Finance
102/216
Rs. 1,2.1 Rs. 1,50.60
Rs. 1,252.71 Rs. 0,197.90
Rs. 1,261.06 Rs. 38,936.8
Rs. 1,269.6 Rs. 37,667.38
Rs. 1,277.93 Rs. 36,389.5
Rs. 1,286.5 Rs. 35,103.00
Rs. 1,295.02 Rs. 33,807.98
Rs. 1,303.66 Rs. 32,50.32
Rs. 1,312.35 Rs. 31,191.97
Rs. 1,321.10 Rs. 29,870.88
Rs. 1,329.90 Rs. 28,50.97Rs. 1,338.77 Rs. 27,202.20
Rs. 1,37.70 Rs. 25,85.51
Rs. 1,356.68 Rs. 2,97.83
Rs. 1,365.72 Rs. 23,132.10
Rs. 1,37.83 Rs. 21,757.27
Rs. 1,383.99 Rs. 20,373.28
Rs. 1,393.22 Rs. 18,980.06
Rs. 1,02.51 Rs. 17,577.55
Rs. 1,11.86 Rs. 16,165.69
Rs. 1,21.27 Rs. 1,7.2
Rs. 1,30.75 Rs. 13,313.67
Rs. 1,0.29 Rs. 11,873.38
Rs. 1,9.89 Rs. 10,23.50
Rs. 1,59.55 Rs. 8,963.9
Rs. 1,69.28 Rs. 7,9.66
Rs. 1,79.08 Rs. 6,015.58
Rs. 1,88.9 Rs. ,526.6
Rs. 1,98.87 Rs. 3,027.78
Rs. 1,508.86 Rs. 1,518.92
Rs. 1,518.92 Rs. !0.00
-
8/20/2019 Arijit Koley's Group of Finance
103/216
-
8/20/2019 Arijit Koley's Group of Finance
104/216
-
8/20/2019 Arijit Koley's Group of Finance
105/216
-
8/20/2019 Arijit Koley's Group of Finance
106/216
-
8/20/2019 Arijit Koley's Group of Finance
107/216
-
8/20/2019 Arijit Koley's Group of Finance
108/216
-
8/20/2019 Arijit Koley's Group of Finance
109/216
PURCHASE PRICE OF THE HOUSE 200000
RATE OF INTEREST 8.75%
TENURE 30
LOAN AMOUNT 160000
MONTHLY MORTGAGE PAYEMENT Rs. 1,258.72
LOAN AMORTIZATION SCHEDULE
END OF PERIOD OPENING
1 160000
2 159,907.95
3 159,815.22
159,721.82
5 159,627.7
6 159,532.97
7 159,37.51
8 159,31.35
9 159,2.50
10 159,16.93
11 159,08.66
12 158,99.67
13 158,89.96
1 158,79.5215 158,68.3
16 158,56.3
17 158,3.78
18 158,30.38
19 158,236.23
20 158,131.31
21 158,025.6322 157,919.18
-
8/20/2019 Arijit Koley's Group of Finance
110/216
23 157,811.95
2 157,703.95
25 157,595.15
26 157,85.56
27 157,375.17
28 157,263.98
29 157,151.97
30 157,039.15
31 156,925.51
32 156,811.0
33 156,695.73
3 156,579.58
35 156,62.59
36 156,3.7
37 156,226.03
38 156,106.6
39 155,986.02
0 155,86.69
1 155,72.9
2 155,619.39
3 155,95.39
155,370.9
5 155,2.68
6 155,117.95
7 15,990.308 15,861.72
9 15,732.20
50 15,601.73
51 15,70.32
52 15,337.9
53 15,20.60
5 15,070.2955 153,935.00
-
8/20/2019 Arijit Koley's Group of Finance
111/216
56 153,798.72
57 153,661.5
58 153,523.18
59 153,383.90
60 153,23.60
TOTAL INTERST PAID UP
-
8/20/2019 Arijit Koley's Group of Finance
112/216
-
8/20/2019 Arijit Koley's Group of Finance
113/216
-
8/20/2019 Arijit Koley's Group of Finance
114/216
-
8/20/2019 Arijit Koley's Group of Finance
115/216
-
8/20/2019 Arijit Koley's Group of Finance
116/216
-
8/20/2019 Arijit Koley's Group of Finance
117/216
-
8/20/2019 Arijit Koley's Group of Finance
118/216
-
8/20/2019 Arijit Koley's Group of Finance
119/216
-
8/20/2019 Arijit Koley's Group of Finance
120/216
COMPARISON OF TOTAL INTERST OF
-
8/20/2019 Arijit Koley's Group of Finance
121/216
EMI INTEREST
Rs. 1,258.72 1166.67
Rs. 1,258.72 1166.00
Rs. 1,258.72 1165.32
Rs. 1,258.72 116.6
Rs. 1,258.72 1163.95
Rs. 1,258.72 1163.26
Rs. 1,258.72 1162.57
Rs. 1,258.72 1161.86
Rs. 1,258.72 1161.16
Rs. 1,258.72 1160.5
Rs. 1,258.72 1159.73
Rs. 1,258.72 1159.01
Rs. 1,258.72 1158.28
Rs. 1,258.72 1157.55Rs. 1,258.72 1156.81
Rs. 1,258.72 1156.07
Rs. 1,258.72 1155.32
Rs. 1,258.72 115.57
Rs. 1,258.72 1153.81
Rs. 1,258.72 1153.0
Rs. 1,258.72 1152.27Rs. 1,258.72 1151.9
-
8/20/2019 Arijit Koley's Group of Finance
122/216
Rs. 1,258.72 1150.71
Rs. 1,258.72 119.92
Rs. 1,258.72 119.13
Rs. 1,258.72 118.33
Rs. 1,258.72 117.53
Rs. 1,258.72 116.72
Rs. 1,258.72 115.90
Rs. 1,258.72 115.08
Rs. 1,258.72 11.25
Rs. 1,258.72 113.1
Rs. 1,258.72 112.57
Rs. 1,258.72 111.73
Rs. 1,258.72 110.87
Rs. 1,258.72 110.01
Rs. 1,258.72 1139.15
Rs. 1,258.72 1138.28
Rs. 1,258.72 1137.0
Rs. 1,258.72 1136.51
Rs. 1,258.72 1135.62
Rs. 1,258.72 113.72
Rs. 1,258.72 1133.82
Rs. 1,258.72 1132.91
Rs. 1,258.72 1131.99
Rs. 1,258.72 1131.07
Rs. 1,258.72 1130.1Rs. 1,258.72 1129.20
Rs. 1,258.72 1128.26
Rs. 1,258.72 1127.30
Rs. 1,258.72 1126.35
Rs. 1,258.72 1125.38
Rs. 1,258.72 112.1
Rs. 1,258.72 1123.3Rs. 1,258.72 1122.
-
8/20/2019 Arijit Koley's Group of Finance
123/216
Rs. 1,258.72 1121.5
Rs. 1,258.72 1120.5
Rs. 1,258.72 1119.
Rs. 1,258.72 1118.2
Rs. 1,258.72 1117.0
O 5YRS 68625.52
30#R LOAN
15#R LOAN
DIFFERNCE IN INTEREST
-
8/20/2019 Arijit Koley's Group of Finance
124/216
-
8/20/2019 Arijit Koley's Group of Finance
125/216
-
8/20/2019 Arijit Koley's Group of Finance
126/216
-
8/20/2019 Arijit Koley's Group of Finance
127/216
-
8/20/2019 Arijit Koley's Group of Finance
128/216
-
8/20/2019 Arijit Koley's Group of Finance
129/216
-
8/20/2019 Arijit Koley's Group of Finance
130/216
-
8/20/2019 Arijit Koley's Group of Finance
131/216
-
8/20/2019 Arijit Koley's Group of Finance
132/216
OTH THE SCHEMES
-
8/20/2019 Arijit Koley's Group of Finance
133/216
PRINCIPAL OUSTANDING
92.05 159907.95
92.73 159815.22
93.0 159721.82
9.08 159627.7
9.77 159532.97
95.6 15937.51
96.16 15931.35
96.86 1592.50
97.56 15916.93
98.27 15908.66
98.99 15899.67
99.71 15889.96
100. 15879.52
101.17 15868.3101.91 15856.3
102.65 1583.78
103.0 15830.38
10.16 158236.23
10.91 158131.31
105.68 158025.63
106.5 157919.18107.23 157811.95
-
8/20/2019 Arijit Koley's Group of Finance
134/216
108.01 157703.95
108.80 157595.15
109.59 15785.56
110.39 157375.17
111.19 157263.98
112.00 157151.97
112.82 157039.15
113.6 156925.51
11.7 156811.0
115.31 156695.73
116.15 156579.58
116.99 15662.59
117.85 1563.7
118.71 156226.03
119.57 156106.6
120. 155986.02
121.32 15586.69
122.21 15572.9
123.10 155619.39
12.00 15595.39
12.90 155370.9
125.81 1552.68
126.73 155117.95
127.65 15990.30
128.58 15861.72129.52 15732.20
130.7 15601.73
131.2 1570.32
132.37 15337.9
133.3 1520.60
13.31 15070.29
135.29 153935.00136.28 153798.72
-
8/20/2019 Arijit Koley's Group of Finance
135/216
137.27 153661.5
138.27 153523.18
139.28 153383.90
10.30 15323.60
11.32 153102.28
TOTAL INTEREST PAID TA$ RATE TA$ SHELTER
68625.52 0.30 20587.65558
57768.62 0.30 17330.5883
10856.90 3257.07077
-
8/20/2019 Arijit Koley's Group of Finance
136/216
-
8/20/2019 Arijit Koley's Group of Finance
137/216
-
8/20/2019 Arijit Koley's Group
