Housing Loan Breakup
of 30
-
Upload
srinivas-maddi -
Category
Documents
-
view
221 -
download
0
Transcript of Housing Loan Breakup
-
7/30/2019 Housing Loan Breakup
1/30
Loan Amortization Schedule
Month EMI Interest Principle Loan Outstanding
10.00% 240 1 28951 25000 3951 2996049
10.00% 240 2 28951 24967 3984 2992066
10.00% 240 3 28951 24934 4017 2988049
10.00% 240 4 28951 24900 4050 2983999
10.00% 240 5 28951 24867 4084 2979915
10.00% 240 6 28951 24833 4118 2975797
10.00% 240 7 28951 24798 4152 2971644
10.00% 240 8 28951 24764 4187 2967457
10.00% 240 9 28951 24729 4222 2963236
10.00% 240 10 28951 24694 4257 2958979
10.00% 240 11 28951 24658 4292 2954686
10.00% 240 12 28951 24622 4328 2950358
10.00% 240 13 28951 24586 4364 2945994
10.00% 240 14 28951 24550 4401 2941593
10.00% 240 15 28951 24513 4437 2937155
10.00% 240 16 28951 24476 4474 2932681
10.00% 240 17 28951 24439 4512 2928169
10.00% 240 18 28951 24401 4549 292362010.00% 240 19 28951 24364 4587 2919033
10.00% 240 20 28951 24325 4625 2914408
10.00% 240 21 28951 24287 4664 2909744
10.00% 240 22 28951 24248 4703 2905041
10.00% 240 23 28951 24209 4742 2900299
10.00% 240 24 28951 24169 4781 2895518
10.00% 240 25 28951 24129 4821 2890696
10.00% 240 26 28951 24089 4862 2885835
10.00% 240 27 28951 24049 4902 2880933
10.00% 240 28 28951 24008 4943 2875990
10.00% 240 29 28951 23967 4984 287100610.00% 240 30 28951 23925 5026 2865980
10.00% 240 31 28951 23883 5067 2860913
10.00% 240 32 28951 23841 5110 2855803
10.00% 240 33 28951 23798 5152 2850651
10.00% 240 34 28951 23755 5195 2845455
10.00% 240 35 28951 23712 5239 2840217
10.00% 240 36 28951 23668 5282 2834935
10.00% 240 37 28951 23624 5326 2829608
Tenure (Months) 240
Interest 10.00%
Loan Amount 3000000
-
7/30/2019 Housing Loan Breakup
2/30
10.00% 240 38 28951 23580 5371 2824238
10.00% 240 39 28951 23535 5415 2818823
10.00% 240 40 28951 23490 5460 2813362
10.00% 240 41 28951 23445 5506 2807856
10.00% 240 42 28951 23399 5552 2802304
10.00% 240 43 28951 23353 5598 2796706
10.00% 240 44 28951 23306 5645 2791061
10.00% 240 45 28951 23259 5692 2785370
10.00% 240 46 28951 23211 5739 2779630
10.00% 240 47 28951 23164 5787 2773843
10.00% 240 48 28951 23115 5835 2768008
10.00% 240 49 28951 23067 5884 2762124
10.00% 240 50 28951 23018 5933 2756191
10.00% 240 51 28951 22968 5982 2750209
10.00% 240 52 28951 22918 6032 2744177
10.00% 240 53 28951 22868 6083 2738094
10.00% 240 54 28951 22817 6133 2731961
10.00% 240 55 28951 22766 6184 2725777
10.00% 240 56 28951 22715 6236 271954110.00% 240 57 28951 22663 6288 2713253
10.00% 240 58 28951 22610 6340 2706913
10.00% 240 59 28951 22558 6393 2700520
10.00% 240 60 28951 22504 6446 2694073
10.00% 240 61 28951 22451 6500 2687573
10.00% 240 62 28951 22396 6554 2681019
10.00% 240 63 28951 22342 6609 2674410
10.00% 240 64 28951 22287 6664 2667746
10.00% 240 65 28951 22231 6719 2661027
10.00% 240 66 28951 22175 6775 2654251
10.00% 240 67 28951 22119 6832 2647420
10.00% 240 68 28951 22062 6889 2640531
10.00% 240 69 28951 22004 6946 2633585
10.00% 240 70 28951 21947 7004 2626580
10.00% 240 71 28951 21888 7062 2619518
10.00% 240 72 28951 21829 7121 2612397
10.00% 240 73 28951 21770 7181 2605216
10.00% 240 74 28951 21710 7241 2597975
10.00% 240 75 28951 21650 7301 2590675
10.00% 240 76 28951 21589 7362 2583313
10.00% 240 77 28951 21528 7423 2575890
10.00% 240 78 28951 21466 7485 2568405
10.00% 240 79 28951 21403 7547 256085810.00% 240 80 28951 21340 7610 2553247
10.00% 240 81 28951 21277 7674 2545574
10.00% 240 82 28951 21213 7738 2537836
10.00% 240 83 28951 21149 7802 2530034
10.00% 240 84 28951 21084 7867 2522167
10.00% 240 85 28951 21018 7933 2514235
10.00% 240 86 28951 20952 7999 2506236
10.00% 240 87 28951 20885 8065 2498171
-
7/30/2019 Housing Loan Breakup
3/30
10.00% 240 88 28951 20818 8133 2490038
10.00% 240 89 28951 20750 8200 2481838
10.00% 240 90 28951 20682 8269 2473569
10.00% 240 91 28951 20613 8338 2465232
10.00% 240 92 28951 20544 8407 2456824
10.00% 240 93 28951 20474 8477 2448347
10.00% 240 94 28951 20403 8548 2439800
10.00% 240 95 28951 20332 8619 2431181
10.00% 240 96 28951 20260 8691 2422490
10.00% 240 97 28951 20187 8763 2413727
10.00% 240 98 28951 20114 8836 2404890
10.00% 240 99 28951 20041 8910 2395980
10.00% 240 100 28951 19967 8984 2386996
10.00% 240 101 28951 19892 9059 2377937
10.00% 240 102 28951 19816 9135 2368803
10.00% 240 103 28951 19740 9211 2359592
10.00% 240 104 28951 19663 9287 2350305
10.00% 240 105 28951 19586 9365 2340940
10.00% 240 106 28951 19508 9443 233149710.00% 240 107 28951 19429 9522 2321976
10.00% 240 108 28951 19350 9601 2312375
10.00% 240 109 28951 19270 9681 2302694
10.00% 240 110 28951 19189 9762 2292932
10.00% 240 111 28951 19108 9843 2283090
10.00% 240 112 28951 19026 9925 2273165
10.00% 240 113 28951 18943 10008 2263157
10.00% 240 114 28951 18860 10091 2253066
10.00% 240 115 28951 18776 10175 2242891
10.00% 240 116 28951 18691 10260 2232631
10.00% 240 117 28951 18605 10345 2222286
10.00% 240 118 28951 18519 10432 2211854
10.00% 240 119 28951 18432 10519 2201336
10.00% 240 120 28951 18344 10606 2190729
10.00% 240 121 28951 18256 10695 2180035
10.00% 240 122 28951 18167 10784 2169251
10.00% 240 123 28951 18077 10874 2158377
10.00% 240 124 28951 17986 10964 2147413
10.00% 240 125 28951 17895 11056 2136358
10.00% 240 126 28951 17803 11148 2125210
10.00% 240 127 28951 17710 11241 2113970
10.00% 240 128 28951 17616 11334 2102635
10.00% 240 129 28951 17522 11429 209120710.00% 240 130 28951 17427 11524 2079683
10.00% 240 131 28951 17331 11620 2068063
10.00% 240 132 28951 17234 11717 2056346
10.00% 240 133 28951 17136 11814 2044532
10.00% 240 134 28951 17038 11913 2032619
10.00% 240 135 28951 16938 12012 2020606
10.00% 240 136 28951 16838 12112 2008494
10.00% 240 137 28951 16737 12213 1996281
-
7/30/2019 Housing Loan Breakup
4/30
10.00% 240 138 28951 16636 12315 1983966
10.00% 240 139 28951 16533 12418 1971548
10.00% 240 140 28951 16430 12521 1959027
10.00% 240 141 28951 16325 12625 1946402
10.00% 240 142 28951 16220 12731 1933671
10.00% 240 143 28951 16114 12837 1920835
10.00% 240 144 28951 16007 12944 1907891
10.00% 240 145 28951 15899 13052 1894839
10.00% 240 146 28951 15790 13160 1881679
10.00% 240 147 28951 15681 13270 1868409
10.00% 240 148 28951 15570 13381 1855028
10.00% 240 149 28951 15459 13492 1841536
10.00% 240 150 28951 15346 13605 1827932
10.00% 240 151 28951 15233 13718 1814214
10.00% 240 152 28951 15118 13832 1800382
10.00% 240 153 28951 15003 13947 1786434
10.00% 240 154 28951 14887 14064 1772371
10.00% 240 155 28951 14770 14181 1758190
10.00% 240 156 28951 14652 14299 174389110.00% 240 157 28951 14532 14418 1729472
10.00% 240 158 28951 14412 14538 1714934
10.00% 240 159 28951 14291 14660 1700274
10.00% 240 160 28951 14169 14782 1685493
10.00% 240 161 28951 14046 14905 1670588
10.00% 240 162 28951 13922 15029 1655559
10.00% 240 163 28951 13796 15154 1640405
10.00% 240 164 28951 13670 15281 1625124
10.00% 240 165 28951 13543 15408 1609716
10.00% 240 166 28951 13414 15536 1594180
10.00% 240 167 28951 13285 15666 1578514
10.00% 240 168 28951 13154 15796 1562717
10.00% 240 169 28951 13023 15928 1546789
10.00% 240 170 28951 12890 16061 1530729
10.00% 240 171 28951 12756 16195 1514534
10.00% 240 172 28951 12621 16330 1498205
10.00% 240 173 28951 12485 16466 1481739
10.00% 240 174 28951 12348 16603 1465136
10.00% 240 175 28951 12209 16741 1448395
10.00% 240 176 28951 12070 16881 1431514
10.00% 240 177 28951 11929 17021 1414493
10.00% 240 178 28951 11787 17163 1397330
10.00% 240 179 28951 11644 17306 138002310.00% 240 180 28951 11500 17450 1362573
10.00% 240 181 28951 11355 17596 1344977
10.00% 240 182 28951 11208 17743 1327235
10.00% 240 183 28951 11060 17890 1309344
10.00% 240 184 28951 10911 18039 1291305
10.00% 240 185 28951 10761 18190 1273115
10.00% 240 186 28951 10609 18341 1254774
10.00% 240 187 28951 10456 18494 1236279
-
7/30/2019 Housing Loan Breakup
5/30
10.00% 240 188 28951 10302 18648 1217631
10.00% 240 189 28951 10147 18804 1198827
10.00% 240 190 28951 9990 18960 1179867
10.00% 240 191 28951 9832 19118 1160749
10.00% 240 192 28951 9673 19278 1141471
10.00% 240 193 28951 9512 19438 1122032
10.00% 240 194 28951 9350 19600 1102432
10.00% 240 195 28951 9187 19764 1082668
10.00% 240 196 28951 9022 19928 1062740
10.00% 240 197 28951 8856 20094 1042645
10.00% 240 198 28951 8689 20262 1022384
10.00% 240 199 28951 8520 20431 1001953
10.00% 240 200 28951 8350 20601 981352
10.00% 240 201 28951 8178 20773 960579
10.00% 240 202 28951 8005 20946 939633
10.00% 240 203 28951 7830 21120 918513
10.00% 240 204 28951 7654 21296 897216
10.00% 240 205 28951 7477 21474 875743
10.00% 240 206 28951 7298 21653 85409010.00% 240 207 28951 7117 21833 832257
10.00% 240 208 28951 6935 22015 810241
10.00% 240 209 28951 6752 22199 788043
10.00% 240 210 28951 6567 22384 765659
10.00% 240 211 28951 6380 22570 743089
10.00% 240 212 28951 6192 22758 720331
10.00% 240 213 28951 6003 22948 697383
10.00% 240 214 28951 5812 23139 674244
10.00% 240 215 28951 5619 23332 650912
10.00% 240 216 28951 5424 23526 627385
10.00% 240 217 28951 5228 23722 603663
10.00% 240 218 28951 5031 23920 579743
10.00% 240 219 28951 4831 24119 555623
10.00% 240 220 28951 4630 24320 531303
10.00% 240 221 28951 4428 24523 506780
10.00% 240 222 28951 4223 24727 482052
10.00% 240 223 28951 4017 24934 457119
10.00% 240 224 28951 3809 25141 431977
10.00% 240 225 28951 3600 25351 406627
10.00% 240 226 28951 3389 25562 381064
10.00% 240 227 28951 3176 25775 355289
10.00% 240 228 28951 2961 25990 329299
10.00% 240 229 28951 2744 26206 30309310.00% 240 230 28951 2526 26425 276668
10.00% 240 231 28951 2306 26645 250023
10.00% 240 232 28951 2084 26867 223156
10.00% 240 233 28951 1860 27091 196065
10.00% 240 234 28951 1634 27317 168748
10.00% 240 235 28951 1406 27544 141204
10.00% 240 236 28951 1177 27774 113430
10.00% 240 237 28951 945 28005 85424
-
7/30/2019 Housing Loan Breakup
6/30
10.00% 240 238 28951 712 28239 57185
10.00% 240 239 28951 477 28474 28711
10.00% 240 240 28951 239 28711 0
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 24010.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 24010.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
-
7/30/2019 Housing Loan Breakup
7/30
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
10.00% 240
-
7/30/2019 Housing Loan Breakup
8/30
Created by : www.jagoinvestor.com
0
5000
10000
15000
20000
25000
30000
35000
1 917
25
33
41
49
57
65
73
81
89
97
105
113
121
129
137
145
153
161
169
177
185
193
201
209
217
225
233
Interest Principle
-
7/30/2019 Housing Loan Breakup
9/30
-
7/30/2019 Housing Loan Breakup
10/30
-
7/30/2019 Housing Loan Breakup
11/30
-
7/30/2019 Housing Loan Breakup
12/30
-
7/30/2019 Housing Loan Breakup
13/30
-
7/30/2019 Housing Loan Breakup
14/30
-
7/30/2019 Housing Loan Breakup
15/30
-
7/30/2019 Housing Loan Breakup
16/30
Loan Amortization Schedule
Month EMI Interest Principle Loan Outstanding
10.00% 180 1 18268 14167 4102 1695898
10.00% 180 2 18268 14132 4136 1691763
10.00% 180 3 18268 14098 4170 1687592
10.00% 180 4 18268 14063 4205 1683387
10.00% 180 5 18268 14028 4240 1679147
10.00% 180 6 18268 13993 4275 1674872
10.00% 180 7 18268 13957 4311 1670561
10.00% 180 8 18268 13921 4347 1666214
10.00% 180 9 18268 13885 4383 1661831
10.00% 180 10 18268 13849 4420 1657411
10.00% 180 11 18268 13812 4457 1652954
10.00% 180 12 18268 13775 4494 1648461
10.00% 180 13 18268 13737 4531 1643930
10.00% 180 14 18268 13699 4569 1639361
10.00% 180 15 18268 13661 4607 1634754
10.00% 180 16 18268 13623 4645 1630109
10.00% 180 17 18268 13584 4684 1625424
10.00% 180 18 18268 13545 4723 162070110.00% 180 19 18268 13506 4762 1615939
10.00% 180 20 18268 13466 4802 1611137
10.00% 180 21 18268 13426 4842 1606295
10.00% 180 22 18268 13386 4882 1601412
10.00% 180 23 18268 13345 4923 1596489
10.00% 180 24 18268 13304 4964 1591525
10.00% 180 25 18268 13263 5006 1586519
10.00% 180 26 18268 13221 5047 1581472
10.00% 180 27 18268 13179 5089 1576383
10.00% 180 28 18268 13137 5132 1571251
10.00% 180 29 18268 13094 5175 156607610.00% 180 30 18268 13051 5218 1560859
10.00% 180 31 18268 13007 5261 1555597
10.00% 180 32 18268 12963 5305 1550293
10.00% 180 33 18268 12919 5349 1544943
10.00% 180 34 18268 12875 5394 1539550
10.00% 180 35 18268 12830 5439 1534111
10.00% 180 36 18268 12784 5484 1528627
10.00% 180 37 18268 12739 5530 1523097
180Tenure (Months)
Loan Amount
Interest
1700000
10.00%
-
7/30/2019 Housing Loan Breakup
17/30
10.00% 180 38 18268 12692 5576 1517521
10.00% 180 39 18268 12646 5622 1511899
10.00% 180 40 18268 12599 5669 1506230
10.00% 180 41 18268 12552 5716 1500514
10.00% 180 42 18268 12504 5764 1494750
10.00% 180 43 18268 12456 5812 1488937
10.00% 180 44 18268 12408 5860 1483077
10.00% 180 45 18268 12359 5909 1477168
10.00% 180 46 18268 12310 5959 1471209
10.00% 180 47 18268 12260 6008 1465201
10.00% 180 48 18268 12210 6058 1459143
10.00% 180 49 18268 12160 6109 1453034
10.00% 180 50 18268 12109 6160 1446874
10.00% 180 51 18268 12057 6211 1440663
10.00% 180 52 18268 12006 6263 1434400
10.00% 180 53 18268 11953 6315 1428085
10.00% 180 54 18268 11901 6368 1421718
10.00% 180 55 18268 11848 6421 1415297
10.00% 180 56 18268 11794 6474 140882310.00% 180 57 18268 11740 6528 1402295
10.00% 180 58 18268 11686 6582 1395713
10.00% 180 59 18268 11631 6637 1389075
10.00% 180 60 18268 11576 6693 1382383
10.00% 180 61 18268 11520 6748 1375634
10.00% 180 62 18268 11464 6805 1368829
10.00% 180 63 18268 11407 6861 1361968
10.00% 180 64 18268 11350 6919 1355049
10.00% 180 65 18268 11292 6976 1348073
10.00% 180 66 18268 11234 7034 1341039
10.00% 180 67 18268 11175 7093 1333946
10.00% 180 68 18268 11116 7152 1326794
10.00% 180 69 18268 11057 7212 1319582
10.00% 180 70 18268 10997 7272 1312310
10.00% 180 71 18268 10936 7332 1304978
10.00% 180 72 18268 10875 7393 1297585
10.00% 180 73 18268 10813 7455 1290130
10.00% 180 74 18268 10751 7517 1282612
10.00% 180 75 18268 10688 7580 1275033
10.00% 180 76 18268 10625 7643 1267389
10.00% 180 77 18268 10562 7707 1259683
10.00% 180 78 18268 10497 7771 1251912
10.00% 180 79 18268 10433 7836 124407610.00% 180 80 18268 10367 7901 1236175
10.00% 180 81 18268 10301 7967 1228208
10.00% 180 82 18268 10235 8033 1220175
10.00% 180 83 18268 10168 8100 1212075
10.00% 180 84 18268 10101 8168 1203907
10.00% 180 85 18268 10033 8236 1195672
10.00% 180 86 18268 9964 8304 1187367
10.00% 180 87 18268 9895 8374 1178994
-
7/30/2019 Housing Loan Breakup
18/30
10.00% 180 88 18268 9825 8443 1170550
10.00% 180 89 18268 9755 8514 1162037
10.00% 180 90 18268 9684 8585 1153452
10.00% 180 91 18268 9612 8656 1144796
10.00% 180 92 18268 9540 8728 1136067
10.00% 180 93 18268 9467 8801 1127266
10.00% 180 94 18268 9394 8874 1118392
10.00% 180 95 18268 9320 8948 1109444
10.00% 180 96 18268 9245 9023 1100421
10.00% 180 97 18268 9170 9098 1091323
10.00% 180 98 18268 9094 9174 1082149
10.00% 180 99 18268 9018 9250 1072898
10.00% 180 100 18268 8941 9327 1063571
10.00% 180 101 18268 8863 9405 1054166
10.00% 180 102 18268 8785 9484 1044682
10.00% 180 103 18268 8706 9563 1035119
10.00% 180 104 18268 8626 9642 1025477
10.00% 180 105 18268 8546 9723 1015755
10.00% 180 106 18268 8465 9804 100595110.00% 180 107 18268 8383 9885 996065
10.00% 180 108 18268 8301 9968 986098
10.00% 180 109 18268 8217 10051 976047
10.00% 180 110 18268 8134 10135 965912
10.00% 180 111 18268 8049 10219 955693
10.00% 180 112 18268 7964 10304 945389
10.00% 180 113 18268 7878 10390 934999
10.00% 180 114 18268 7792 10477 924523
10.00% 180 115 18268 7704 10564 913959
10.00% 180 116 18268 7616 10652 903307
10.00% 180 117 18268 7528 10741 892566
10.00% 180 118 18268 7438 10830 881736
10.00% 180 119 18268 7348 10920 870815
10.00% 180 120 18268 7257 11011 859804
10.00% 180 121 18268 7165 11103 848700
10.00% 180 122 18268 7073 11196 837505
10.00% 180 123 18268 6979 11289 826216
10.00% 180 124 18268 6885 11383 814832
10.00% 180 125 18268 6790 11478 803354
10.00% 180 126 18268 6695 11574 791781
10.00% 180 127 18268 6598 11670 780111
10.00% 180 128 18268 6501 11767 768343
10.00% 180 129 18268 6403 11865 75647810.00% 180 130 18268 6304 11964 744513
10.00% 180 131 18268 6204 12064 732449
10.00% 180 132 18268 6104 12165 720285
10.00% 180 133 18268 6002 12266 708019
10.00% 180 134 18268 5900 12368 695651
10.00% 180 135 18268 5797 12471 683180
10.00% 180 136 18268 5693 12575 670605
10.00% 180 137 18268 5588 12680 657925
-
7/30/2019 Housing Loan Breakup
19/30
10.00% 180 138 18268 5483 12786 645139
10.00% 180 139 18268 5376 12892 632247
10.00% 180 140 18268 5269 13000 619247
10.00% 180 141 18268 5160 13108 606140
10.00% 180 142 18268 5051 13217 592922
10.00% 180 143 18268 4941 13327 579595
10.00% 180 144 18268 4830 13438 566157
10.00% 180 145 18268 4718 13550 552606
10.00% 180 146 18268 4605 13663 538943
10.00% 180 147 18268 4491 13777 525166
10.00% 180 148 18268 4376 13892 511274
10.00% 180 149 18268 4261 14008 497267
10.00% 180 150 18268 4144 14124 483142
10.00% 180 151 18268 4026 14242 468900
10.00% 180 152 18268 3908 14361 454539
10.00% 180 153 18268 3788 14480 440059
10.00% 180 154 18268 3667 14601 425458
10.00% 180 155 18268 3545 14723 410735
10.00% 180 156 18268 3423 14845 39588910.00% 180 157 18268 3299 14969 380920
10.00% 180 158 18268 3174 15094 365826
10.00% 180 159 18268 3049 15220 350606
10.00% 180 160 18268 2922 15347 335260
10.00% 180 161 18268 2794 15474 319785
10.00% 180 162 18268 2665 15603 304182
10.00% 180 163 18268 2535 15733 288449
10.00% 180 164 18268 2404 15865 272584
10.00% 180 165 18268 2272 15997 256587
10.00% 180 166 18268 2138 16130 240457
10.00% 180 167 18268 2004 16264 224193
10.00% 180 168 18268 1868 16400 207793
10.00% 180 169 18268 1732 16537 191256
10.00% 180 170 18268 1594 16674 174582
10.00% 180 171 18268 1455 16813 157768
10.00% 180 172 18268 1315 16954 140815
10.00% 180 173 18268 1173 17095 123720
10.00% 180 174 18268 1031 17237 106483
10.00% 180 175 18268 887 17381 89102
10.00% 180 176 18268 743 17526 71576
10.00% 180 177 18268 596 17672 53904
10.00% 180 178 18268 449 17819 36085
10.00% 180 179 18268 301 17968 1811710.00% 180 180 18268 151 18117 0
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
-
7/30/2019 Housing Loan Breakup
20/30
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 18010.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 18010.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
-
7/30/2019 Housing Loan Breakup
21/30
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 18010.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 18010.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
-
7/30/2019 Housing Loan Breakup
22/30
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
10.00% 180
-
7/30/2019 Housing Loan Breakup
23/30
Created by : www.jagoinvestor.com
0
2000
4000
6000
8000
10000
12000
14000
16000
18000
20000
1 917
25
33
41
49
57
65
73
81
89
97
105
113
121
129
137
145
153
161
169
177
185
193
201
209
217
225
233
Interest Principle
-
7/30/2019 Housing Loan Breakup
24/30
-
7/30/2019 Housing Loan Breakup
25/30
-
7/30/2019 Housing Loan Breakup
26/30
-
7/30/2019 Housing Loan Breakup
27/30
-
7/30/2019 Housing Loan Breakup
28/30
-
7/30/2019 Housing Loan Breakup
29/30
-
7/30/2019 Housing Loan Breakup
30/30
