Plot Size: 500
Plan: 2 (30%)
Payment Type
Due Date
Application Money
Principal Amount
Interest Amount
Total Due Amount
0.00%
200,000.00
0.00
200,000.00
0.00%
512,500.00
0.00
512,500.00
Instalment 01
18-21 July 2010 12.00%
103,968.75
99,810.00
203,778.75
Instalment 02
18-21 January 2011 12.00%
103,968.75
93,571.88
197,540.63
Instalment 03
18-21 July 2011 12.00%
103,968.75
87,333.75
191,302.50
Instalment 04
18-21 January 2012 12.00%
103,968.75
81,095.63
185,064.38
Instalment 05
18-21 July 2012 12.00%
103,968.75
74,857.50
178,826.25
Instalment 06
18-21 January 2013 12.00%
103,968.75
68,619.38
172,588.13
Instalment 07
18-21 July 2013 12.00%
103,968.75
62,381.25
166,350.00
Instalment 08
18-21 January 2014 12.00%
103,968.75
56,143.13
160,111.88
0.00%
83,125.00
0.00
83,125.00
18-21 July 2017 12.00%
103,968.75
49,905.00
153,873.75
Allotment Money
Zero Period Extra Comp 1 Instalment 09
---
Interest Rate
18-21 January 2010
Feb 2014 - Jan 2017 30-Apr-17
Extra Comp 2
30-Oct-17
0.00%
83,125.00
0.00
83,125.00
Instalment 10
18-21 January 2018 12.00%
103,968.75
43,666.88
147,635.63
Extra Comp 3
30-Apr-18
0.00%
83,125.00
0.00
83,125.00
18-21 July 2018 12.00%
103,968.75
37,428.75
141,397.50
Instalment 11 Extra Comp 4
30-Oct-18
0.00%
83,125.00
0.00
83,125.00
Instalment 12
18-21 January 2019 12.00%
103,968.75
31,190.63
135,159.38
Extra Comp 5
30-Apr-19
0.00%
83,125.00
0.00
83,125.00
18-21 July 2019 12.00%
103,968.75
24,952.50
128,921.25
Instalment 13 Extra Comp 6
30-Oct-19
0.00%
83,125.00
0.00
83,125.00
Instalment 14
18-21 January 2020 12.00%
103,968.75
18,714.38
122,683.13
Extra Comp 7
30-Apr-20
0.00%
83,125.00
0.00
83,125.00
18-21 July 2020 12.00%
103,968.75
12,476.25
116,445.00
Instalment 15 Extra Comp 8
30-Oct-20
0.00%
83,125.00
0.00
83,125.00
Instalment 16
18-21 January 2021 12.00%
103,968.75
6,238.13
110,206.88
Total
3,041,000.00 848,385.04 3,889,385.04