Easy Home Payment Detail PDF

Preview

Summary

Amortisation schedule...

Description

5/4/2020

Easy Home Payment Detail

Easy Home Payment Plan Summary Cost Price:

Rs. 5,000,000

Total Units

180

Customer Share:

Rs. 2,000,000

Unit Sale Price

Rs. 16,667

Bank Share:

Rs. 3,000,000

Monthly Rent Per Unit

Rs. 146

Profit Rate:

10.48%

Total Starting Rent

Rs. 26,200

Tenure in years:

10

Starting Month Payment

Rs. 42,867

Segment:

Salaried

Easy Home Category

Buyer (SMI)

Takaful Contribution Rate:

0.298%

Tentative Payment Schedule

0

3,000,000

180

1

26,200

16,667

745

43,612

2,983,333

179

2

26,054

16,667

741

43,462

2,966,667

178

3

25,909

16,667

737

43,312

2,950,000

177

4

25,763

16,667

733

43,163

2,933,333

176

5

25,618

16,667

728

43,013

2,916,667

175

6

25,472

16,667

724

42,863

2,900,000

174

7

25,327

16,667

720

42,714

2,883,333

173

8

25,181

16,667

716

42,564

2,866,667

172

9

25,036

16,667

712

42,414

2,850,000

171

10

24,890

16,667

708

42,264

2,833,333

170

11

24,744

16,667

704

42,115

2,816,667

169

12

24,599

16,667

699

41,965

2,800,000

168

13

24,453

16,667

695

41,815

2,783,333

167

14

24,308

16,667

691

41,666

2,766,667

166

https://www.meezanbank.com/easy-home-detail

1/6

5/4/2020

Easy Home Payment Detail

15

24,162

16,667

687

41,516

2,750,000

165

16

24,017

16,667

683

41,366

2,733,333

164

17

23,871

16,667

679

41,217

2,716,667

163

18

23,726

16,667

675

41,067

2,700,000

162

19

23,580

16,667

671

40,917

2,683,333

161

20

23,434

16,667

666

40,767

2,666,667

160

21

23,289

16,667

662

40,618

2,650,000

159

22

23,143

16,667

658

40,468

2,633,333

158

23

22,998

16,667

654

40,318

2,616,667

157

24

22,852

16,667

650

40,169

2,600,000

156

25

22,707

16,667

646

40,019

2,583,333

155

26

22,561

16,667

642

39,869

2,566,667

154

27

22,416

16,667

637

39,720

2,550,000

153

28

22,270

16,667

633

39,570

2,533,333

152

29

22,124

16,667

629

39,420

2,516,667

151

30

21,979

16,667

625

39,271

2,500,000

150

31

21,833

16,667

621

39,121

2,483,333

149

32

21,688

16,667

617

38,971

2,466,667

148

33

21,542

16,667

613

38,821

2,450,000

147

34

21,397

16,667

608

38,672

2,433,333

146

35

21,251

16,667

604

38,522

2,416,667

145

36

21,106

16,667

600

38,372

2,400,000

144

37

20,960

16,667

596

38,223

2,383,333

143

38

20,814

16,667

592

38,073

2,366,667

142

39

20,669

16,667

588

37,923

2,350,000

141

40

20,523

16,667

584

37,774

2,333,333

140

https://www.meezanbank.com/easy-home-detail

2/6

5/4/2020

Easy Home Payment Detail

41

20,378

16,667

579

37,624

2,316,667

139

42

20,232

16,667

575

37,474

2,300,000

138

43

20,087

16,667

571

37,325

2,283,333

137

44

19,941

16,667

567

37,175

2,266,667

136

45

19,796

16,667

563

37,025

2,250,000

135

46

19,650

16,667

559

36,875

2,233,333

134

47

19,504

16,667

555

36,726

2,216,667

133

48

19,359

16,667

550

36,576

2,200,000

132

49

19,213

16,667

546

36,426

2,183,333

131

50

19,068

16,667

542

36,277

2,166,667

130

51

18,922

16,667

538

36,127

2,150,000

129

52

18,777

16,667

534

35,977

2,133,333

128

53

18,631

16,667

530

35,828

2,116,667

127

54

18,486

16,667

526

35,678

2,100,000

126

55

18,340

16,667

522

35,528

2,083,333

125

56

18,194

16,667

517

35,378

2,066,667

124

57

18,049

16,667

513

35,229

2,050,000

123

58

17,903

16,667

509

35,079

2,033,333

122

59

17,758

16,667

505

34,929

2,016,667

121

60

17,612

16,667

501

34,780

2,000,000

120

61

17,467

33,333

497

51,297

1,966,667

118

62

17,176

33,333

488

50,997

1,933,333

116

63

16,884

33,333

480

50,698

1,900,000

114

64

16,593

33,333

472

50,399

1,866,667

112

65

16,302

33,333

464

50,099

1,833,333

110

66

16,011

33,333

455

49,800

1,800,000

108

https://www.meezanbank.com/easy-home-detail

3/6

5/4/2020

Easy Home Payment Detail

67

15,720

33,333

447

49,500

1,766,667

106

68

15,429

33,333

439

49,201

1,733,333

104

69

15,138

33,333

430

48,902

1,700,000

102

70

14,847

33,333

422

48,602

1,666,667

100

71

14,556

33,333

414

48,303

1,633,333

98

72

14,264

33,333

406

48,003

1,600,000

96

73

13,973

33,333

397

47,704

1,566,667

94

74

13,682

33,333

389

47,405

1,533,333

92

75

13,391

33,333

381

47,105

1,500,000

90

76

13,100

33,333

373

46,806

1,466,667

88

77

12,809

33,333

364

46,506

1,433,333

86

78

12,518

33,333

356

46,207

1,400,000

84

79

12,227

33,333

348

45,908

1,366,667

82

80

11,936

33,333

339

45,608

1,333,333

80

81

11,644

33,333

331

45,309

1,300,000

78

82

11,353

33,333

323

45,010

1,266,667

76

83

11,062

33,333

315

44,710

1,233,333

74

84

10,771

33,333

306

44,411

1,200,000

72

85

10,480

33,333

298

44,111

1,166,667

70

86

10,189

33,333

290

43,812

1,133,333

68

87

9,898

33,333

281

43,513

1,100,000

66

88

9,607

33,333

273

43,213

1,066,667

64

89

9,316

33,333

265

42,914

1,033,333

62

90

9,024

33,333

257

42,614

1,000,000

60

91

8,733

33,333

248

42,315

966,667

58

92

8,442

33,333

240

42,016

933,333

56

https://www.meezanbank.com/easy-home-detail

4/6

5/4/2020

Easy Home Payment Detail

93

8,151

33,333

232

41,716

900,000

54

94

7,860

33,333

224

41,417

866,667

52

95

7,569

33,333

215

41,117

833,333

50

96

7,278

33,333

207

40,818

800,000

48

97

6,987

33,333

199

40,519

766,667

46

98

6,696

33,333

190

40,219

733,333

44

99

6,404

33,333

182

39,920

700,000

42

100

6,113

33,333

174

39,621

666,667

40

101

5,822

33,333

166

39,321

633,333

38

102

5,531

33,333

157

39,022

600,000

36

103

5,240

33,333

149

38,722

566,667

34

104

4,949

33,333

141

38,423

533,333

32

105

4,658

33,333

132

38,124

500,000

30

106

4,367

33,333

124

37,824

466,667

28

107

4,076

33,333

116

37,525

433,333

26

108

3,784

33,333

108

37,225

400,000

24

109

3,493

33,333

99

36,926

366,667

22

110

3,202

33,333

91

36,627

333,333

20

111

2,911

33,333

83

36,327

300,000

18

112

2,620

33,333

75

36,028

266,667

16

113

2,329

33,333

66

35,728

233,333

14

114

2,038

33,333

58

35,429

200,000

12

115

1,747

33,333

50

35,130

166,667

10

116

1,456

33,333

41

34,830

133,333

8

117

1,164

33,333

33

34,531

100,000

6

118

873

33,333

25

34,232

66,667

4

https://www.meezanbank.com/easy-home-detail

5/6

5/4/2020

Easy Home Payment Detail

119

582

33,333

17

33,932

33,333

2

120

291

33,333

8

33,633

0

0

Total

1,847,100

3,000,000

52,523

4,899,623

https://www.meezanbank.com/easy-home-detail

6/6...