Scribd Logo
Upload

Welcome to Scribd!

  • 4 views

    5yrs 40lakhs Standard Scheme

    Uploaded by

    senharris
    Scheme

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    5yrs 40lakhs Standard Scheme

    Uploaded by

    senharris
    4 views2 pages
    Scheme

    Original Title

    5yrs 40lakhs standard scheme

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Scheme

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    4 views2 pages

    5yrs 40lakhs Standard Scheme

    Uploaded by

    senharris
    Scheme

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    of 2

    BMW Financial Services

    Payment Schedule
    Quote / App ID 607323 / 2021048
    Loan Requested (INR) 4,000,000.00 Tenure (In months) 60 First Instalment 85,481.00
    Rate of Interest 10.25 %
    Instalment Opening
    EMI Date EMI Amount Principal Interest Closing Principal
    No. Principal
    1 01/11/2023 4,000,000.00 85,481.00 51,314.33 34,166.67 3,948,685.67
    2 01/12/2023 3,948,685.67 85,481.00 51,752.64 33,728.36 3,896,933.03
    3 01/01/2024 3,896,933.03 85,481.00 52,194.70 33,286.30 3,844,738.33
    4 01/02/2024 3,844,738.33 85,481.00 52,640.53 32,840.47 3,792,097.80
    5 01/03/2024 3,792,097.80 85,481.00 53,090.16 32,390.84 3,739,007.64
    6 01/04/2024 3,739,007.64 85,481.00 53,543.64 31,937.36 3,685,464.00
    7 01/05/2024 3,685,464.00 85,481.00 54,000.99 31,480.01 3,631,463.01
    8 01/06/2024 3,631,463.01 85,481.00 54,462.25 31,018.75 3,577,000.76
    9 01/07/2024 3,577,000.76 85,481.00 54,927.45 30,553.55 3,522,073.31
    10 01/08/2024 3,522,073.31 85,481.00 55,396.62 30,084.38 3,466,676.69
    11 01/09/2024 3,466,676.69 85,481.00 55,869.80 29,611.20 3,410,806.89
    12 01/10/2024 3,410,806.89 85,481.00 56,347.02 29,133.98 3,354,459.87
    13 01/11/2024 3,354,459.87 85,481.00 56,828.32 28,652.68 3,297,631.55
    14 01/12/2024 3,297,631.55 85,481.00 57,313.73 28,167.27 3,240,317.82
    15 01/01/2025 3,240,317.82 85,481.00 57,803.29 27,677.71 3,182,514.53
    16 01/02/2025 3,182,514.53 85,481.00 58,297.02 27,183.98 3,124,217.51
    17 01/03/2025 3,124,217.51 85,481.00 58,794.98 26,686.02 3,065,422.53
    18 01/04/2025 3,065,422.53 85,481.00 59,297.18 26,183.82 3,006,125.35
    19 01/05/2025 3,006,125.35 85,481.00 59,803.68 25,677.32 2,946,321.67
    20 01/06/2025 2,946,321.67 85,481.00 60,314.50 25,166.50 2,886,007.17
    21 01/07/2025 2,886,007.17 85,481.00 60,829.69 24,651.31 2,825,177.48
    22 01/08/2025 2,825,177.48 85,481.00 61,349.28 24,131.72 2,763,828.20
    23 01/09/2025 2,763,828.20 85,481.00 61,873.30 23,607.70 2,701,954.90
    24 01/10/2025 2,701,954.90 85,481.00 62,401.80 23,079.20 2,639,553.10
    25 01/11/2025 2,639,553.10 85,481.00 62,934.82 22,546.18 2,576,618.28
    26 01/12/2025 2,576,618.28 85,481.00 63,472.39 22,008.61 2,513,145.89
    27 01/01/2026 2,513,145.89 85,481.00 64,014.55 21,466.45 2,449,131.34

    _________________________ ______________________________
    (Signature of Borrower) (Signature of Co-Borrower)

    Please Note :
    All loans are at the sole discretion of BMW India Financial Services Private Limited.
    BMW Financial Services

    28 01/02/2026 2,449,131.34 85,481.00 64,561.34 20,919.66 2,384,570.00


    29 01/03/2026 2,384,570.00 85,481.00 65,112.80 20,368.20 2,319,457.20
    30 01/04/2026 2,319,457.20 85,481.00 65,668.97 19,812.03 2,253,788.23
    31 01/05/2026 2,253,788.23 85,481.00 66,229.89 19,251.11 2,187,558.34
    32 01/06/2026 2,187,558.34 85,481.00 66,795.61 18,685.39 2,120,762.73
    33 01/07/2026 2,120,762.73 85,481.00 67,366.15 18,114.85 2,053,396.58
    34 01/08/2026 2,053,396.58 85,481.00 67,941.57 17,539.43 1,985,455.01
    35 01/09/2026 1,985,455.01 85,481.00 68,521.91 16,959.09 1,916,933.10
    36 01/10/2026 1,916,933.10 85,481.00 69,107.20 16,373.80 1,847,825.90
    37 01/11/2026 1,847,825.90 85,481.00 69,697.49 15,783.51 1,778,128.41
    38 01/12/2026 1,778,128.41 85,481.00 70,292.82 15,188.18 1,707,835.59
    39 01/01/2027 1,707,835.59 85,481.00 70,893.24 14,587.76 1,636,942.35
    40 01/02/2027 1,636,942.35 85,481.00 71,498.78 13,982.22 1,565,443.57
    41 01/03/2027 1,565,443.57 85,481.00 72,109.50 13,371.50 1,493,334.07
    42 01/04/2027 1,493,334.07 85,481.00 72,725.44 12,755.56 1,420,608.63
    43 01/05/2027 1,420,608.63 85,481.00 73,346.63 12,134.37 1,347,262.00
    44 01/06/2027 1,347,262.00 85,481.00 73,973.14 11,507.86 1,273,288.86
    45 01/07/2027 1,273,288.86 85,481.00 74,604.99 10,876.01 1,198,683.87
    46 01/08/2027 1,198,683.87 85,481.00 75,242.24 10,238.76 1,123,441.63
    47 01/09/2027 1,123,441.63 85,481.00 75,884.94 9,596.06 1,047,556.69
    48 01/10/2027 1,047,556.69 85,481.00 76,533.12 8,947.88 971,023.57
    49 01/11/2027 971,023.57 85,481.00 77,186.84 8,294.16 893,836.73
    50 01/12/2027 893,836.73 85,481.00 77,846.14 7,634.86 815,990.59
    51 01/01/2028 815,990.59 85,481.00 78,511.08 6,969.92 737,479.51
    52 01/02/2028 737,479.51 85,481.00 79,181.70 6,299.30 658,297.81
    53 01/03/2028 658,297.81 85,481.00 79,858.04 5,622.96 578,439.77
    54 01/04/2028 578,439.77 85,481.00 80,540.16 4,940.84 497,899.61
    55 01/05/2028 497,899.61 85,481.00 81,228.11 4,252.89 416,671.50
    56 01/06/2028 416,671.50 85,481.00 81,921.93 3,559.07 334,749.57
    57 01/07/2028 334,749.57 85,481.00 82,621.68 2,859.32 252,127.89
    58 01/08/2028 252,127.89 85,481.00 83,327.41 2,153.59 168,800.48
    59 01/09/2028 168,800.48 85,481.00 84,039.16 1,441.84 84,761.32
    60 01/10/2028 84,761.32 85,481.00 84,761.32 719.68 0.00

    _________________________ ______________________________
    (Signature of Borrower) (Signature of Co-Borrower)

    Please Note :
    All loans are at the sole discretion of BMW India Financial Services Private Limited.

    You might also like