PPIP

Principal = 50% Loan

Month Simulation 1: Simulation 2: Simulation 3:
Loan 395,000 395,000 395,000
Schema 50% 197,500 50% 197,500 50% 197,500
50% 197,500 50% 197,500 50% 197,500

Interest Cost / month 0.70% 2,765.00 0.70% 2,765.00 0.70% 2,765.00

Duration (month) 120 60 84
Principal Cost (month) 1,645.83 3,291.67 2,351.19
Years 10 5 7
Total Installment per month 4,410.83 6,056.67 5,116.19