AFFORDABILITY TABLE

TENOR; (YEARS)
Loan Amount
(=N=)

1,000,000.00
1,250,000.00
1,500,000.00
1,750,000.00
2,000,000.00
2,250,000.00
2,500,000.00
2,750,000.00
3,000,000.00
3,250,000.00
3,500,000.00
3,750,000.00
4,000,000.00
4,250,000.00
4,500,000.00
4,750,000.00
5,000,000.00
5,250,000.00
5,500,000.00
5,750,000.00
6,000,000.00
6,250,000.00
6,500,000.00
6,750,000.00
7,000,000.00
7,250,000.00
7,500,000.00
7,750,000.00
8,000,000.00
8,250,000.00
8,500,000.00
8,750,000.00
9,000,000.00
9,250,000.00
9,500,000.00
9,750,000.00
10,000,000.00
10,250,000.00
10,500,000.00
10,750,000.00
11,000,000.00
11,250,000.00
11,500,000.00
11,750,000.00
12,000,000.00
12,250,000.00
12,500,000.00
12,750,000.00
13,000,000.00
13,250,000.00
13,500,000.00
13,750,000.00
14,000,000.00
14,250,000.00
14,500,000.00
14,750,000.00
15,000,000.00

LOAN AMOUNT AT SIX (6) PERCENT INTEREST RATE

5
10
15
20
Monthly Loan
Repayment
(=N=)

19,332.80
24,166.00
28,999.20
33,832.40
38,665.60
43,498.80
48,332.00
53,165.20
57,998.40
62,831.60
67,664.81
72,498.01
77,331.21
82,164.41
86,997.61
91,830.81
96,664.01
101,497.21
106,330.40
111,163.61
115,996.80
120,830.00
125,663.20
130,496.41
135,329.62
140,162.81
144,996.02
149,829.21
154,662.41
159,495.61
164,328.82
169,162.01
173,995.22
178,828.41
183,661.62
188,494.81
193,328.02
198,161.22
202,994.42
207,827.62
212,660.80
217,494.02
222,327.22
227,160.42
231,993.62
236,826.82
241,660.02
246,493.22
251,326.42
256,159.62
260,992.82
265,826.02
270,659.22
275,492.42
280,325.62
285,158.82
289,992.02

Monthly Loan
Repayment
(=N=)

11,102.05
13,877.56
16,653.08
19,428.59
22,204.10
24,979.61
27,755.13
30,530.64
33,306.15
36,081.66
38,857.18
41,632.69
44,408.20
47,183.71
49,959.23
52,734.74
55,510.25
58,285.76
61,061.28
63,836.79
66,612.30
69,387.81
72,163.32
74,938.84
77,714.36
80,849.86
83,265.38
86,040.89
88,408.20
91,591.91
94,367.42
97,142.93
99,918.46
102,693.96
105,469.48
108,244.99
111,020.50
113,796.01
116,571.53
119,347.02
122,122.56
124,898.06
127,673.58
130,449.09
133,224.60
136,000.11
138,775.63
141,551.14
144,326.65
147,102.17
149,887.68
152,653.20
155,428.70
158,204.22
160,979.73
163,755.24
166,530.75

Monthly Loan
Repayment
(=N=)

8,438.57
10,548.21
12,657.85
14,767.49
16,877.14
18,986.78
21,096.42
23,206.06
25,315.70
27,425.35
29,534.99
31,644.63
33,754.27
35,863.92
37,973.56
40,083.20
42,192.84
44,302.48
46,412.12
48,521.77
50,631.40
52,741.05
54,850.70
56,960.33
59,069.98
61,179.62
63,289.26
65,398.90
67,508.54
69,618.19
71,727.84
73,837.47
75,947.12
78,056.76
80,166.40
82,276.04
84,385.68
86,495.32
88,604.97
90,714.61
92,824.24
94,933.89
97,043.54
99,153.17
101,262.82
103,372.46
105,482.10
107,591.75
109,701.39
111,811.03
113,920.67
116,030.31
118,139.96
120,249.60
122,359.24
124,468.88
126,578.52

Monthly Loan
Repayment
(=N=)

7,164.31
8,955.39
10,746.47
12,537.54
14,328.62
16,119.70
17,910.78
19,701.85
21,492.93
23,284.01
25,075.09
26,866.16
28,657.24
30,448.32
32,239.40
34,030.48
35,821.55
37,612.63
39,403.70
41,194.79
42,985.86
44,776.94
46,568.02
48,359.10
50,150.18
51,941.25
53,732.32
55,523.41
57,314.48
59,105.56
60,896.64
62,687.72
64,478.80
66,269.87
68,060.96
69,852.03
71,643.10
73,434.18
75,225.26
77,016.32
78,807.40
80,598.49
82,389.57
84,180.65
85,971.73
87,762.80
89,553.88
91,344.96
93,136.04
94,927.12
96,718.19
98,509.27
100,300.35
102,091.43
103,882.50
105,673.58
107,464.66

25
Monthly Loan
Repayment
(=N=)

6,443.01
8,053.77
9,664.52
11,275.27
12,886.03
14,496.78
16,107.54
17,718.29
19,329.04
20,939.80
22,550.55
24,161.30
25,772.06
27,382.81
28,993.56
30,604.32
32,215.07
33,825.82
35,718.29
37,047.33
38,658.08
40,268.84
41,879.60
43,490.34
45,101.10
46,711.85
48,322.60
49,933.36
51,772.06
53,154.87
54,765.62
56,376.37
57,987.12
59,597.88
61,208.64
62,819.39
64,430.14
66,040.89
67,651.65
69,262.40
71,436.58
72,483.91
74,094.66
75,705.41
77,316.17
78,926.92
80,537.68
82,148.43
83,759.18
85,369.94
86,980.69
88,591.44
90,202.20
91,812.95
93,423.70
95,034.47
96,645.20

30
Monthly Loan
Repayment
(=N=)

5,995.51
7,494.38
8,993.26
10,492.13
11,991.01
13,489.89
14,988.76
16,487.64
17,986.52
19,485.39
20,984.27
22,483.14
23,982.02
25,480.90
26,979.77
28,478.65
29,977.53
31,476.40
32,975.28
34,474.15
35,973.04
37,471.91
38,970.78
40,469.66
41,968.54
43,467.41
44,966.28
46,465.17
47,964.04
49,462.92
50,961.80
52,460.67
53,959.54
55,458.42
56,957.30
58,456.18
59,955.06
61,453.93
62,952.81
64,451.68
65,950.56
67,449.43
68,948.31
70,447.19
71,946.06
73,444.94
74,943.82
76,442.69
77,941.57
79,440.44
80,939.32
82,438.20
83,937.07
85,435.95
86,934.83
88,433.70
89,932.58