The money · First Floor
First Floor — every instalment
All 37 lines of the schedule your contract will carry, with a running total so you can check it sums to the price.
| # | Due | Instalment | Amount | Paid to date |
|---|---|---|---|---|
| 0 | At booking | Down payment | Rs. 8,25,000 | Rs. 8,25,000 |
| 1 | Month 1 | Instalment 1 | Rs. 1,29,861 | Rs. 9,54,861 |
| 2 | Month 2 | Instalment 2 | Rs. 1,29,861 | Rs. 10,84,722 |
| 3 | Month 3 | Instalment 3 | Rs. 1,29,861 | Rs. 12,14,583 |
| 4 | Month 4 | Instalment 4 | Rs. 1,29,861 | Rs. 13,44,444 |
| 5 | Month 5 | Instalment 5 | Rs. 1,29,861 | Rs. 14,74,305 |
| 6 | Month 6 | Instalment 6 | Rs. 1,29,861 | Rs. 16,04,166 |
| 7 | Month 7 | Instalment 7 | Rs. 1,29,861 | Rs. 17,34,027 |
| 8 | Month 8 | Instalment 8 | Rs. 1,29,861 | Rs. 18,63,888 |
| 9 | Month 9 | Instalment 9 | Rs. 1,29,861 | Rs. 19,93,749 |
| 10 | Month 10 | Instalment 10 | Rs. 1,29,861 | Rs. 21,23,610 |
| 11 | Month 11 | Instalment 11 | Rs. 1,29,861 | Rs. 22,53,471 |
| 12 | Month 12 | Instalment 12 | Rs. 1,29,861 | Rs. 23,83,332 |
| 13 | Month 13 | Instalment 13 | Rs. 1,29,861 | Rs. 25,13,193 |
| 14 | Month 14 | Instalment 14 | Rs. 1,29,861 | Rs. 26,43,054 |
| 15 | Month 15 | Instalment 15 | Rs. 1,29,861 | Rs. 27,72,915 |
| 16 | Month 16 | Instalment 16 | Rs. 1,29,861 | Rs. 29,02,776 |
| 17 | Month 17 | Instalment 17 | Rs. 1,29,861 | Rs. 30,32,637 |
| 18 | Month 18 | Instalment 18 | Rs. 1,29,861 | Rs. 31,62,498 |
| 19 | Month 19 | Instalment 19 | Rs. 1,29,861 | Rs. 32,92,359 |
| 20 | Month 20 | Instalment 20 | Rs. 1,29,861 | Rs. 34,22,220 |
| 21 | Month 21 | Instalment 21 | Rs. 1,29,861 | Rs. 35,52,081 |
| 22 | Month 22 | Instalment 22 | Rs. 1,29,861 | Rs. 36,81,942 |
| 23 | Month 23 | Instalment 23 | Rs. 1,29,861 | Rs. 38,11,803 |
| 24 | Month 24 | Instalment 24 | Rs. 1,29,861 | Rs. 39,41,664 |
| 25 | Month 25 | Instalment 25 | Rs. 1,29,861 | Rs. 40,71,525 |
| 26 | Month 26 | Instalment 26 | Rs. 1,29,861 | Rs. 42,01,386 |
| 27 | Month 27 | Instalment 27 | Rs. 1,29,861 | Rs. 43,31,247 |
| 28 | Month 28 | Instalment 28 | Rs. 1,29,861 | Rs. 44,61,108 |
| 29 | Month 29 | Instalment 29 | Rs. 1,29,861 | Rs. 45,90,969 |
| 30 | Month 30 | Instalment 30 | Rs. 1,29,861 | Rs. 47,20,830 |
| 31 | Month 31 | Instalment 31 | Rs. 1,29,861 | Rs. 48,50,691 |
| 32 | Month 32 | Instalment 32 | Rs. 1,29,861 | Rs. 49,80,552 |
| 33 | Month 33 | Instalment 33 | Rs. 1,29,861 | Rs. 51,10,413 |
| 34 | Month 34 | Instalment 34 | Rs. 1,29,861 | Rs. 52,40,274 |
| 35 | Month 35 | Instalment 35 | Rs. 1,29,861 | Rs. 53,70,135 |
| 36 | Month 36 | Instalment 36 | Rs. 1,29,865 | Rs. 55,00,000 |
| Total | Rs. 55,00,000 | |||
The final instalment is Rs. 1,29,865 rather than Rs. 1,29,861. Thirty-six equal instalments do not divide the balance exactly, so the last one carries the Rs. 4 difference and the schedule totals Rs. 55,00,000 to the rupee. Your contract says the same, because it is generated by the same calculation.
Check it yourself
The running total in the last column ends on Rs. 55,00,000, which is the price of the floor. Not near it — on it. That is the whole point of the final instalment being Rs. 1,29,865 rather than Rs. 1,29,861.
This page is generated from the same calculation that produces your contract schedule. If your signed schedule ever differs from this by even a rupee, it is a bug in our system and we want to know immediately — your signed documents govern either way.
Dates
Instalments are monthly from your booking date, so “month 1” is one month after you book. Your contract carries the actual calendar dates; this page cannot, because it does not know when you will buy.
The down payment is the exception: it is due at booking itself, not at the end of that month.
Ask about the first floor
It opens WhatsApp with the details already written. Read it before you send it — change anything you like.