You are on page 1of 4

Sr. No. Period Amt O/s Interest Instalment Principal Sr. No.

1 Apr-05 500000 3229 9500 6271 1


2 May-05 493729 3189 9500 6311 2
3 Jun-05 487418 3148 9500 6352 3
4 Jul-05 481066 3107 9500 6393 4
5 Aug-05 474673 3066 9500 6434 5
6 Sep-05 468238 3024 9500 6476 6
7 Oct-05 461762 2982 9500 6518 7
8 Nov-05 455244 2940 9500 6560 8
9 Dec-05 448685 2898 9500 6602 9
10 Jan-06 442082 2855 9500 6645 10
11 Feb-06 435437 2812 9500 6688 11
12 Mar-06 428750 2769 9500 6731 12
13 Apr-06 422019 2726 9500 6774 13
14 May-06 415244 2682 9500 6818 14
15 Jun-06 408426 2638 9500 6862 15
16 Jul-06 401564 2593 9500 6907 16
17 Aug-06 394657 2549 9500 6951 17
18 Sep-06 387706 2504 9500 6996 18
19 Oct-06 380710 2459 9500 7041 19
20 Nov-06 373669 2413 9500 7087 20
21 Dec-06 366582 2368 9500 7132 21
22 Jan-07 359449 2321 9500 7179 22
23 Feb-07 352271 2275 9500 7225 23
24 Mar-07 345046 2228 9500 7272 24
25 Apr-07 337774 2181 9500 7319 25
26 May-07 330456 2134 9500 7366 26
27 Jun-07 323090 2087 9500 7413 27
28 Jul-07 315677 2039 9500 7461 28
29 Aug-07 308215 1991 9500 7509 29
30 Sep-07 300706 1942 9500 7558 30
31 Oct-07 293148 1893 9500 7607 31
32 Nov-07 285541 1844 9500 7656 32
33 Dec-07 277885 1795 9500 7705 33
34 Jan-08 270180 1745 9500 7755 34
35 Feb-08 262425 1695 9500 7805 35
36 Mar-08 254620 1644 9500 7856 36
37 Apr-08 246764 1594 9500 7906 37
38 May-08 238858 1543 9500 7957 38
39 Jun-08 230901 1491 9500 8009 39
40 Jul-08 222892 1440 9500 8060 40
41 Aug-08 214831 1387 9500 8113 41
42 Sep-08 206719 1335 9500 8165 42
43 Oct-08 198554 1282 9500 8218 43
44 Nov-08 190336 1229 9500 8271 44
45 Dec-08 182065 1176 9500 8324 45
46 Jan-09 173741 1122 9500 8378 46
47 Feb-09 165363 1068 9500 8432 47
48 Mar-09 156931 1014 9500 8486 48
49 Apr-09 148445 959 9500 8541 49
50 May-09 139904 904 9500 8596 50
51 Jun-09 131307 848 9500 8652 51
52 Jul-09 122655 792 9500 8708 52
53 Aug-09 113947 736 9500 8764 53
54 Sep-09 105183 679 9500 8821 54
55 Oct-09 96362 622 9501 8879 55
56 Nov-09 87484 565 9502 8937 56
57 Dec-09 78547 507 9503 8996 57
58 Jan-10 69551 449 9504 9055 58
59 Feb-10 60496 391 9505 9114 59
60 Mar-10 51382 332 9506 9174 60
61 Apr-10 42208 273 9507 9234
62 May-10 32973 213 9508 9295
63 Jun-10 23678 153 9509 9356
64 Jul-10 14322 92 9510 9418
65 Aug-10 4905 32 9511 9479
Period Amt O/s Interest Instalment Principal
9%
Dec 03 5000 450
5000 450 5450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
5000 450
300000 27000