Sheet1

AMORTISATION

Loan Amount Interest Rate Loan Tenure EMI

F 250000.00 22.00% 36 9,548
12.50%

Sl.# Principle Interest Repayment EMI

Outstanding Payable
1 250000.00 4583.33 4964.28 9548
2 245035.72 4492.32 5055.29 9548
3 239980.43 4399.64 5147.97 9548
4 234832.46 4305.26 5242.35 9548
5 229590.10 4209.15 5338.46 9548
6 224251.64 4111.28 5436.33 9548
7 218815.31 4011.61 5536.00 9548
8 213279.31 3910.12 5637.49 9548
9 207641.82 3806.77 5740.85 9548
10 201900.97 3701.52 5846.10 9548
11 196054.88 3594.34 5953.27 9548
12 190101.60 3485.20 6062.42 9548
13 184039.18 3374.05 6173.56 9548
14 177865.62 3260.87 6286.74 9548
15 171578.88 3145.61 6402.00 9548
16 165176.88 3028.24 6519.37 9548
17 158657.51 2908.72 6638.89 9548
18 152018.62 2787.01 6760.61 9548
19 145258.01 2663.06 6884.55 9548
20 138373.46 2536.85 7010.77 9548
21 131362.69 2408.32 7139.30 9548
22 124223.40 2277.43 7270.18 9548
23 116953.21 2144.14 7403.47 9548
24 109549.74 2008.41 7539.20 9548
25 102010.54 1870.19 7677.42 9548
26 94333.12 1729.44 7818.17 9548
27 86514.95 1586.11 7961.51 9548
28 78553.44 1440.15 8107.47 9548
29 70445.98 1291.51 8256.10 9548
30 62189.87 1140.15 8407.47 9548
31 53782.41 986.01 8561.60 9548
32 45220.80 829.05 8718.57 9548
33 36502.24 669.21 8878.41 9548
34 27623.83 506.44 9041.18 9548
35 18582.66 340.68 9206.93 9548
36 9375.73 171.89 9375.73 9548

Page 1
Sheet1

Page 2