CarWale EMI Schedule

Following Schedule Is For : 400000 to repay in 35 months.

All calculations are based on EMI in Advance.
EMI Number EMI Amount Interest Amount Principal Reduction Balance Due
1.

Rs.13154

Rs.3868

Rs.9286

Rs.377560

2.

Rs.13154

Rs.3776

Rs.9379

Rs.368182

3.

Rs.13154

Rs.3682

Rs.9472

Rs.358709

4.

Rs.13154

Rs.3587

Rs.9567

Rs.349142

5.

Rs.13154

Rs.3491

Rs.9663

Rs.339479

6.

Rs.13154

Rs.3395

Rs.9759

Rs.329720

7.

Rs.13154

Rs.3297

Rs.9857

Rs.319863

8.

Rs.13154

Rs.3199

Rs.9956

Rs.309907

9.

Rs.13154

Rs.3099

Rs.10055

Rs.299852

10.

Rs.13154

Rs.2999

Rs.10156

Rs.289697

11.

Rs.13154

Rs.2897

Rs.10257

Rs.279439

12.

Rs.13154

Rs.2794

Rs.10360

Rs.269080

13.

Rs.13154

Rs.2691

Rs.10463

Rs.258616

14.

Rs.13154

Rs.2586

Rs.10568

Rs.248048

15.

Rs.13154

Rs.2480

Rs.10674

Rs.237374

16.

Rs.13154

Rs.2374

Rs.10780

Rs.226594

17.

Rs.13154

Rs.2266

Rs.10888

Rs.215706

18.

Rs.13154

Rs.2157

Rs.10997

Rs.204709

19.

Rs.13154

Rs.2047

Rs.11107

Rs.193602

20.

Rs.13154

Rs.1936

Rs.11218

Rs.182383

21.

Rs.13154

Rs.1824

Rs.11330

Rs.171053

22.

Rs.13154

Rs.1711

Rs.11444

Rs.159609

23.

Rs.13154

Rs.1596

Rs.11558

Rs.148051

24.

Rs.13154

Rs.1481

Rs.11674

Rs.136378

25.

Rs.13154

Rs.1364

Rs.11790

Rs.124587

26.

Rs.13154

Rs.1246

Rs.11908

Rs.112679

27.

Rs.13154

Rs.1127

Rs.12027

Rs.100652

28.

Rs.13154

Rs.1007

Rs.12148

Rs.88504

29.

Rs.13154

Rs.885

Rs.12269

Rs.76235

30.

Rs.13154

Rs.762

Rs.12392

Rs.63843

31.

Rs.13154

Rs.638

Rs.12516

Rs.51327

32.

Rs.13154

Rs.513

Rs.12641

Rs.38686

33.

Rs.13154

Rs.387

Rs.12767

Rs.25919

34.

Rs.13154

Rs.259

Rs.12895

Rs.13024

35.

Rs.13154

Rs.130

Rs.13024

Rs.0

Total Interest Amount : Rs. 73551

Complete EMI List

Months

EMI

12

Rs. 35188/-

24

Rs. 18643/-

36

Rs. 13154/-

48

Rs. 10429/-

60

Rs. 8810/-

72

Rs. 7743/-

84

Rs. 6991/-

Note: Interest calculated at 1/12th of annual interest rate on

the remaining principal amount. (Rounding errors possible)