Sl. No.

EMI Principal Interest O/S Principal

0 - - ### 1,274,000.00
1 48,250.00 40,109.00 8,141.00 1,233,891.00
2 46,700.00 38,559.00 8,141.00 1,195,332.00
3 46,700.00 38,559.00 8,141.00 1,156,773.00
4 46,700.00 38,559.00 8,141.00 1,118,214.00
5 46,700.00 38,559.00 8,141.00 1,079,655.00
6 46,700.00 38,559.00 8,141.00 1,041,096.00
7 46,700.00 38,559.00 8,141.00 1,002,537.00
8 46,700.00 38,559.00 8,141.00 963,978.00
9 46,700.00 38,559.00 8,141.00 925,419.00
10 46,700.00 38,559.00 8,141.00 886,860.00
11 46,700.00 38,559.00 8,141.00 848,301.00
12 46,700.00 38,559.00 8,141.00 809,742.00
13 46,700.00 38,559.00 8,141.00 771,183.00
14 46,700.00 38,559.00 8,141.00 732,624.00
15 46,700.00 38,559.00 8,141.00 694,065.00
16 46,700.00 38,559.00 8,141.00 655,506.00
17 46,700.00 38,559.00 8,141.00 616,947.00
18 46,700.00 38,559.00 8,141.00 578,388.00
19 46,700.00 38,559.00 8,141.00 539,829.00
20 46,700.00 38,559.00 8,141.00 501,270.00
21 46,700.00 38,559.00 8,141.00 462,711.00
22 46,700.00 38,559.00 8,141.00 424,152.00
23 46,700.00 38,559.00 8,141.00 385,593.00
24 46,700.00 38,559.00 8,141.00 347,034.00
25 46,700.00 38,559.00 8,141.00 308,475.00
26 46,700.00 38,559.00 8,141.00 269,916.00
27 46,700.00 38,559.00 8,141.00 231,357.00
28 46,700.00 38,559.00 8,141.00 192,798.00
29 46,700.00 38,559.00 8,141.00 154,239.00
30 46,700.00 38,559.00 8,141.00 115,680.00
31 46,700.00 38,559.00 8,141.00 77,121.00
32 46,700.00 38,559.00 8,141.00 38,562.00
33 46,700.00 38,562.00 8,138.00 -

Total 1,542,650.00 1,274,000.00 268,650.00

( Financed Amt. Rs. 1,194,000/- + Insurance Amt. Rs. 80,000/- = Total Loan of Rs. 1,274,000/- )