AMORTIZATION SCHEDULE

Loan Amount: ₹1,00,000.00

Loan Start Date: 1 May, 2021
Loan End Date: 1 May, 2022
Interest Rate: 10.00% compounded yearly

Date Payment (₹) Principal Paid (₹) Interest Charged Total Interest (₹) Balance (₹)

Sat 1st May, 2021 0.00 0.00 (₹)

0.00 0.00 0.00

Tue 1st Jun, 2021 9,531.62 8,734.21 797.41 797.41 91,265.79

Thu 1st Jul, 2021 9,531.62 8,803.85 727.77 1,525.18 82,461.94

Sun 1st Aug, 2021 9,531.62 8,874.06 657.56 2,182.74 73,587.88

Wed 1st Sep, 2021 9,531.62 8,944.82 586.80 2,769.54 64,643.06

Fri 1st Oct, 2021 9,531.62 9,016.14 515.48 3,285.02 55,626.92

Mon 1st Nov, 2021 9,531.62 9,088.05 443.57 3,728.59 46,538.87

Wed 1st Dec, 2021 9,531.62 9,160.51 371.11 4,099.70 37,378.36

Sat 1st Jan, 2022 9,531.62 9,233.56 298.06 4,397.76 28,144.80

Tue 1st Feb, 2022 9,531.62 9,307.19 224.43 4,622.19 18,837.61

Tue 1st Mar, 2022 9,531.62 9,381.40 150.22 4,772.41 9,456.21

Fri 1st Apr, 2022 9,531.62 9,456.22 75.40 4,847.81 -0.01

Sun 1st May, 2022 -0.01 -0.01 0.00 4,847.81 0.00

©2002-2021 LawDepot® (Sequiter Inc.). All Rights Reserved.