EMI SHEET

Amount:-50,000 Period:-24 Months

Sl.no Principal Interest (8%) Total Balance
1 ₹ 1,928 ₹ 333 ₹ 2,261 ₹ 48,072
2 ₹ 1,941 ₹ 320 ₹ 2,261 ₹ 46,131
3 ₹ 1,954 ₹ 308 ₹ 2,261 ₹ 44,177
4 ₹ 1,967 ₹ 295 ₹ 2,261 ₹ 42,210
5 ₹ 1,980 ₹ 281 ₹ 2,261 ₹ 40,230
6 ₹ 1,993 ₹ 268 ₹ 2,261 ₹ 38,237
7 ₹ 2,006 ₹ 255 ₹ 2,261 ₹ 36,231
8 ₹ 2,020 ₹ 242 ₹ 2,261 ₹ 34,211
9 ₹ 2,033 ₹ 228 ₹ 2,261 ₹ 32,178
10 ₹ 2,047 ₹ 215 ₹ 2,261 ₹ 30,131
11 ₹ 2,060 ₹ 201 ₹ 2,261 ₹ 28,070
12 ₹ 2,074 ₹ 187 ₹ 2,261 ₹ 25,996
13 ₹ 2,088 ₹ 173 ₹ 2,261 ₹ 23,908
14 ₹ 2,102 ₹ 159 ₹ 2,261 ₹ 21,806
15 ₹ 2,116 ₹ 145 ₹ 2,261 ₹ 19,690
16 ₹ 2,130 ₹ 131 ₹ 2,261 ₹ 17,560
17 ₹ 2,144 ₹ 117 ₹ 2,261 ₹ 15,416
18 ₹ 2,159 ₹ 103 ₹ 2,261 ₹ 13,257
19 ₹ 2,173 ₹ 88 ₹ 2,261 ₹ 11,084
20 ₹ 2,187 ₹ 74 ₹ 2,261 ₹ 8,897
21 ₹ 2,202 ₹ 59 ₹ 2,261 ₹ 6,695
22 ₹ 2,217 ₹ 45 ₹ 2,261 ₹ 4,478
23 ₹ 2,232 ₹ 30 ₹ 2,261 ₹ 2,246
24 ₹ 2,246 ₹ 15 ₹ 2,261 ₹0
 EMI SHEET
Amount:-1,00,000 Period:-24 Months
 EMI SHEET
Sl.no Principal Interest (8%) Total Balance
1 ₹ 3,856 ₹ 667 ₹ 4,523 ₹ 96,144
2 ₹ 3,882 ₹ 641 ₹ 4,523 ₹ 92,262
3 ₹ 3,908 ₹ 615 ₹ 4,523 ₹ 88,355
4 ₹ 3,934 ₹ 589 ₹ 4,523 ₹ 84,421
5 ₹ 3,960 ₹ 563 ₹ 4,523 ₹ 80,461
6 ₹ 3,986 ₹ 536 ₹ 4,523 ₹ 76,475
7 ₹ 4,013 ₹ 510 ₹ 4,523 ₹ 72,462
8 ₹ 4,040 ₹ 483 ₹ 4,523 ₹ 68,422
9 ₹ 4,067 ₹ 456 ₹ 4,523 ₹ 64,355
10 ₹ 4,094 ₹ 429 ₹ 4,523 ₹ 60,262
11 ₹ 4,121 ₹ 402 ₹ 4,523 ₹ 56,141
12 ₹ 4,148 ₹ 374 ₹ 4,523 ₹ 51,992
13 ₹ 4,176 ₹ 347 ₹ 4,523 ₹ 47,816
14 ₹ 4,204 ₹ 319 ₹ 4,523 ₹ 43,612
15 ₹ 4,232 ₹ 291 ₹ 4,523 ₹ 39,380
16 ₹ 4,260 ₹ 263 ₹ 4,523 ₹ 35,120
17 ₹ 4,289 ₹ 234 ₹ 4,523 ₹ 30,831
18 ₹ 4,317 ₹ 206 ₹ 4,523 ₹ 26,514
19 ₹ 4,346 ₹ 177 ₹ 4,523 ₹ 22,168
20 ₹ 4,375 ₹ 148 ₹ 4,523 ₹ 17,793
21 ₹ 4,404 ₹ 119 ₹ 4,523 ₹ 13,389
22 ₹ 4,433 ₹ 89 ₹ 4,523 ₹ 8,956
23 ₹ 4,463 ₹ 60 ₹ 4,523 ₹ 4,493
24 ₹ 4,493 ₹ 30 ₹ 4,523 ₹0

Amount:-1,50,000 Period:-24 Months

 EMI SHEET
Sl.no Principal Interest (8%) Total Balance
1 ₹ 5,784 ₹ 1,000 ₹ 6,784 ₹ 1,44,216
2 ₹ 5,823 ₹ 961 ₹ 6,784 ₹ 1,38,393
3 ₹ 5,861 ₹ 923 ₹ 6,784 ₹ 1,32,532
4 ₹ 5,901 ₹ 884 ₹ 6,784 ₹ 1,26,631
5 ₹ 5,940 ₹ 844 ₹ 6,784 ₹ 1,20,691
6 ₹ 5,979 ₹ 805 ₹ 6,784 ₹ 1,14,712
7 ₹ 6,019 ₹ 765 ₹ 6,784 ₹ 1,08,693
8 ₹ 6,059 ₹ 725 ₹ 6,784 ₹ 1,02,633
9 ₹ 6,100 ₹ 684 ₹ 6,784 ₹ 96,533
10 ₹ 6,141 ₹ 644 ₹ 6,784 ₹ 90,393
11 ₹ 6,181 ₹ 603 ₹ 6,784 ₹ 84,211
12 ₹ 6,223 ₹ 561 ₹ 6,784 ₹ 77,988
13 ₹ 6,264 ₹ 520 ₹ 6,784 ₹ 71,724
14 ₹ 6,306 ₹ 478 ₹ 6,784 ₹ 65,418
15 ₹ 6,348 ₹ 436 ₹ 6,784 ₹ 59,070
16 ₹ 6,390 ₹ 394 ₹ 6,784 ₹ 52,680
17 ₹ 6,433 ₹ 351 ₹ 6,784 ₹ 46,247
18 ₹ 6,476 ₹ 308 ₹ 6,784 ₹ 39,771
19 ₹ 6,519 ₹ 265 ₹ 6,784 ₹ 33,252
20 ₹ 6,562 ₹ 222 ₹ 6,784 ₹ 26,690
21 ₹ 6,606 ₹ 178 ₹ 6,784 ₹ 20,084
22 ₹ 6,650 ₹ 134 ₹ 6,784 ₹ 13,434
23 ₹ 6,695 ₹ 90 ₹ 6,784 ₹ 6,739
24 ₹ 6,739 ₹ 45 ₹ 6,784 ₹0

Amount:-2,00,000 Period:-24 Months

 EMI SHEET
Sl.no Principal Interest (8%) Total Balance
1 ₹ 7,712 ₹ 1,333 ₹ 9,045 ₹ 1,92,288
2 ₹ 7,764 ₹ 1,282 ₹ 9,045 ₹ 1,84,524
3 ₹ 7,815 ₹ 1,230 ₹ 9,045 ₹ 1,76,709
4 ₹ 7,867 ₹ 1,178 ₹ 9,045 ₹ 1,68,842
5 ₹ 7,920 ₹ 1,126 ₹ 9,045 ₹ 1,60,922
6 ₹ 7,973 ₹ 1,073 ₹ 9,045 ₹ 1,52,949
7 ₹ 8,026 ₹ 1,020 ₹ 9,045 ₹ 1,44,923
8 ₹ 8,079 ₹ 966 ₹ 9,045 ₹ 1,36,844
9 ₹ 8,133 ₹ 912 ₹ 9,045 ₹ 1,28,711
10 ₹ 8,187 ₹ 858 ₹ 9,045 ₹ 1,20,523
11 ₹ 8,242 ₹ 803 ₹ 9,045 ₹ 1,12,282
12 ₹ 8,297 ₹ 749 ₹ 9,045 ₹ 1,03,985
13 ₹ 8,352 ₹ 693 ₹ 9,045 ₹ 95,632
14 ₹ 8,408 ₹ 638 ₹ 9,045 ₹ 87,224
15 ₹ 8,464 ₹ 581 ₹ 9,045 ₹ 78,761
16 ₹ 8,520 ₹ 525 ₹ 9,045 ₹ 70,240
17 ₹ 8,577 ₹ 468 ₹ 9,045 ₹ 61,663
18 ₹ 8,634 ₹ 411 ₹ 9,045 ₹ 53,029
19 ₹ 8,692 ₹ 354 ₹ 9,045 ₹ 44,337
20 ₹ 8,750 ₹ 296 ₹ 9,045 ₹ 35,587
21 ₹ 8,808 ₹ 237 ₹ 9,045 ₹ 26,779
22 ₹ 8,867 ₹ 179 ₹ 9,045 ₹ 17,912
23 ₹ 8,926 ₹ 119 ₹ 9,045 ₹ 8,986
24 ₹ 8,986 ₹ 60 ₹ 9,045 ₹0

Amount:-2,50,000 Period:-24 Months

 EMI SHEET
Sl.no Principal Interest (8%) Total Balance
1 ₹ 9,640 ₹ 1,667 ₹ 11,307 ₹ 2,40,360
2 ₹ 9,704 ₹ 1,602 ₹ 11,307 ₹ 2,30,655
3 ₹ 9,769 ₹ 1,538 ₹ 11,307 ₹ 2,20,886
4 ₹ 9,834 ₹ 1,473 ₹ 11,307 ₹ 2,11,052
5 ₹ 9,900 ₹ 1,407 ₹ 11,307 ₹ 2,01,152
6 ₹ 9,966 ₹ 1,341 ₹ 11,307 ₹ 1,91,186
7 ₹ 10,032 ₹ 1,275 ₹ 11,307 ₹ 1,81,154
8 ₹ 10,099 ₹ 1,208 ₹ 11,307 ₹ 1,71,055
9 ₹ 10,166 ₹ 1,140 ₹ 11,307 ₹ 1,60,889
10 ₹ 10,234 ₹ 1,073 ₹ 11,307 ₹ 1,50,654
11 ₹ 10,302 ₹ 1,004 ₹ 11,307 ₹ 1,40,352
12 ₹ 10,371 ₹ 936 ₹ 11,307 ₹ 1,29,981
13 ₹ 10,440 ₹ 867 ₹ 11,307 ₹ 1,19,540
14 ₹ 10,510 ₹ 797 ₹ 11,307 ₹ 1,09,031
15 ₹ 10,580 ₹ 727 ₹ 11,307 ₹ 98,451
16 ₹ 10,650 ₹ 656 ₹ 11,307 ₹ 87,800
17 ₹ 10,721 ₹ 585 ₹ 11,307 ₹ 77,079
18 ₹ 10,793 ₹ 514 ₹ 11,307 ₹ 66,286
19 ₹ 10,865 ₹ 442 ₹ 11,307 ₹ 55,421
20 ₹ 10,937 ₹ 369 ₹ 11,307 ₹ 44,483
21 ₹ 11,010 ₹ 297 ₹ 11,307 ₹ 33,473
22 ₹ 11,084 ₹ 223 ₹ 11,307 ₹ 22,390
23 ₹ 11,158 ₹ 149 ₹ 11,307 ₹ 11,232
24 ₹ 11,232 ₹ 75 ₹ 11,307 ₹0

Amount:-3,00,000 Period:-24 Months

 EMI SHEET
Sl.no Principal Interest (8%) Total Balance
1 ₹ 11,568 ₹ 2,000 ₹ 13,568 ₹ 2,88,432
2 ₹ 11,645 ₹ 1,923 ₹ 13,568 ₹ 2,76,787
3 ₹ 11,723 ₹ 1,845 ₹ 13,568 ₹ 2,65,064
4 ₹ 11,801 ₹ 1,767 ₹ 13,568 ₹ 2,53,262
5 ₹ 11,880 ₹ 1,688 ₹ 13,568 ₹ 2,41,383
6 ₹ 11,959 ₹ 1,609 ₹ 13,568 ₹ 2,29,424
7 ₹ 12,039 ₹ 1,529 ₹ 13,568 ₹ 2,17,385
8 ₹ 12,119 ₹ 1,449 ₹ 13,568 ₹ 2,05,266
9 ₹ 12,200 ₹ 1,368 ₹ 13,568 ₹ 1,93,066
10 ₹ 12,281 ₹ 1,287 ₹ 13,568 ₹ 1,80,785
11 ₹ 12,363 ₹ 1,205 ₹ 13,568 ₹ 1,68,422
12 ₹ 12,445 ₹ 1,123 ₹ 13,568 ₹ 1,55,977
13 ₹ 12,528 ₹ 1,040 ₹ 13,568 ₹ 1,43,449
14 ₹ 12,612 ₹ 956 ₹ 13,568 ₹ 1,30,837
15 ₹ 12,696 ₹ 872 ₹ 13,568 ₹ 1,18,141
16 ₹ 12,781 ₹ 788 ₹ 13,568 ₹ 1,05,360
17 ₹ 12,866 ₹ 702 ₹ 13,568 ₹ 92,494
18 ₹ 12,952 ₹ 617 ₹ 13,568 ₹ 79,543
19 ₹ 13,038 ₹ 530 ₹ 13,568 ₹ 66,505
20 ₹ 13,125 ₹ 443 ₹ 13,568 ₹ 53,380
21 ₹ 13,212 ₹ 356 ₹ 13,568 ₹ 40,168
22 ₹ 13,300 ₹ 268 ₹ 13,568 ₹ 26,867
23 ₹ 13,389 ₹ 179 ₹ 13,568 ₹ 13,478
24 ₹ 13,478 ₹ 90 ₹ 13,568 ₹0

Amount:-3,50,000 Period:-24 Months

 EMI SHEET
Sl.no Principal Interest (8%) Total Balance
1 ₹ 13,496 ₹ 2,333 ₹ 15,830 ₹ 3,36,504
2 ₹ 13,586 ₹ 2,243 ₹ 15,830 ₹ 3,22,918
3 ₹ 13,677 ₹ 2,153 ₹ 15,830 ₹ 3,09,241
4 ₹ 13,768 ₹ 2,062 ₹ 15,830 ₹ 2,95,473
5 ₹ 13,860 ₹ 1,970 ₹ 15,830 ₹ 2,81,613
6 ₹ 13,952 ₹ 1,877 ₹ 15,830 ₹ 2,67,661
7 ₹ 14,045 ₹ 1,784 ₹ 15,830 ₹ 2,53,616
8 ₹ 14,139 ₹ 1,691 ₹ 15,830 ₹ 2,39,477
9 ₹ 14,233 ₹ 1,597 ₹ 15,830 ₹ 2,25,244
10 ₹ 14,328 ₹ 1,502 ₹ 15,830 ₹ 2,10,916
11 ₹ 14,423 ₹ 1,406 ₹ 15,830 ₹ 1,96,493
12 ₹ 14,520 ₹ 1,310 ₹ 15,830 ₹ 1,81,973
13 ₹ 14,616 ₹ 1,213 ₹ 15,830 ₹ 1,67,357
14 ₹ 14,714 ₹ 1,116 ₹ 15,830 ₹ 1,52,643
15 ₹ 14,812 ₹ 1,018 ₹ 15,830 ₹ 1,37,831
16 ₹ 14,911 ₹ 919 ₹ 15,830 ₹ 1,22,920
17 ₹ 15,010 ₹ 819 ₹ 15,830 ₹ 1,07,910
18 ₹ 15,110 ₹ 719 ₹ 15,830 ₹ 92,800
19 ₹ 15,211 ₹ 619 ₹ 15,830 ₹ 77,589
20 ₹ 15,312 ₹ 517 ₹ 15,830 ₹ 62,277
21 ₹ 15,414 ₹ 415 ₹ 15,830 ₹ 46,862
22 ₹ 15,517 ₹ 312 ₹ 15,830 ₹ 31,345
23 ₹ 15,621 ₹ 209 ₹ 15,830 ₹ 15,725
24 ₹ 15,725 ₹ 105 ₹ 15,830 ₹0

Amount:-4,00,000 Period:-24 Months

 EMI SHEET
Sl.no Principal Interest (8%) Total Balance
1 ₹ 15,424 ₹ 2,667 ₹ 18,091 ₹ 3,84,576
2 ₹ 15,527 ₹ 2,564 ₹ 18,091 ₹ 3,69,049
3 ₹ 15,631 ₹ 2,460 ₹ 18,091 ₹ 3,53,418
4 ₹ 15,735 ₹ 2,356 ₹ 18,091 ₹ 3,37,683
5 ₹ 15,840 ₹ 2,251 ₹ 18,091 ₹ 3,21,844
6 ₹ 15,945 ₹ 2,146 ₹ 18,091 ₹ 3,05,898
7 ₹ 16,052 ₹ 2,039 ₹ 18,091 ₹ 2,89,847
8 ₹ 16,159 ₹ 1,932 ₹ 18,091 ₹ 2,73,688
9 ₹ 16,266 ₹ 1,825 ₹ 18,091 ₹ 2,57,422
10 ₹ 16,375 ₹ 1,716 ₹ 18,091 ₹ 2,41,047
11 ₹ 16,484 ₹ 1,607 ₹ 18,091 ₹ 2,24,563
12 ₹ 16,594 ₹ 1,497 ₹ 18,091 ₹ 2,07,969
13 ₹ 16,704 ₹ 1,386 ₹ 18,091 ₹ 1,91,265
14 ₹ 16,816 ₹ 1,275 ₹ 18,091 ₹ 1,74,449
15 ₹ 16,928 ₹ 1,163 ₹ 18,091 ₹ 1,57,521
16 ₹ 17,041 ₹ 1,050 ₹ 18,091 ₹ 1,40,480
17 ₹ 17,154 ₹ 937 ₹ 18,091 ₹ 1,23,326
18 ₹ 17,269 ₹ 822 ₹ 18,091 ₹ 1,06,057
19 ₹ 17,384 ₹ 707 ₹ 18,091 ₹ 88,673
20 ₹ 17,500 ₹ 591 ₹ 18,091 ₹ 71,174
21 ₹ 17,616 ₹ 474 ₹ 18,091 ₹ 53,557
22 ₹ 17,734 ₹ 357 ₹ 18,091 ₹ 35,823
23 ₹ 17,852 ₹ 239 ₹ 18,091 ₹ 17,971
24 ₹ 17,971 ₹ 120 ₹ 18,091 ₹0

Amount:-4,50,000 Period:-24 Months

 EMI SHEET
Sl.no Principal Interest (8%) Total Balance
1 ₹ 17,352 ₹ 3,000 ₹ 20,352 ₹ 4,32,648
2 ₹ 17,468 ₹ 2,884 ₹ 20,352 ₹ 4,15,180
3 ₹ 17,584 ₹ 2,768 ₹ 20,352 ₹ 3,97,595
4 ₹ 17,702 ₹ 2,651 ₹ 20,352 ₹ 3,79,894
5 ₹ 17,820 ₹ 2,533 ₹ 20,352 ₹ 3,62,074
6 ₹ 17,938 ₹ 2,414 ₹ 20,352 ₹ 3,44,136
7 ₹ 18,058 ₹ 2,294 ₹ 20,352 ₹ 3,26,078
8 ₹ 18,178 ₹ 2,174 ₹ 20,352 ₹ 3,07,899
9 ₹ 18,300 ₹ 2,053 ₹ 20,352 ₹ 2,89,599
10 ₹ 18,422 ₹ 1,931 ₹ 20,352 ₹ 2,71,178
11 ₹ 18,544 ₹ 1,808 ₹ 20,352 ₹ 2,52,633
12 ₹ 18,668 ₹ 1,684 ₹ 20,352 ₹ 2,33,965
13 ₹ 18,793 ₹ 1,560 ₹ 20,352 ₹ 2,15,173
14 ₹ 18,918 ₹ 1,434 ₹ 20,352 ₹ 1,96,255
15 ₹ 19,044 ₹ 1,308 ₹ 20,352 ₹ 1,77,211
16 ₹ 19,171 ₹ 1,181 ₹ 20,352 ₹ 1,58,040
17 ₹ 19,299 ₹ 1,054 ₹ 20,352 ₹ 1,38,742
18 ₹ 19,427 ₹ 925 ₹ 20,352 ₹ 1,19,314
19 ₹ 19,557 ₹ 795 ₹ 20,352 ₹ 99,757
20 ₹ 19,687 ₹ 665 ₹ 20,352 ₹ 80,070
21 ₹ 19,818 ₹ 534 ₹ 20,352 ₹ 60,252
22 ₹ 19,951 ₹ 402 ₹ 20,352 ₹ 40,301
23 ₹ 20,084 ₹ 269 ₹ 20,352 ₹ 20,217
24 ₹ 20,217 ₹ 135 ₹ 20,352 ₹0

Amount:-5,00,000 Period:-24 Months

 EMI SHEET
Sl.no Principal Interest (8%) Total Balance
1 ₹ 19,280 ₹ 3,333 ₹ 22,614 ₹ 4,80,720
2 ₹ 19,409 ₹ 3,205 ₹ 22,614 ₹ 4,61,311
3 ₹ 19,538 ₹ 3,075 ₹ 22,614 ₹ 4,41,773
4 ₹ 19,668 ₹ 2,945 ₹ 22,614 ₹ 4,22,104
5 ₹ 19,800 ₹ 2,814 ₹ 22,614 ₹ 4,02,304
6 ₹ 19,932 ₹ 2,682 ₹ 22,614 ₹ 3,82,373
7 ₹ 20,064 ₹ 2,549 ₹ 22,614 ₹ 3,62,308
8 ₹ 20,198 ₹ 2,415 ₹ 22,614 ₹ 3,42,110
9 ₹ 20,333 ₹ 2,281 ₹ 22,614 ₹ 3,21,777
10 ₹ 20,468 ₹ 2,145 ₹ 22,614 ₹ 3,01,309
11 ₹ 20,605 ₹ 2,009 ₹ 22,614 ₹ 2,80,704
12 ₹ 20,742 ₹ 1,871 ₹ 22,614 ₹ 2,59,962
13 ₹ 20,881 ₹ 1,733 ₹ 22,614 ₹ 2,39,081
14 ₹ 21,020 ₹ 1,594 ₹ 22,614 ₹ 2,18,061
15 ₹ 21,160 ₹ 1,454 ₹ 22,614 ₹ 1,96,901
16 ₹ 21,301 ₹ 1,313 ₹ 22,614 ₹ 1,75,600
17 ₹ 21,443 ₹ 1,171 ₹ 22,614 ₹ 1,54,157
18 ₹ 21,586 ₹ 1,028 ₹ 22,614 ₹ 1,32,571
19 ₹ 21,730 ₹ 884 ₹ 22,614 ₹ 1,10,842
20 ₹ 21,875 ₹ 739 ₹ 22,614 ₹ 88,967
21 ₹ 22,021 ₹ 593 ₹ 22,614 ₹ 66,946
22 ₹ 22,167 ₹ 446 ₹ 22,614 ₹ 44,779
23 ₹ 22,315 ₹ 299 ₹ 22,614 ₹ 22,464
24 ₹ 22,464 ₹ 150 ₹ 22,614 ₹0