Complete EMI Schedule

Date
Principal Amount
Interest
EMI
Balance
Loan Paid To Date
2024
₹1,84,264
₹61,276
₹2,45,540
₹5,65,736
24.57%
Mar
₹17,679
₹6,875
₹24,554
₹7,32,321
2.36%
Apr
₹17,841
₹6,713
₹24,554
₹7,14,480
4.74%
May
₹18,005
₹6,549
₹24,554
₹6,96,475
7.14%
Jun
₹18,170
₹6,384
₹24,554
₹6,78,306
9.56%
Jul
₹18,336
₹6,218
₹24,554
₹6,59,969
12%
Aug
₹18,504
₹6,050
₹24,554
₹6,41,465
14.47%
Sep
₹18,674
₹5,880
₹24,554
₹6,22,791
16.96%
Oct
₹18,845
₹5,709
₹24,554
₹6,03,946
19.47%
Nov
₹19,018
₹5,536
₹24,554
₹5,84,928
22.01%
Dec
₹19,192
₹5,362
₹24,554
₹5,65,736
24.57%

2025
₹2,44,501
₹50,148
₹2,94,648
₹3,21,235
57.17%
Jan
₹19,368
₹5,186
₹24,554
₹5,46,368
27.15%
Feb
₹19,546
₹5,008
₹24,554
₹5,26,822
29.76%
Mar
₹19,725
₹4,829
₹24,554
₹5,07,097
32.39%
Apr
₹19,906
₹4,648
₹24,554
₹4,87,192
35.04%
May
₹20,088
₹4,466
₹24,554
₹4,67,103
37.72%
Jun
₹20,272
₹4,282
₹24,554
₹4,46,831
40.42%
Jul
₹20,458
₹4,096
₹24,554
₹4,26,373
43.15%
Aug
₹20,646
₹3,908
₹24,554
₹4,05,728
45.9%
Sep
₹20,835
₹3,719
₹24,554
₹3,84,893
48.68%
Oct
₹21,026
₹3,528
₹24,554
₹3,63,867
51.48%
Nov
₹21,219
₹3,335
₹24,554
₹3,42,648
54.31%
Dec
₹21,413
₹3,141
₹24,554
₹3,21,235
57.17%

2026
₹2,72,794
₹21,854
₹2,94,648
₹48,441
93.54%
Jan
₹21,609
₹2,945
₹24,554
₹2,99,626
60.05%
Feb
₹21,807
₹2,747
₹24,554
₹2,77,818
62.96%
Mar
₹22,007
₹2,547
₹24,554
₹2,55,811
65.89%
Apr
₹22,209
₹2,345
₹24,554
₹2,33,602
68.85%
May
₹22,413
₹2,141
₹24,554
₹2,11,189
71.84%
Jun
₹22,618
₹1,936
₹24,554
₹1,88,571
74.86%
Jul
₹22,825
₹1,729
₹24,554
₹1,65,745
77.9%
Aug
₹23,035
₹1,519
₹24,554
₹1,42,711
80.97%
Sep
₹23,246
₹1,308
₹24,554
₹1,19,465
84.07%
Oct
₹23,459
₹1,095
₹24,554
₹96,006
87.2%
Nov
₹23,674
₹880
₹24,554
₹72,332
90.36%
Dec
₹23,891
₹663
₹24,554
₹48,441
93.54%

2027
₹48,441
₹667
₹49,108
₹0
100%
Jan
₹24,110
₹444
₹24,554
₹24,331
96.76%
Feb
₹24,331
₹223
₹24,554
₹0
100%