Amortization Schedule

Loan account no 111041486 Print Date 20/08/2023

:

Name : MD MORSHAD KHAN

Sl Month Opening ROI EMI Interest Principal Closing

No Principal Principal
1 JUL - 2022 30,00,000 8.99 62,261 22,475 39,786 29,60,214
2 AUG - 2022 29,60,214 8.99 62,261 22,177 40,084 29,20,130
3 SEP - 2022 29,20,130 8.99 62,261 21,877 40,384 28,79,746
4 OCT - 2022 28,79,746 8.99 62,261 21,574 40,687 28,39,059
5 NOV - 2022 28,39,059 8.99 62,261 21,269 40,992 27,98,067
6 DEC - 2022 27,98,067 8.99 62,261 20,962 41,299 27,56,768
7 JAN - 2023 27,56,768 9.99 62,261 22,950 39,311 27,17,457
8 FEB - 2023 27,17,457 9.99 62,261 22,623 39,638 26,77,819
9 MAR - 2023 26,77,819 9.99 62,261 22,293 39,968 26,37,851
10 APR - 2023 26,37,851 9.99 62,261 21,960 40,301 25,97,550
11 MAY - 2023 25,97,550 9.99 62,261 21,625 40,636 25,56,914
12 JUN - 2023 25,56,914 9.99 62,261 21,286 40,975 25,15,939
13 JUL - 2023 25,15,939 9.99 62,261 20,945 41,316 24,74,623
Total : 8,09,393 2,84,016 5,25,377

Page 1 out o 1