Payment Schedule :180 months to Repay Rs.

3000000 At: 11%

EMI number Total EMI
Interest Amount Principal Amount
1 Rs.34097.92 Rs.27500.00
Rs.6597.92
2 Rs.34097.92 Rs.27439.52
Rs.6658.40
3 Rs.34097.92 Rs.27378.48
Rs.6719.44
4 Rs.34097.92 Rs.27316.89
Rs.6781.03
5 Rs.34097.92 Rs.27254.73
Rs.6843.19
6 Rs.34097.92 Rs.27192.00
Rs.6905.92
7 Rs.34097.92 Rs.27128.69
Rs.6969.22
8 Rs.34097.92 Rs.27064.81
Rs.7033.11
9 Rs.34097.92 Rs.27000.34
Rs.7097.58
10 Rs.34097.92 Rs.26935.28
Rs.7162.64
11 Rs.34097.92 Rs.26869.62
Rs.7228.30
12 Rs.34097.92 Rs.26803.36
Rs.7294.56
13 Rs.34097.92 Rs.26736.50
Rs.7361.42
14 Rs.34097.92 Rs.26669.02
Rs.7428.90
15 Rs.34097.92 Rs.26600.92
Rs.7497.00
16 Rs.34097.92 Rs.26532.19
Rs.7565.72
17 Rs.34097.92 Rs.26462.84
Rs.7635.08
18 Rs.34097.92 Rs.26392.85
Rs.7705.06
19 Rs.34097.92 Rs.26322.22
Rs.7775.69
20 Rs.34097.92 Rs.26250.95
Rs.7846.97
21 Rs.34097.92 Rs.26179.02
Rs.7918.90
22 Rs.34097.92 Rs.26106.43
Rs.7991.49
23 Rs.34097.92 Rs.26033.17
Rs.8064.75
24 Rs.34097.92 Rs.25959.24
Rs.8138.67
25 Rs.34097.92 Rs.25884.64
Rs.8213.28
26 Rs.34097.92 Rs.25809.35
Rs.8288.57
27 Rs.34097.92 Rs.25733.37
Rs.8364.54
28 Rs.34097.92 Rs.25656.70
Rs.8441.22
29 Rs.34097.92 Rs.25579.32
Rs.8518.60
30 Rs.34097.92 Rs.25501.23
Rs.8596.68
31 Rs.34097.92 Rs.25422.43
Rs.8675.49
32 Rs.34097.92 Rs.25342.90
Rs.8755.01
33 Rs.34097.92 Rs.25262.65
Rs.8835.27
34 Rs.34097.92 Rs.25181.66
Rs.8916.26
35 Rs.34097.92 Rs.25099.93
Rs.8997.99
36 Rs.34097.92 Rs.25017.45
Rs.9080.47
37 Rs.34097.92 Rs.24934.21
Rs.9163.71
38 Rs.34097.92 Rs.24850.21
Rs.9247.71
39 Rs.34097.92 Rs.24765.44
Rs.9332.48

40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83

Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92

Rs.24679.89
Rs.24593.56
Rs.24506.43
Rs.24418.51
Rs.24329.78
Rs.24240.24
Rs.24149.88
Rs.24058.69
Rs.23966.66
Rs.23873.80
Rs.23780.07
Rs.23685.49
Rs.23590.05
Rs.23493.72
Rs.23396.52
Rs.23298.42
Rs.23199.43
Rs.23099.52
Rs.22998.71
Rs.22896.96
Rs.22794.29
Rs.22690.67
Rs.22586.10
Rs.22480.58
Rs.22374.09
Rs.22266.62
Rs.22158.17
Rs.22048.72
Rs.21938.27
Rs.21826.80
Rs.21714.32
Rs.21600.80
Rs.21486.24
Rs.21370.64
Rs.21253.97
Rs.21136.23
Rs.21017.42
Rs.20897.51
Rs.20776.51
Rs.20654.40
Rs.20531.17
Rs.20406.80
Rs.20281.30
Rs.20154.65

Rs.9418.03
Rs.9504.36
Rs.9591.48
Rs.9679.41
Rs.9768.13
Rs.9857.67
Rs.9948.04
Rs.10039.23
Rs.10131.25
Rs.10224.12
Rs.10317.84
Rs.10412.42
Rs.10507.87
Rs.10604.19
Rs.10701.40
Rs.10799.50
Rs.10898.49
Rs.10998.39
Rs.11099.21
Rs.11200.95
Rs.11303.63
Rs.11407.25
Rs.11511.81
Rs.11617.34
Rs.11723.83
Rs.11831.30
Rs.11939.75
Rs.12049.20
Rs.12159.65
Rs.12271.11
Rs.12383.60
Rs.12497.12
Rs.12611.67
Rs.12727.28
Rs.12843.95
Rs.12961.68
Rs.13080.50
Rs.13200.40
Rs.13321.41
Rs.13443.52
Rs.13566.75
Rs.13691.11
Rs.13816.62
Rs.13943.27

84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127

Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92

Rs.20026.84
Rs.19897.85
Rs.19767.68
Rs.19636.32
Rs.19503.76
Rs.19369.98
Rs.19234.97
Rs.19098.73
Rs.18961.24
Rs.18822.48
Rs.18682.46
Rs.18541.15
Rs.18398.55
Rs.18254.64
Rs.18109.41
Rs.17962.85
Rs.17814.94
Rs.17665.68
Rs.17515.05
Rs.17363.04
Rs.17209.64
Rs.17054.83
Rs.16898.60
Rs.16740.94
Rs.16581.83
Rs.16421.27
Rs.16259.23
Rs.16095.71
Rs.15930.69
Rs.15764.16
Rs.15596.10
Rs.15426.50
Rs.15255.35
Rs.15082.62
Rs.14908.32
Rs.14732.41
Rs.14554.89
Rs.14375.75
Rs.14194.96
Rs.14012.52
Rs.13828.40
Rs.13642.60
Rs.13455.09
Rs.13265.87

Rs.14071.08
Rs.14200.07
Rs.14330.23
Rs.14461.59
Rs.14594.16
Rs.14727.94
Rs.14862.94
Rs.14999.19
Rs.15136.68
Rs.15275.43
Rs.15415.46
Rs.15556.77
Rs.15699.37
Rs.15843.28
Rs.15988.51
Rs.16135.07
Rs.16282.98
Rs.16432.24
Rs.16582.87
Rs.16734.88
Rs.16888.28
Rs.17043.09
Rs.17199.32
Rs.17356.98
Rs.17516.08
Rs.17676.65
Rs.17838.68
Rs.18002.20
Rs.18167.23
Rs.18333.76
Rs.18501.82
Rs.18671.42
Rs.18842.57
Rs.19015.30
Rs.19189.60
Rs.19365.51
Rs.19543.02
Rs.19722.17
Rs.19902.96
Rs.20085.40
Rs.20269.52
Rs.20455.32
Rs.20642.83
Rs.20832.05

128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171

Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92

Rs.13074.91
Rs.12882.19
Rs.12687.72
Rs.12491.46
Rs.12293.40
Rs.12093.52
Rs.11891.82
Rs.11688.26
Rs.11482.84
Rs.11275.53
Rs.11066.33
Rs.10855.20
Rs.10642.15
Rs.10427.14
Rs.10210.15
Rs.9991.18
Rs.9770.20
Rs.9547.20
Rs.9322.15
Rs.9095.04
Rs.8865.85
Rs.8634.55
Rs.8401.14
Rs.8165.58
Rs.7927.87
Rs.7687.98
Rs.7445.89
Rs.7201.58
Rs.6955.03
Rs.6706.22
Rs.6455.13
Rs.6201.74
Rs.5946.02
Rs.5687.96
Rs.5427.54
Rs.5164.73
Rs.4899.50
Rs.4631.85
Rs.4361.75
Rs.4089.17
Rs.3814.08
Rs.3536.48
Rs.3256.34
Rs.2973.62

Rs.21023.01
Rs.21215.72
Rs.21410.20
Rs.21606.46
Rs.21804.52
Rs.22004.40
Rs.22206.10
Rs.22409.66
Rs.22615.08
Rs.22822.39
Rs.23031.59
Rs.23242.71
Rs.23455.77
Rs.23670.78
Rs.23887.76
Rs.24106.74
Rs.24327.71
Rs.24550.72
Rs.24775.77
Rs.25002.88
Rs.25232.07
Rs.25463.37
Rs.25696.78
Rs.25932.33
Rs.26170.05
Rs.26409.94
Rs.26652.03
Rs.26896.34
Rs.27142.89
Rs.27391.70
Rs.27642.79
Rs.27896.18
Rs.28151.90
Rs.28409.96
Rs.28670.38
Rs.28933.19
Rs.29198.41
Rs.29466.07
Rs.29736.17
Rs.30008.75
Rs.30283.83
Rs.30561.44
Rs.30841.58
Rs.31124.30

172
173
174
175
176
177
178
179
180

Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34097.92
Rs.34092.48

Rs.2688.32
Rs.2400.39
Rs.2109.83
Rs.1816.61
Rs.1520.70
Rs.1222.07
Rs.920.71
Rs.616.59
Rs.309.67

Rs.31409.60
Rs.31697.52
Rs.31988.08
Rs.32281.31
Rs.32577.22
Rs.32875.84
Rs.33177.21
Rs.33481.33
Rs.33782.80

00000 At: 11%

Balance Due
Rs.2993402.08
Rs.2986743.68
Rs.2980024.24
Rs.2973243.21
Rs.2966400.02
Rs.2959494.10
Rs.2952524.88
Rs.2945491.77
Rs.2938394.19
Rs.2931231.55
Rs.2924003.25
Rs.2916708.69
Rs.2909347.27
Rs.2901918.37
Rs.2894421.37
Rs.2886855.64
Rs.2879220.57
Rs.2871515.50
Rs.2863739.81
Rs.2855892.83
Rs.2847973.93
Rs.2839982.44
Rs.2831917.69
Rs.2823779.02
Rs.2815565.74
Rs.2807277.17
Rs.2798912.63
Rs.2790471.40
Rs.2781952.81
Rs.2773356.12
Rs.2764680.63
Rs.2755925.62
Rs.2747090.35
Rs.2738174.09
Rs.2729176.10
Rs.2720095.63
Rs.2710931.92
Rs.2701684.21
Rs.2692351.72

Rs.2682933.69
Rs.2673429.33
Rs.2663837.85
Rs.2654158.44
Rs.2644390.31
Rs.2634532.63
Rs.2624584.60
Rs.2614545.37
Rs.2604414.11
Rs.2594189.99
Rs.2583872.14
Rs.2573459.72
Rs.2562951.85
Rs.2552347.65
Rs.2541646.25
Rs.2530846.76
Rs.2519948.26
Rs.2508949.87
Rs.2497850.66
Rs.2486649.70
Rs.2475346.07
Rs.2463938.82
Rs.2452427.01
Rs.2440809.67
Rs.2429085.84
Rs.2417254.54
Rs.2405314.79
Rs.2393265.58
Rs.2381105.93
Rs.2368834.82
Rs.2356451.22
Rs.2343954.10
Rs.2331342.42
Rs.2318615.14
Rs.2305771.20
Rs.2292809.51
Rs.2279729.01
Rs.2266528.61
Rs.2253207.20
Rs.2239763.68
Rs.2226196.93
Rs.2212505.81
Rs.2198689.19
Rs.2184745.93

Rs.2170674.84
Rs.2156474.78
Rs.2142144.54
Rs.2127682.95
Rs.2113088.79
Rs.2098360.85
Rs.2083497.90
Rs.2068498.71
Rs.2053362.03
Rs.2038086.60
Rs.2022671.14
Rs.2007114.37
Rs.1991424.00
Rs.1975571.71
Rs.1959583.20
Rs.1943448.13
Rs.1927165.15
Rs.1910732.91
Rs.1894150.04
Rs.1877415.16
Rs.1860526.88
Rs.1843483.79
Rs.1826284.47
Rs.1808927.49
Rs.1791411.41
Rs.1773734.76
Rs.1755896.08
Rs.1737893.87
Rs.1719726.64
Rs.1701392.89
Rs.1682891.07
Rs.1664219.65
Rs.1645377.08
Rs.1626361.78
Rs.1607172.17
Rs.1587806.67
Rs.1568263.64
Rs.1548541.47
Rs.1528638.51
Rs.1508553.11
Rs.1488283.60
Rs.1467828.28
Rs.1447185.45
Rs.1426353.40

Rs.1405330.38
Rs.1384114.66
Rs.1362704.46
Rs.1341097.99
Rs.1319293.47
Rs.1297289.07
Rs.1275082.97
Rs.1252673.31
Rs.1230058.23
Rs.1207235.84
Rs.1184204.25
Rs.1160961.54
Rs.1137505.77
Rs.1113834.98
Rs.1089947.22
Rs.1065840.48
Rs.1041512.76
Rs.1016962.04
Rs.992186.28
Rs.967183.40
Rs.941951.32
Rs.916487.96
Rs.890791.18
Rs.864858.84
Rs.838688.80
Rs.812278.86
Rs.785626.83
Rs.758730.49
Rs.731587.60
Rs.704195.90
Rs.676553.10
Rs.648656.92
Rs.620505.02
Rs.592095.07
Rs.563424.68
Rs.534491.49
Rs.505293.08
Rs.475827.01
Rs.446090.84
Rs.416082.08
Rs.385798.25
Rs.355236.81
Rs.324395.23
Rs.293270.93

Rs.261861.33
Rs.230163.80
Rs.198175.72
Rs.165894.41
Rs.133317.19
Rs.100441.34
Rs.67264.14
Rs.33782.80
Rs.0.00