Classification - Public #_x000D_

EMI Calculator By [Link]

Inputs Loan Payment Break-Up

Loan Amount (Rs.) 7,300,000
Interest Rate (% p.a.) 8.55%
Loan Tenure (Years) 25
7,300,000
(in Rs.)
10,408,325
Results
EMI 59,028
Total Interest Payable 10,408,325
Principal Amount
Total Payment 7,300,000
(Principal + Interest) 17,708,325 Total Interest Payable Principal Amount

Loan Repayment Chart

800,000 8,000,000
Principal & Interest Repayment (Rs.)

700,000 7,000,000

Principal Outstanding (Rs.)

600,000 6,000,000

500,000 5,000,000

400,000 4,000,000

300,000 3,000,000

200,000 2,000,000

100,000 1,000,000

- -
Year 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30

Interest Pmt Principal Pmt Principal

(I) (P) Outstanding

Loan Repayment Schedule (Yearly)

(figures in Rupees)
Principal Pmt Interest Pmt Total Payment Principal Cumulative Cumulative
Year
(P) (I) (P+I) Outstanding Interest Principal
1 87,562 620,771 708,333 7,212,438 620,771 87,562
2 95,349 612,984 708,333 7,117,090 1,233,756 182,910
3 103,828 604,505 708,333 7,013,262 1,838,261 286,738
4 113,062 595,271 708,333 6,900,200 2,433,532 399,800
5 123,116 585,217 708,333 6,777,084 3,018,749 522,916
6 134,065 574,268 708,333 6,643,019 3,593,017 656,981

_x000D_ Classification - Public

#
 Classification - Public #_x000D_

7 145,988 562,345 708,333 6,497,031 4,155,362 802,969

8 158,971 549,362 708,333 6,338,060 4,704,724 961,940
9 173,108 535,225 708,333 6,164,952 5,239,949 1,135,048
10 188,503 519,830 708,333 5,976,449 5,759,779 1,323,551
11 205,267 503,066 708,333 5,771,182 6,262,846 1,528,818
12 223,521 484,812 708,333 5,547,661 6,747,657 1,752,339
13 243,400 464,933 708,333 5,304,261 7,212,591 1,995,739
14 265,045 443,288 708,333 5,039,216 7,655,878 2,260,784
15 288,616 419,717 708,333 4,750,600 8,075,595 2,549,400
16 314,283 394,050 708,333 4,436,316 8,469,645 2,863,684
17 342,233 366,100 708,333 4,094,084 8,835,745 3,205,916
18 372,668 335,665 708,333 3,721,415 9,171,410 3,578,585
19 405,810 302,523 708,333 3,315,605 9,473,933 3,984,395
20 441,899 266,434 708,333 2,873,706 9,740,366 4,426,294
21 481,198 227,135 708,333 2,392,508 9,967,501 4,907,492
22 523,992 184,341 708,333 1,868,516 10,151,842 5,431,484
23 570,591 137,742 708,333 1,297,925 10,289,584 6,002,075
24 621,334 86,999 708,333 676,591 10,376,583 6,623,409
25 676,591 31,742 708,333 - 10,408,325 7,300,000
26 - - - - - -
27 - - - - - -
28 - - - - - -
29 - - - - - -
30 - - - - - -
Total 7,300,000 10,408,325 17,708,325

Loan Repayment Schedule (Monthly)

(figures in Rupees)
Principal Pmt Interest Pmt Total Payment Principal Cumulative Cumulative
Month
(P) (I) (P+I) Outstanding Interest Principal
1 7,015 52,013 59,028 7,292,985 52,013 7,015
2 7,065 51,963 59,028 7,285,920 103,975 14,080
3 7,116 51,912 59,028 7,278,804 155,887 21,196
4 7,166 51,861 59,028 7,271,638 207,749 28,362
5 7,217 51,810 59,028 7,264,420 259,559 35,580
6 7,269 51,759 59,028 7,257,152 311,318 42,848
7 7,321 51,707 59,028 7,249,831 363,025 50,169
8 7,373 51,655 59,028 7,242,458 414,680 57,542
9 7,425 51,603 59,028 7,235,033 466,283 64,967
10 7,478 51,550 59,028 7,227,555 517,832 72,445
11 7,531 51,496 59,028 7,220,024 569,329 79,976
12 7,585 51,443 59,028 7,212,438 620,771 87,562

_x000D_ Classification - Public

#
 Classification - Public #_x000D_

13 7,639 51,389 59,028 7,204,799 672,160 95,201

14 7,694 51,334 59,028 7,197,106 723,494 102,894
15 7,748 51,279 59,028 7,189,357 774,774 110,643
16 7,804 51,224 59,028 7,181,554 825,998 118,446
17 7,859 51,169 59,028 7,173,695 877,166 126,305
18 7,915 51,113 59,028 7,165,779 928,279 134,221
19 7,972 51,056 59,028 7,157,808 979,335 142,192
20 8,028 50,999 59,028 7,149,780 1,030,335 150,220
21 8,086 50,942 59,028 7,141,694 1,081,277 158,306
22 8,143 50,885 59,028 7,133,551 1,132,161 166,449
23 8,201 50,827 59,028 7,125,350 1,182,988 174,650
24 8,260 50,768 59,028 7,117,090 1,233,756 182,910
25 8,318 50,709 59,028 7,108,771 1,284,465 191,229
26 8,378 50,650 59,028 7,100,394 1,335,115 199,606
27 8,437 50,590 59,028 7,091,956 1,385,706 208,044
28 8,498 50,530 59,028 7,083,459 1,436,236 216,541
29 8,558 50,470 59,028 7,074,901 1,486,705 225,099
30 8,619 50,409 59,028 7,066,281 1,537,114 233,719
31 8,680 50,347 59,028 7,057,601 1,587,461 242,399
32 8,742 50,285 59,028 7,048,859 1,637,747 251,141
33 8,805 50,223 59,028 7,040,054 1,687,970 259,946
34 8,867 50,160 59,028 7,031,187 1,738,130 268,813
35 8,931 50,097 59,028 7,022,256 1,788,227 277,744
36 8,994 50,034 59,028 7,013,262 1,838,261 286,738
37 9,058 49,969 59,028 7,004,204 1,888,230 295,796
38 9,123 49,905 59,028 6,995,081 1,938,135 304,919
39 9,188 49,840 59,028 6,985,893 1,987,975 314,107
40 9,253 49,774 59,028 6,976,640 2,037,750 323,360
41 9,319 49,709 59,028 6,967,321 2,087,458 332,679
42 9,386 49,642 59,028 6,957,935 2,137,101 342,065
43 9,452 49,575 59,028 6,948,483 2,186,676 351,517
44 9,520 49,508 59,028 6,938,963 2,236,184 361,037
45 9,588 49,440 59,028 6,929,375 2,285,624 370,625
46 9,656 49,372 59,028 6,919,719 2,334,996 380,281
47 9,725 49,303 59,028 6,909,994 2,384,299 390,006
48 9,794 49,234 59,028 6,900,200 2,433,532 399,800
49 9,864 49,164 59,028 6,890,336 2,482,696 409,664
50 9,934 49,094 59,028 6,880,402 2,531,790 419,598
51 10,005 49,023 59,028 6,870,398 2,580,813 429,602
52 10,076 48,952 59,028 6,860,321 2,629,764 439,679
53 10,148 48,880 59,028 6,850,173 2,678,644 449,827
54 10,220 48,807 59,028 6,839,953 2,727,452 460,047
55 10,293 48,735 59,028 6,829,660 2,776,186 470,340
56 10,366 48,661 59,028 6,819,294 2,824,848 480,706
57 10,440 48,587 59,028 6,808,853 2,873,435 491,147

_x000D_ Classification - Public

#
 Classification - Public #_x000D_

58 10,515 48,513 59,028 6,798,339 2,921,948 501,661

59 10,590 48,438 59,028 6,787,749 2,970,386 512,251
60 10,665 48,363 59,028 6,777,084 3,018,749 522,916
61 10,741 48,287 59,028 6,766,343 3,067,036 533,657
62 10,818 48,210 59,028 6,755,525 3,115,246 544,475
63 10,895 48,133 59,028 6,744,631 3,163,379 555,369
64 10,972 48,055 59,028 6,733,659 3,211,435 566,341
65 11,050 47,977 59,028 6,722,608 3,259,412 577,392
66 11,129 47,899 59,028 6,711,479 3,307,311 588,521
67 11,208 47,819 59,028 6,700,270 3,355,130 599,730
68 11,288 47,739 59,028 6,688,982 3,402,869 611,018
69 11,369 47,659 59,028 6,677,613 3,450,528 622,387
70 11,450 47,578 59,028 6,666,164 3,498,106 633,836
71 11,531 47,496 59,028 6,654,632 3,545,603 645,368
72 11,613 47,414 59,028 6,643,019 3,593,017 656,981
73 11,696 47,332 59,028 6,631,323 3,640,348 668,677
74 11,780 47,248 59,028 6,619,543 3,687,597 680,457
75 11,864 47,164 59,028 6,607,679 3,734,761 692,321
76 11,948 47,080 59,028 6,595,731 3,781,841 704,269
77 12,033 46,995 59,028 6,583,698 3,828,835 716,302
78 12,119 46,909 59,028 6,571,579 3,875,744 728,421
79 12,205 46,823 59,028 6,559,374 3,922,566 740,626
80 12,292 46,736 59,028 6,547,082 3,969,302 752,918
81 12,380 46,648 59,028 6,534,702 4,015,950 765,298
82 12,468 46,560 59,028 6,522,234 4,062,510 777,766
83 12,557 46,471 59,028 6,509,677 4,108,981 790,323
84 12,646 46,381 59,028 6,497,031 4,155,362 802,969
85 12,736 46,291 59,028 6,484,295 4,201,653 815,705
86 12,827 46,201 59,028 6,471,467 4,247,854 828,533
87 12,919 46,109 59,028 6,458,549 4,293,963 841,451
88 13,011 46,017 59,028 6,445,538 4,339,980 854,462
89 13,103 45,924 59,028 6,432,435 4,385,905 867,565
90 13,197 45,831 59,028 6,419,238 4,431,736 880,762
91 13,291 45,737 59,028 6,405,948 4,477,473 894,052
92 13,385 45,642 59,028 6,392,562 4,523,115 907,438
93 13,481 45,547 59,028 6,379,082 4,568,662 920,918
94 13,577 45,451 59,028 6,365,505 4,614,113 934,495
95 13,674 45,354 59,028 6,351,831 4,659,468 948,169
96 13,771 45,257 59,028 6,338,060 4,704,724 961,940
97 13,869 45,159 59,028 6,324,191 4,749,883 975,809
98 13,968 45,060 59,028 6,310,223 4,794,943 989,777
99 14,067 44,960 59,028 6,296,156 4,839,903 1,003,844
100 14,168 44,860 59,028 6,281,988 4,884,763 1,018,012
101 14,269 44,759 59,028 6,267,720 4,929,523 1,032,280
102 14,370 44,658 59,028 6,253,349 4,974,180 1,046,651

_x000D_ Classification - Public

#
 Classification - Public #_x000D_

103 14,473 44,555 59,028 6,238,877 5,018,735 1,061,123

104 14,576 44,452 59,028 6,224,301 5,063,187 1,075,699
105 14,680 44,348 59,028 6,209,621 5,107,535 1,090,379
106 14,784 44,244 59,028 6,194,837 5,151,779 1,105,163
107 14,890 44,138 59,028 6,179,948 5,195,917 1,120,052
108 14,996 44,032 59,028 6,164,952 5,239,949 1,135,048
109 15,102 43,925 59,028 6,149,850 5,283,875 1,150,150
110 15,210 43,818 59,028 6,134,640 5,327,692 1,165,360
111 15,318 43,709 59,028 6,119,321 5,371,402 1,180,679
112 15,428 43,600 59,028 6,103,893 5,415,002 1,196,107
113 15,538 43,490 59,028 6,088,356 5,458,492 1,211,644
114 15,648 43,380 59,028 6,072,708 5,501,871 1,227,292
115 15,760 43,268 59,028 6,056,948 5,545,139 1,243,052
116 15,872 43,156 59,028 6,041,076 5,588,295 1,258,924
117 15,985 43,043 59,028 6,025,091 5,631,338 1,274,909
118 16,099 42,929 59,028 6,008,992 5,674,267 1,291,008
119 16,214 42,814 59,028 5,992,778 5,717,081 1,307,222
120 16,329 42,699 59,028 5,976,449 5,759,779 1,323,551
121 16,446 42,582 59,028 5,960,004 5,802,361 1,339,996
122 16,563 42,465 59,028 5,943,441 5,844,827 1,356,559
123 16,681 42,347 59,028 5,926,760 5,887,174 1,373,240
124 16,800 42,228 59,028 5,909,961 5,929,402 1,390,039
125 16,919 42,108 59,028 5,893,041 5,971,510 1,406,959
126 17,040 41,988 59,028 5,876,001 6,013,498 1,423,999
127 17,161 41,867 59,028 5,858,840 6,055,365 1,441,160
128 17,284 41,744 59,028 5,841,557 6,097,109 1,458,443
129 17,407 41,621 59,028 5,824,150 6,138,730 1,475,850
130 17,531 41,497 59,028 5,806,619 6,180,227 1,493,381
131 17,656 41,372 59,028 5,788,964 6,221,599 1,511,036
132 17,781 41,246 59,028 5,771,182 6,262,846 1,528,818
133 17,908 41,120 59,028 5,753,274 6,303,965 1,546,726
134 18,036 40,992 59,028 5,735,239 6,344,957 1,564,761
135 18,164 40,864 59,028 5,717,074 6,385,821 1,582,926
136 18,294 40,734 59,028 5,698,781 6,426,555 1,601,219
137 18,424 40,604 59,028 5,680,357 6,467,159 1,619,643
138 18,555 40,473 59,028 5,661,802 6,507,631 1,638,198
139 18,687 40,340 59,028 5,643,114 6,547,972 1,656,886
140 18,821 40,207 59,028 5,624,294 6,588,179 1,675,706
141 18,955 40,073 59,028 5,605,339 6,628,252 1,694,661
142 19,090 39,938 59,028 5,586,249 6,668,190 1,713,751
143 19,226 39,802 59,028 5,567,024 6,707,992 1,732,976
144 19,363 39,665 59,028 5,547,661 6,747,657 1,752,339
145 19,501 39,527 59,028 5,528,160 6,787,184 1,771,840
146 19,640 39,388 59,028 5,508,521 6,826,572 1,791,479
147 19,780 39,248 59,028 5,488,741 6,865,821 1,811,259

_x000D_ Classification - Public

#
 Classification - Public #_x000D_

148 19,920 39,107 59,028 5,468,821 6,904,928 1,831,179

149 20,062 38,965 59,028 5,448,758 6,943,893 1,851,242
150 20,205 38,822 59,028 5,428,553 6,982,716 1,871,447
151 20,349 38,678 59,028 5,408,204 7,021,394 1,891,796
152 20,494 38,533 59,028 5,387,709 7,059,927 1,912,291
153 20,640 38,387 59,028 5,367,069 7,098,315 1,932,931
154 20,787 38,240 59,028 5,346,282 7,136,555 1,953,718
155 20,935 38,092 59,028 5,325,346 7,174,647 1,974,654
156 21,085 37,943 59,028 5,304,261 7,212,591 1,995,739
157 21,235 37,793 59,028 5,283,026 7,250,383 2,016,974
158 21,386 37,642 59,028 5,261,640 7,288,025 2,038,360
159 21,539 37,489 59,028 5,240,102 7,325,514 2,059,898
160 21,692 37,336 59,028 5,218,410 7,362,850 2,081,590
161 21,847 37,181 59,028 5,196,563 7,400,031 2,103,437
162 22,002 37,026 59,028 5,174,561 7,437,057 2,125,439
163 22,159 36,869 59,028 5,152,402 7,473,925 2,147,598
164 22,317 36,711 59,028 5,130,085 7,510,636 2,169,915
165 22,476 36,552 59,028 5,107,609 7,547,188 2,192,391
166 22,636 36,392 59,028 5,084,973 7,583,580 2,215,027
167 22,797 36,230 59,028 5,062,176 7,619,810 2,237,824
168 22,960 36,068 59,028 5,039,216 7,655,878 2,260,784
169 23,123 35,904 59,028 5,016,093 7,691,783 2,283,907
170 23,288 35,740 59,028 4,992,805 7,727,522 2,307,195
171 23,454 35,574 59,028 4,969,351 7,763,096 2,330,649
172 23,621 35,407 59,028 4,945,729 7,798,503 2,354,271
173 23,789 35,238 59,028 4,921,940 7,833,741 2,378,060
174 23,959 35,069 59,028 4,897,981 7,868,810 2,402,019
175 24,130 34,898 59,028 4,873,851 7,903,708 2,426,149
176 24,302 34,726 59,028 4,849,550 7,938,434 2,450,450
177 24,475 34,553 59,028 4,825,075 7,972,987 2,474,925
178 24,649 34,379 59,028 4,800,426 8,007,366 2,499,574
179 24,825 34,203 59,028 4,775,601 8,041,569 2,524,399
180 25,002 34,026 59,028 4,750,600 8,075,595 2,549,400
181 25,180 33,848 59,028 4,725,420 8,109,443 2,574,580
182 25,359 33,669 59,028 4,700,061 8,143,112 2,599,939
183 25,540 33,488 59,028 4,674,521 8,176,600 2,625,479
184 25,722 33,306 59,028 4,648,799 8,209,906 2,651,201
185 25,905 33,123 59,028 4,622,894 8,243,028 2,677,106
186 26,090 32,938 59,028 4,596,805 8,275,966 2,703,195
187 26,276 32,752 59,028 4,570,529 8,308,719 2,729,471
188 26,463 32,565 59,028 4,544,066 8,341,284 2,755,934
189 26,651 32,376 59,028 4,517,415 8,373,660 2,782,585
190 26,841 32,187 59,028 4,490,574 8,405,847 2,809,426
191 27,032 31,995 59,028 4,463,541 8,437,842 2,836,459
192 27,225 31,803 59,028 4,436,316 8,469,645 2,863,684

_x000D_ Classification - Public

#
 Classification - Public #_x000D_

193 27,419 31,609 59,028 4,408,897 8,501,253 2,891,103

194 27,614 31,413 59,028 4,381,283 8,532,667 2,918,717
195 27,811 31,217 59,028 4,353,472 8,563,884 2,946,528
196 28,009 31,018 59,028 4,325,463 8,594,902 2,974,537
197 28,209 30,819 59,028 4,297,254 8,625,721 3,002,746
198 28,410 30,618 59,028 4,268,844 8,656,339 3,031,156
199 28,612 30,416 59,028 4,240,232 8,686,754 3,059,768
200 28,816 30,212 59,028 4,211,416 8,716,966 3,088,584
201 29,021 30,006 59,028 4,182,394 8,746,972 3,117,606
202 29,228 29,800 59,028 4,153,166 8,776,772 3,146,834
203 29,436 29,591 59,028 4,123,730 8,806,363 3,176,270
204 29,646 29,382 59,028 4,094,084 8,835,745 3,205,916
205 29,857 29,170 59,028 4,064,226 8,864,915 3,235,774
206 30,070 28,958 59,028 4,034,156 8,893,873 3,265,844
207 30,284 28,743 59,028 4,003,872 8,922,616 3,296,128
208 30,500 28,528 59,028 3,973,371 8,951,144 3,326,629
209 30,717 28,310 59,028 3,942,654 8,979,454 3,357,346
210 30,936 28,091 59,028 3,911,718 9,007,545 3,388,282
211 31,157 27,871 59,028 3,880,561 9,035,416 3,419,439
212 31,379 27,649 59,028 3,849,182 9,063,065 3,450,818
213 31,602 27,425 59,028 3,817,580 9,090,491 3,482,420
214 31,827 27,200 59,028 3,785,752 9,117,691 3,514,248
215 32,054 26,973 59,028 3,753,698 9,144,665 3,546,302
216 32,283 26,745 59,028 3,721,415 9,171,410 3,578,585
217 32,513 26,515 59,028 3,688,903 9,197,925 3,611,097
218 32,744 26,283 59,028 3,656,158 9,224,208 3,643,842
219 32,978 26,050 59,028 3,623,181 9,250,258 3,676,819
220 33,213 25,815 59,028 3,589,968 9,276,073 3,710,032
221 33,449 25,579 59,028 3,556,519 9,301,652 3,743,481
222 33,688 25,340 59,028 3,522,831 9,326,992 3,777,169
223 33,928 25,100 59,028 3,488,904 9,352,092 3,811,096
224 34,169 24,858 59,028 3,454,734 9,376,951 3,845,266
225 34,413 24,615 59,028 3,420,322 9,401,566 3,879,678
226 34,658 24,370 59,028 3,385,664 9,425,936 3,914,336
227 34,905 24,123 59,028 3,350,759 9,450,058 3,949,241
228 35,154 23,874 59,028 3,315,605 9,473,933 3,984,395
229 35,404 23,624 59,028 3,280,201 9,497,556 4,019,799
230 35,656 23,371 59,028 3,244,545 9,520,928 4,055,455
231 35,910 23,117 59,028 3,208,634 9,544,045 4,091,366
232 36,166 22,862 59,028 3,172,468 9,566,907 4,127,532
233 36,424 22,604 59,028 3,136,044 9,589,510 4,163,956
234 36,683 22,344 59,028 3,099,361 9,611,855 4,200,639
235 36,945 22,083 59,028 3,062,416 9,633,938 4,237,584
236 37,208 21,820 59,028 3,025,208 9,655,757 4,274,792
237 37,473 21,555 59,028 2,987,735 9,677,312 4,312,265

_x000D_ Classification - Public

#
 Classification - Public #_x000D_

238 37,740 21,288 59,028 2,949,995 9,698,600 4,350,005

239 38,009 21,019 59,028 2,911,986 9,719,618 4,388,014
240 38,280 20,748 59,028 2,873,706 9,740,366 4,426,294
241 38,553 20,475 59,028 2,835,153 9,760,841 4,464,847
242 38,827 20,200 59,028 2,796,326 9,781,042 4,503,674
243 39,104 19,924 59,028 2,757,222 9,800,966 4,542,778
244 39,383 19,645 59,028 2,717,840 9,820,611 4,582,160
245 39,663 19,365 59,028 2,678,176 9,839,975 4,621,824
246 39,946 19,082 59,028 2,638,231 9,859,057 4,661,769
247 40,230 18,797 59,028 2,598,000 9,877,855 4,702,000
248 40,517 18,511 59,028 2,557,483 9,896,366 4,742,517
249 40,806 18,222 59,028 2,516,678 9,914,588 4,783,322
250 41,096 17,931 59,028 2,475,581 9,932,519 4,824,419
251 41,389 17,639 59,028 2,434,192 9,950,158 4,865,808
252 41,684 17,344 59,028 2,392,508 9,967,501 4,907,492
253 41,981 17,047 59,028 2,350,527 9,984,548 4,949,473
254 42,280 16,748 59,028 2,308,246 10,001,295 4,991,754
255 42,581 16,446 59,028 2,265,665 10,017,742 5,034,335
256 42,885 16,143 59,028 2,222,780 10,033,884 5,077,220
257 43,190 15,837 59,028 2,179,590 10,049,722 5,120,410
258 43,498 15,530 59,028 2,136,091 10,065,251 5,163,909
259 43,808 15,220 59,028 2,092,283 10,080,471 5,207,717
260 44,120 14,908 59,028 2,048,163 10,095,378 5,251,837
261 44,435 14,593 59,028 2,003,728 10,109,972 5,296,272
262 44,751 14,277 59,028 1,958,977 10,124,248 5,341,023
263 45,070 13,958 59,028 1,913,907 10,138,206 5,386,093
264 45,391 13,637 59,028 1,868,516 10,151,842 5,431,484
265 45,715 13,313 59,028 1,822,802 10,165,156 5,477,198
266 46,040 12,987 59,028 1,776,761 10,178,143 5,523,239
267 46,368 12,659 59,028 1,730,393 10,190,803 5,569,607
268 46,699 12,329 59,028 1,683,694 10,203,132 5,616,306
269 47,031 11,996 59,028 1,636,663 10,215,128 5,663,337
270 47,367 11,661 59,028 1,589,296 10,226,789 5,710,704
271 47,704 11,324 59,028 1,541,592 10,238,113 5,758,408
272 48,044 10,984 59,028 1,493,548 10,249,097 5,806,452
273 48,386 10,642 59,028 1,445,162 10,259,738 5,854,838
274 48,731 10,297 59,028 1,396,431 10,270,035 5,903,569
275 49,078 9,950 59,028 1,347,353 10,279,985 5,952,647
276 49,428 9,600 59,028 1,297,925 10,289,584 6,002,075
277 49,780 9,248 59,028 1,248,145 10,298,832 6,051,855
278 50,135 8,893 59,028 1,198,010 10,307,725 6,101,990
279 50,492 8,536 59,028 1,147,518 10,316,261 6,152,482
280 50,852 8,176 59,028 1,096,667 10,324,437 6,203,333
281 51,214 7,814 59,028 1,045,453 10,332,251 6,254,547
282 51,579 7,449 59,028 993,874 10,339,700 6,306,126

_x000D_ Classification - Public

#
 Classification - Public #_x000D_

283 51,946 7,081 59,028 941,927 10,346,781 6,358,073

284 52,317 6,711 59,028 889,611 10,353,492 6,410,389
285 52,689 6,338 59,028 836,922 10,359,831 6,463,078
286 53,065 5,963 59,028 783,857 10,365,794 6,516,143
287 53,443 5,585 59,028 730,414 10,371,379 6,569,586
288 53,824 5,204 59,028 676,591 10,376,583 6,623,409
289 54,207 4,821 59,028 622,384 10,381,404 6,677,616
290 54,593 4,434 59,028 567,790 10,385,838 6,732,210
291 54,982 4,046 59,028 512,808 10,389,884 6,787,192
292 55,374 3,654 59,028 457,434 10,393,537 6,842,566
293 55,769 3,259 59,028 401,666 10,396,797 6,898,334
294 56,166 2,862 59,028 345,500 10,399,659 6,954,500
295 56,566 2,462 59,028 288,934 10,402,120 7,011,066
296 56,969 2,059 59,028 231,964 10,404,179 7,068,036
297 57,375 1,653 59,028 174,589 10,405,832 7,125,411
298 57,784 1,244 59,028 116,806 10,407,076 7,183,194
299 58,196 832 59,028 58,610 10,407,908 7,241,390
300 58,610 418 59,028 - 10,408,325 7,300,000
301 - - - - - -
302 - - - - - -
303 - - - - - -
304 - - - - - -
305 - - - - - -
306 - - - - - -
307 - - - - - -
308 - - - - - -
309 - - - - - -
310 - - - - - -
311 - - - - - -
312 - - - - - -
313 - - - - - -
314 - - - - - -
315 - - - - - -
316 - - - - - -
317 - - - - - -
318 - - - - - -
319 - - - - - -
320 - - - - - -
321 - - - - - -
322 - - - - - -
323 - - - - - -
324 - - - - - -
325 - - - - - -
326 - - - - - -
327 - - - - - -

_x000D_ Classification - Public

#
 Classification - Public #_x000D_

328 - - - - - -
329 - - - - - -
330 - - - - - -
331 - - - - - -
332 - - - - - -
333 - - - - - -
334 - - - - - -
335 - - - - - -
336 - - - - - -
337 - - - - - -
338 - - - - - -
339 - - - - - -
340 - - - - - -
341 - - - - - -
342 - - - - - -
343 - - - - - -
344 - - - - - -
345 - - - - - -
346 - - - - - -
347 - - - - - -
348 - - - - - -
349 - - - - - -
350 - - - - - -
351 - - - - - -
352 - - - - - -
353 - - - - - -
354 - - - - - -
355 - - - - - -
356 - - - - - -
357 - - - - - -
358 - - - - - -
359 - - - - - -
360 - - - - - -
Total 7,300,000 10,408,325 17,708,325

_x000D_ Classification - Public

#
 Classification - Public #_x000D_

000,000

000,000
Principal Outstanding (Rs.)

000,000

000,000

000,000

000,000

000,000

000,000

Prepayments
(Enter Below)
-

_x000D_ Classification - Public

#
 Classification - Public #_x000D_

Prepayments
(if any)

_x000D_ Classification - Public

#
 Classification - Public #_x000D_

_x000D_ Classification - Public

#
 Classification - Public #_x000D_

Loan Amount (Rs.)

Interest (% p.a.)
Time Period (Years)

EMI (Rs.)

Time Period
3 Years @ 8%
5 Years @ 8%
20 Years @ 11%

_x000D_ Classification - Public

#
 Classification - Public #_x000D_

100,000
11%
20

(1,032)

EMI per lakh Amount Approx. EMI

3000 500000 15000
2000 500000 10000
1000 5000000 50000

_x000D_ Classification - Public

#