8/13/2019 Loan Amortisation Sheet

1/5

Loan 530000Period 20

Int Rate 9.50%

EMI (Rs. 4,940)

No. of EMIs Principal Interest EMIOutstanding

Balance1 (Rs. 744) (Rs. 4,196) (Rs. 4,940) Rs. 529,2562 (Rs. 750) (Rs. 4,190) (Rs. 4,940) Rs. 528,5053 (Rs. 756) (Rs. 4,184) (Rs. 4,940) Rs. 527,7494 (Rs. 762) (Rs. 4,178) (Rs. 4,940) Rs. 526,9875 (Rs. 768) (Rs. 4,172) (Rs. 4,940) Rs. 526,2186 (Rs. 774) (Rs. 4,166) (Rs. 4,940) Rs. 525,444

7 (Rs. 781) (Rs. 4,160) (Rs. 4,940) Rs. 524,6638 (Rs. 787) (Rs. 4,154) (Rs. 4,940) Rs. 523,8779 (Rs. 793) (Rs. 4,147) (Rs. 4,940) Rs. 523,084

10 (Rs. 799) (Rs. 4,141) (Rs. 4,940) Rs. 522,28411 (Rs. 806) (Rs. 4,135) (Rs. 4,940) Rs. 521,47912 (Rs. 812) (Rs. 4,128) (Rs. 4,940) Rs. 520,66713 (Rs. 818) (Rs. 4,122) (Rs. 4,940) Rs. 519,84914 (Rs. 825) (Rs. 4,115) (Rs. 4,940) Rs. 519,02415 (Rs. 831) (Rs. 4,109) (Rs. 4,940) Rs. 518,19216 (Rs. 838) (Rs. 4,102) (Rs. 4,940) Rs. 517,35517 (Rs. 845) (Rs. 4,096) (Rs. 4,940) Rs. 516,51018 (Rs. 851) (Rs. 4,089) (Rs. 4,940) Rs. 515,65919 (Rs. 858) (Rs. 4,082) (Rs. 4,940) Rs. 514,80120 (Rs. 865) (Rs. 4,076) (Rs. 4,940) Rs. 513,93621 (Rs. 872) (Rs. 4,069) (Rs. 4,940) Rs. 513,06422 (Rs. 879) (Rs. 4,062) (Rs. 4,940) Rs. 512,18623 (Rs. 885) (Rs. 4,055) (Rs. 4,940) Rs. 511,30024 (Rs. 893) (Rs. 4,048) (Rs. 4,940) Rs. 510,40825 (Rs. 900) (Rs. 4,041) (Rs. 4,940) Rs. 509,50826 (Rs. 907) (Rs. 4,034) (Rs. 4,940) Rs. 508,60227 (Rs. 914) (Rs. 4,026) (Rs. 4,940) Rs. 507,68828 (Rs. 921) (Rs. 4,019) (Rs. 4,940) Rs. 506,76729 (Rs. 928) (Rs. 4,012) (Rs. 4,940) Rs. 505,83830 (Rs. 936) (Rs. 4,005) (Rs. 4,940) Rs. 504,90231 (Rs. 943) (Rs. 3,997) (Rs. 4,940) Rs. 503,959

32 (Rs. 951) (Rs. 3,990) (Rs. 4,940) Rs. 503,00933 (Rs. 958) (Rs. 3,982) (Rs. 4,940) Rs. 502,05134 (Rs. 966) (Rs. 3,975) (Rs. 4,940) Rs. 501,08535 (Rs. 973) (Rs. 3,967) (Rs. 4,940) Rs. 500,11136 (Rs. 981) (Rs. 3,959) (Rs. 4,940) Rs. 499,13037 (Rs. 989) (Rs. 3,951) (Rs. 4,940) Rs. 498,14138 (Rs. 997) (Rs. 3,944) (Rs. 4,940) Rs. 497,14539 (Rs. 1,005) (Rs. 3,936) (Rs. 4,940) Rs. 496,14040 (Rs. 1,013) (Rs. 3,928) (Rs. 4,940) Rs. 495,128

8/13/2019 Loan Amortisation Sheet

2/5

41 (Rs. 1,021) (Rs. 3,920) (Rs. 4,940) Rs. 494,10742 (Rs. 1,029) (Rs. 3,912) (Rs. 4,940) Rs. 493,07943 (Rs. 1,037) (Rs. 3,904) (Rs. 4,940) Rs. 492,04244 (Rs. 1,045) (Rs. 3,895) (Rs. 4,940) Rs. 490,99745 (Rs. 1,053) (Rs. 3,887) (Rs. 4,940) Rs. 489,94446 (Rs. 1,062) (Rs. 3,879) (Rs. 4,940) Rs. 488,882

47 (Rs. 1,070) (Rs. 3,870) (Rs. 4,940) Rs. 487,81248 (Rs. 1,078) (Rs. 3,862) (Rs. 4,940) Rs. 486,73449 (Rs. 1,087) (Rs. 3,853) (Rs. 4,940) Rs. 485,64750 (Rs. 1,096) (Rs. 3,845) (Rs. 4,940) Rs. 484,55151 (Rs. 1,104) (Rs. 3,836) (Rs. 4,940) Rs. 483,44752 (Rs. 1,113) (Rs. 3,827) (Rs. 4,940) Rs. 482,33453 (Rs. 1,122) (Rs. 3,818) (Rs. 4,940) Rs. 481,21254 (Rs. 1,131) (Rs. 3,810) (Rs. 4,940) Rs. 480,08155 (Rs. 1,140) (Rs. 3,801) (Rs. 4,940) Rs. 478,94256 (Rs. 1,149) (Rs. 3,792) (Rs. 4,940) Rs. 477,79357 (Rs. 1,158) (Rs. 3,783) (Rs. 4,940) Rs. 476,63558 (Rs. 1,167) (Rs. 3,773) (Rs. 4,940) Rs. 475,468

59 (Rs. 1,176) (Rs. 3,764) (Rs. 4,940) Rs. 474,29260 (Rs. 1,185) (Rs. 3,755) (Rs. 4,940) Rs. 473,10761 (Rs. 1,195) (Rs. 3,745) (Rs. 4,940) Rs. 471,91262 (Rs. 1,204) (Rs. 3,736) (Rs. 4,940) Rs. 470,70763 (Rs. 1,214) (Rs. 3,726) (Rs. 4,940) Rs. 469,49364 (Rs. 1,223) (Rs. 3,717) (Rs. 4,940) Rs. 468,27065 (Rs. 1,233) (Rs. 3,707) (Rs. 4,940) Rs. 467,03766 (Rs. 1,243) (Rs. 3,697) (Rs. 4,940) Rs. 465,79467 (Rs. 1,253) (Rs. 3,688) (Rs. 4,940) Rs. 464,54168 (Rs. 1,263) (Rs. 3,678) (Rs. 4,940) Rs. 463,27869 (Rs. 1,273) (Rs. 3,668) (Rs. 4,940) Rs. 462,00670 (Rs. 1,283) (Rs. 3,658) (Rs. 4,940) Rs. 460,72371 (Rs. 1,293) (Rs. 3,647) (Rs. 4,940) Rs. 459,43072 (Rs. 1,303) (Rs. 3,637) (Rs. 4,940) Rs. 458,12773 (Rs. 1,313) (Rs. 3,627) (Rs. 4,940) Rs. 456,81474 (Rs. 1,324) (Rs. 3,616) (Rs. 4,940) Rs. 455,49075 (Rs. 1,334) (Rs. 3,606) (Rs. 4,940) Rs. 454,15576 (Rs. 1,345) (Rs. 3,595) (Rs. 4,940) Rs. 452,81077 (Rs. 1,356) (Rs. 3,585) (Rs. 4,940) Rs. 451,45578 (Rs. 1,366) (Rs. 3,574) (Rs. 4,940) Rs. 450,08979 (Rs. 1,377) (Rs. 3,563) (Rs. 4,940) Rs. 448,71280 (Rs. 1,388) (Rs. 3,552) (Rs. 4,940) Rs. 447,32481 (Rs. 1,399) (Rs. 3,541) (Rs. 4,940) Rs. 445,92582 (Rs. 1,410) (Rs. 3,530) (Rs. 4,940) Rs. 444,51583 (Rs. 1,421) (Rs. 3,519) (Rs. 4,940) Rs. 443,093

84 (Rs. 1,432) (Rs. 3,508) (Rs. 4,940) Rs. 441,66185 (Rs. 1,444) (Rs. 3,496) (Rs. 4,940) Rs. 440,21786 (Rs. 1,455) (Rs. 3,485) (Rs. 4,940) Rs. 438,76287 (Rs. 1,467) (Rs. 3,474) (Rs. 4,940) Rs. 437,29588 (Rs. 1,478) (Rs. 3,462) (Rs. 4,940) Rs. 435,81789 (Rs. 1,490) (Rs. 3,450) (Rs. 4,940) Rs. 434,32790 (Rs. 1,502) (Rs. 3,438) (Rs. 4,940) Rs. 432,82591 (Rs. 1,514) (Rs. 3,427) (Rs. 4,940) Rs. 431,31192 (Rs. 1,526) (Rs. 3,415) (Rs. 4,940) Rs. 429,785

8/13/2019 Loan Amortisation Sheet

3/5

93 (Rs. 1,538) (Rs. 3,402) (Rs. 4,940) Rs. 428,24794 (Rs. 1,550) (Rs. 3,390) (Rs. 4,940) Rs. 426,69795 (Rs. 1,562) (Rs. 3,378) (Rs. 4,940) Rs. 425,13596 (Rs. 1,575) (Rs. 3,366) (Rs. 4,940) Rs. 423,56097 (Rs. 1,587) (Rs. 3,353) (Rs. 4,940) Rs. 421,97398 (Rs. 1,600) (Rs. 3,341) (Rs. 4,940) Rs. 420,374

99 (Rs. 1,612) (Rs. 3,328) (Rs. 4,940) Rs. 418,761100 (Rs. 1,625) (Rs. 3,315) (Rs. 4,940) Rs. 417,136101 (Rs. 1,638) (Rs. 3,302) (Rs. 4,940) Rs. 415,498102 (Rs. 1,651) (Rs. 3,289) (Rs. 4,940) Rs. 413,847103 (Rs. 1,664) (Rs. 3,276) (Rs. 4,940) Rs. 412,183104 (Rs. 1,677) (Rs. 3,263) (Rs. 4,940) Rs. 410,506105 (Rs. 1,690) (Rs. 3,250) (Rs. 4,940) Rs. 408,816106 (Rs. 1,704) (Rs. 3,236) (Rs. 4,940) Rs. 407,112107 (Rs. 1,717) (Rs. 3,223) (Rs. 4,940) Rs. 405,394108 (Rs. 1,731) (Rs. 3,209) (Rs. 4,940) Rs. 403,664109 (Rs. 1,745) (Rs. 3,196) (Rs. 4,940) Rs. 401,919110 (Rs. 1,758) (Rs. 3,182) (Rs. 4,940) Rs. 400,161

111 (Rs. 1,772) (Rs. 3,168) (Rs. 4,940) Rs. 398,388112 (Rs. 1,786) (Rs. 3,154) (Rs. 4,940) Rs. 396,602113 (Rs. 1,801) (Rs. 3,140) (Rs. 4,940) Rs. 394,801114 (Rs. 1,815) (Rs. 3,126) (Rs. 4,940) Rs. 392,986115 (Rs. 1,829) (Rs. 3,111) (Rs. 4,940) Rs. 391,157116 (Rs. 1,844) (Rs. 3,097) (Rs. 4,940) Rs. 389,314117 (Rs. 1,858) (Rs. 3,082) (Rs. 4,940) Rs. 387,455118 (Rs. 1,873) (Rs. 3,067) (Rs. 4,940) Rs. 385,582119 (Rs. 1,888) (Rs. 3,053) (Rs. 4,940) Rs. 383,695120 (Rs. 1,903) (Rs. 3,038) (Rs. 4,940) Rs. 381,792121 (Rs. 1,918) (Rs. 3,023) (Rs. 4,940) Rs. 379,874122 (Rs. 1,933) (Rs. 3,007) (Rs. 4,940) Rs. 377,941123 (Rs. 1,948) (Rs. 2,992) (Rs. 4,940) Rs. 375,993124 (Rs. 1,964) (Rs. 2,977) (Rs. 4,940) Rs. 374,029125 (Rs. 1,979) (Rs. 2,961) (Rs. 4,940) Rs. 372,050126 (Rs. 1,995) (Rs. 2,945) (Rs. 4,940) Rs. 370,055127 (Rs. 2,011) (Rs. 2,930) (Rs. 4,940) Rs. 368,045128 (Rs. 2,027) (Rs. 2,914) (Rs. 4,940) Rs. 366,018129 (Rs. 2,043) (Rs. 2,898) (Rs. 4,940) Rs. 363,975130 (Rs. 2,059) (Rs. 2,881) (Rs. 4,940) Rs. 361,916131 (Rs. 2,075) (Rs. 2,865) (Rs. 4,940) Rs. 359,841132 (Rs. 2,092) (Rs. 2,849) (Rs. 4,940) Rs. 357,750133 (Rs. 2,108) (Rs. 2,832) (Rs. 4,940) Rs. 355,642134 (Rs. 2,125) (Rs. 2,815) (Rs. 4,940) Rs. 353,517135 (Rs. 2,142) (Rs. 2,799) (Rs. 4,940) Rs. 351,375

136 (Rs. 2,159) (Rs. 2,782) (Rs. 4,940) Rs. 349,217137 (Rs. 2,176) (Rs. 2,765) (Rs. 4,940) Rs. 347,041138 (Rs. 2,193) (Rs. 2,747) (Rs. 4,940) Rs. 344,848139 (Rs. 2,210) (Rs. 2,730) (Rs. 4,940) Rs. 342,638140 (Rs. 2,228) (Rs. 2,713) (Rs. 4,940) Rs. 340,410141 (Rs. 2,245) (Rs. 2,695) (Rs. 4,940) Rs. 338,165142 (Rs. 2,263) (Rs. 2,677) (Rs. 4,940) Rs. 335,902143 (Rs. 2,281) (Rs. 2,659) (Rs. 4,940) Rs. 333,620144 (Rs. 2,299) (Rs. 2,641) (Rs. 4,940) Rs. 331,321

8/13/2019 Loan Amortisation Sheet

4/5

145 (Rs. 2,317) (Rs. 2,623) (Rs. 4,940) Rs. 329,004146 (Rs. 2,336) (Rs. 2,605) (Rs. 4,940) Rs. 326,668147 (Rs. 2,354) (Rs. 2,586) (Rs. 4,940) Rs. 324,314148 (Rs. 2,373) (Rs. 2,567) (Rs. 4,940) Rs. 321,941149 (Rs. 2,392) (Rs. 2,549) (Rs. 4,940) Rs. 319,550150 (Rs. 2,411) (Rs. 2,530) (Rs. 4,940) Rs. 317,139

151 (Rs. 2,430) (Rs. 2,511) (Rs. 4,940) Rs. 314,710152 (Rs. 2,449) (Rs. 2,491) (Rs. 4,940) Rs. 312,261153 (Rs. 2,468) (Rs. 2,472) (Rs. 4,940) Rs. 309,793154 (Rs. 2,488) (Rs. 2,453) (Rs. 4,940) Rs. 307,305155 (Rs. 2,507) (Rs. 2,433) (Rs. 4,940) Rs. 304,797156 (Rs. 2,527) (Rs. 2,413) (Rs. 4,940) Rs. 302,270157 (Rs. 2,547) (Rs. 2,393) (Rs. 4,940) Rs. 299,723158 (Rs. 2,567) (Rs. 2,373) (Rs. 4,940) Rs. 297,155159 (Rs. 2,588) (Rs. 2,352) (Rs. 4,940) Rs. 294,567160 (Rs. 2,608) (Rs. 2,332) (Rs. 4,940) Rs. 291,959161 (Rs. 2,629) (Rs. 2,311) (Rs. 4,940) Rs. 289,330162 (Rs. 2,650) (Rs. 2,291) (Rs. 4,940) Rs. 286,680

163 (Rs. 2,671) (Rs. 2,270) (Rs. 4,940) Rs. 284,010164 (Rs. 2,692) (Rs. 2,248) (Rs. 4,940) Rs. 281,318165 (Rs. 2,713) (Rs. 2,227) (Rs. 4,940) Rs. 278,605166 (Rs. 2,735) (Rs. 2,206) (Rs. 4,940) Rs. 275,870167 (Rs. 2,756) (Rs. 2,184) (Rs. 4,940) Rs. 273,114168 (Rs. 2,778) (Rs. 2,162) (Rs. 4,940) Rs. 270,335169 (Rs. 2,800) (Rs. 2,140) (Rs. 4,940) Rs. 267,535170 (Rs. 2,822) (Rs. 2,118) (Rs. 4,940) Rs. 264,713171 (Rs. 2,845) (Rs. 2,096) (Rs. 4,940) Rs. 261,868172 (Rs. 2,867) (Rs. 2,073) (Rs. 4,940) Rs. 259,001173 (Rs. 2,890) (Rs. 2,050) (Rs. 4,940) Rs. 256,111174 (Rs. 2,913) (Rs. 2,028) (Rs. 4,940) Rs. 253,198175 (Rs. 2,936) (Rs. 2,004) (Rs. 4,940) Rs. 250,263176 (Rs. 2,959) (Rs. 1,981) (Rs. 4,940) Rs. 247,304177 (Rs. 2,982) (Rs. 1,958) (Rs. 4,940) Rs. 244,321178 (Rs. 3,006) (Rs. 1,934) (Rs. 4,940) Rs. 241,315179 (Rs. 3,030) (Rs. 1,910) (Rs. 4,940) Rs. 238,285180 (Rs. 3,054) (Rs. 1,886) (Rs. 4,940) Rs. 235,231181 (Rs. 3,078) (Rs. 1,862) (Rs. 4,940) Rs. 232,153182 (Rs. 3,102) (Rs. 1,838) (Rs. 4,940) Rs. 229,051183 (Rs. 3,127) (Rs. 1,813) (Rs. 4,940) Rs. 225,924184 (Rs. 3,152) (Rs. 1,789) (Rs. 4,940) Rs. 222,772185 (Rs. 3,177) (Rs. 1,764) (Rs. 4,940) Rs. 219,595186 (Rs. 3,202) (Rs. 1,738) (Rs. 4,940) Rs. 216,394187 (Rs. 3,227) (Rs. 1,713) (Rs. 4,940) Rs. 213,166

188 (Rs. 3,253) (Rs. 1,688) (Rs. 4,940) Rs. 209,914189 (Rs. 3,278) (Rs. 1,662) (Rs. 4,940) Rs. 206,635190 (Rs. 3,304) (Rs. 1,636) (Rs. 4,940) Rs. 203,331191 (Rs. 3,331) (Rs. 1,610) (Rs. 4,940) Rs. 200,000192 (Rs. 3,357) (Rs. 1,583) (Rs. 4,940) Rs. 196,643193 (Rs. 3,384) (Rs. 1,557) (Rs. 4,940) Rs. 193,260194 (Rs. 3,410) (Rs. 1,530) (Rs. 4,940) Rs. 189,849195 (Rs. 3,437) (Rs. 1,503) (Rs. 4,940) Rs. 186,412196 (Rs. 3,465) (Rs. 1,476) (Rs. 4,940) Rs. 182,948

8/13/2019 Loan Amortisation Sheet

5/5

197 (Rs. 3,492) (Rs. 1,448) (Rs. 4,940) Rs. 179,456198 (Rs. 3,520) (Rs. 1,421) (Rs. 4,940) Rs. 175,936199 (Rs. 3,547) (Rs. 1,393) (Rs. 4,940) Rs. 172,389200 (Rs. 3,576) (Rs. 1,365) (Rs. 4,940) Rs. 168,813201 (Rs. 3,604) (Rs. 1,336) (Rs. 4,940) Rs. 165,209202 (Rs. 3,632) (Rs. 1,308) (Rs. 4,940) Rs. 161,577

203 (Rs. 3,661) (Rs. 1,279) (Rs. 4,940) Rs. 157,916204 (Rs. 3,690) (Rs. 1,250) (Rs. 4,940) Rs. 154,225205 (Rs. 3,719) (Rs. 1,221) (Rs. 4,940) Rs. 150,506206 (Rs. 3,749) (Rs. 1,192) (Rs. 4,940) Rs. 146,757207 (Rs. 3,778) (Rs. 1,162) (Rs. 4,940) Rs. 142,979208 (Rs. 3,808) (Rs. 1,132) (Rs. 4,940) Rs. 139,170209 (Rs. 3,839) (Rs. 1,102) (Rs. 4,940) Rs. 135,332210 (Rs. 3,869) (Rs. 1,071) (Rs. 4,940) Rs. 131,463211 (Rs. 3,900) (Rs. 1,041) (Rs. 4,940) Rs. 127,563212 (Rs. 3,930) (Rs. 1,010) (Rs. 4,940) Rs. 123,633213 (Rs. 3,962) (Rs. 979) (Rs. 4,940) Rs. 119,672214 (Rs. 3,993) (Rs. 947) (Rs. 4,940) Rs. 115,679

215 (Rs. 4,025) (Rs. 916) (Rs. 4,940) Rs. 111,654216 (Rs. 4,056) (Rs. 884) (Rs. 4,940) Rs. 107,598217 (Rs. 4,088) (Rs. 852) (Rs. 4,940) Rs. 103,509218 (Rs. 4,121) (Rs. 819) (Rs. 4,940) Rs. 99,388219 (Rs. 4,153) (Rs. 787) (Rs. 4,940) Rs. 95,235220 (Rs. 4,186) (Rs. 754) (Rs. 4,940) Rs. 91,049221 (Rs. 4,219) (Rs. 721) (Rs. 4,940) Rs. 86,829222 (Rs. 4,253) (Rs. 687) (Rs. 4,940) Rs. 82,576223 (Rs. 4,287) (Rs. 654) (Rs. 4,940) Rs. 78,290224 (Rs. 4,321) (Rs. 620) (Rs. 4,940) Rs. 73,969225 (Rs. 4,355) (Rs. 586) (Rs. 4,940) Rs. 69,614226 (Rs. 4,389) (Rs. 551) (Rs. 4,940) Rs. 65,225227 (Rs. 4,424) (Rs. 516) (Rs. 4,940) Rs. 60,801228 (Rs. 4,459) (Rs. 481) (Rs. 4,940) Rs. 56,342229 (Rs. 4,494) (Rs. 446) (Rs. 4,940) Rs. 51,848230 (Rs. 4,530) (Rs. 410) (Rs. 4,940) Rs. 47,318231 (Rs. 4,566) (Rs. 375) (Rs. 4,940) Rs. 42,753232 (Rs. 4,602) (Rs. 338) (Rs. 4,940) Rs. 38,151233 (Rs. 4,638) (Rs. 302) (Rs. 4,940) Rs. 33,512234 (Rs. 4,675) (Rs. 265) (Rs. 4,940) Rs. 28,837235 (Rs. 4,712) (Rs. 228) (Rs. 4,940) Rs. 24,125236 (Rs. 4,749) (Rs. 191) (Rs. 4,940) Rs. 19,376237 (Rs. 4,787) (Rs. 153) (Rs. 4,940) Rs. 14,589238 (Rs. 4,825) (Rs. 115) (Rs. 4,940) Rs. 9,764239 (Rs. 4,863) (Rs. 77) (Rs. 4,940) Rs. 4,901

240 (Rs. 4,901) (Rs. 39) (Rs. 4,940) Rs. 0