cursor is on 'A'. 12.00% 12.

00%

Loan Amount 5000000

Rate of Interest 11.25% per annum

Period 120 months

EMI 69585

Break-up of EMI
Months EMI Interest PrincipalPrincipal
outstanding

0 5000000
1 0 0 0 5000000
2 0 0 0 5000000
3 0 0 0 5000000 13842
4 0 0 0 5000000
5 0 0 0 5000000
6 0 0 0 5000000
7 0 0 0 5000000
8 0 0 0 5000000
9 0 0 0 5000000
10 0 0 0 5000000
11 0 0 0 5000000
12 0 0 0 5000000
13 0 0 0 5000000
14 0 0 0 5000000
15 0 0 0 5000000
16 0 0 0 5000000
17 0 0 0 5000000
18 0 0 0 5000000
19 0 0 0 5000000
20 0 0 0 5000000
21 0 0 0 5000000
22 0 0 0 5000000
23 0 0 0 5000000
24 0 0 0 5000000
25 0 0 0 5000000
26 0 0 0 5000000
27 0 0 0 5000000
28 0 0 0 5000000
29 0 0 0 5000000
30 0 0 0 5000000
31 0 0 0 5000000
32 0 0 0 5000000
33 0 0 0 5000000
34 0 0 0 5000000
35 0 0 0 5000000
36 0 0 0 5000000
37 0 0 0 5000000
38 0 0 0 5000000
39 0 0 0 5000000
40 0 0 0 5000000
41 0 0 0 5000000
42 0 0 0 5000000
43 0 0 0 5000000
44 0 0 0 5000000
45 0 0 0 5000000
46 0 0 0 5000000
47 0 0 0 5000000
48 0 0 0 5000000
49 0 0 0 5000000
50 0 0 0 5000000
51 0 0 0 5000000
52 0 0 0 5000000
53 0 0 0 5000000
54 0 0 0 5000000
55 0 0 0 5000000
56 0 0 0 5000000
57 0 0 0 5000000
58 0 0 0 5000000
59 0 0 0 5000000
60 0 0 0 5000000
61 0 0 0 5000000
62 0 0 0 5000000
63 0 0 0 5000000
64 0 0 0 5000000
65 0 0 0 5000000
66 0 0 0 5000000
67 0 0 0 5000000
68 0 0 0 5000000
69 0 0 0 5000000
70 0 0 0 5000000
71 0 0 0 5000000
72 0 0 0 5000000
73 0 0 0 5000000
74 0 0 0 5000000
75 0 0 0 5000000
76 0 0 0 5000000
77 0 0 0 5000000
78 0 0 0 5000000
79 0 0 0 5000000
80 0 0 0 5000000
81 0 0 0 5000000
82 0 0 0 5000000
83 0 0 0 5000000
84 0 0 0 5000000
85 0 0 0 5000000
86 0 0 0 5000000
87 0 0 0 5000000
88 0 0 0 5000000
89 0 0 0 5000000
90 0 0 0 5000000
91 0 0 0 5000000
92 0 0 0 5000000
 93 0 0 0 5000000
94 0 0 0 5000000
95 0 0 0 5000000
96 0 0 0 5000000
97 0 0 0 5000000
98 0 0 0 5000000
99 0 0 0 5000000
100 0 0 0 5000000
101 0 0 0 5000000
102 0 0 0 5000000
103 0 0 0 5000000
104 0 0 0 5000000
105 0 0 0 5000000
106 0 0 0 5000000
107 0 0 0 5000000
108 0 0 0 5000000
109 0 0 0 5000000
110 0 0 0 5000000
111 0 0 0 5000000
112 0 0 0 5000000
113 0 0 0 5000000
114 0 0 0 5000000
115 0 0 0 5000000
116 0 0 0 5000000
117 0 0 0 5000000
118 0 0 0 5000000
119 0 0 0 5000000
120 0 0 0 5000000
121 0 0 0 5000000
122 0 0 0 5000000
123 0 0 0 5000000
124 0 0 0 5000000
125 0 0 0 5000000
126 0 0 0 5000000
127 0 0 0 5000000
128 0 0 0 5000000
129 0 0 0 5000000
130 0 0 0 5000000
131 0 0 0 5000000
132 0 0 0 5000000
133 0 0 0 5000000
134 0 0 0 5000000
135 0 0 0 5000000
136 0 0 0 5000000
137 0 0 0 5000000
138 0 0 0 5000000
139 0 0 0 5000000
140 0 0 0 5000000
141 0 0 0 5000000
142 0 0 0 5000000
143 0 0 0 5000000
144 0 0 0 5000000
145 0 0 0 5000000
146 0 0 0 5000000
147 0 0 0 5000000
148 0 0 0 5000000
149 0 0 0 5000000
150 0 0 0 5000000
151 0 0 0 5000000
152 0 0 0 5000000
153 0 0 0 5000000
154 0 0 0 5000000
155 0 0 0 5000000
156 0 0 0 5000000
157 0 0 0 5000000
158 0 0 0 5000000
159 0 0 0 5000000
160 0 0 0 5000000
161 0 0 0 5000000
162 0 0 0 5000000
163 0 0 0 5000000
164 0 0 0 5000000
165 0 0 0 5000000
166 0 0 0 5000000
167 0 0 0 5000000
168 0 0 0 5000000
169 0 0 0 5000000
170 0 0 0 5000000
171 0 0 0 5000000
172 0 0 0 5000000
173 0 0 0 5000000
174 0 0 0 5000000
175 0 0 0 5000000
176 0 0 0 5000000
177 0 0 0 5000000
178 0 0 0 5000000
179 0 0 0 5000000
180 0 0 0 5000000
0 0
FLAT RATE #DIV/0!
MONTHLY #DIV/0!

FLAT
#DIV/0!
#DIV/0!
cursor is on 'A'. 12.00% 12.00%

Loan Amount 135000

Rate of Interest 39.00% per annum

Period 42 months

EMI 5937

Break-up of EMI
Months EMI Interest Principal Principal
outstanding

0 135000
1 5937 4388 1550 133451
2 5937 4337 1600 131851
3 5937 4285 1652 130199 13842
4 5937 4231 1706 128493
5 5937 4176 1761 126732
6 5937 4119 1818 124914
7 5937 4060 1877 123037
8 5937 3999 1938 121098
9 5937 3936 2001 119097
10 5937 3871 2066 117031
11 5937 3804 2133 114897
12 5937 3734 2203 112695
13 5937 3663 2274 110420
14 5937 3589 2348 108072
15 5937 3512 2425 105647
16 5937 3434 2503 103144
17 5937 3352 2585 100559
18 5937 3268 2669 97890
19 5937 3181 2756 95134
20 5937 3092 2845 92289
21 5937 2999 2938 89352
22 5937 2904 3033 86319
23 5937 2805 3132 83187
24 5937 2704 3233 79953
25 5937 2598 3339 76615
26 5937 2490 3447 73168
27 5937 2378 3559 69609
28 5937 2262 3675 65934
29 5937 2143 3794 62140
30 5937 2020 3917 58223
31 5937 1892 4045 54178
32 5937 1761 4176 50002
33 5937 1625 4312 45690
34 5937 1485 4452 41238
35 5937 1340 4597 36641
36 5937 1191 4746 31895
37 5937 1037 4900 26994
38 5937 877 5060 21934
39 5937 713 5224 16710
40 5937 543 5394 11316
41 5937 368 5569 5747
42 5937 187 5750 0
43 0 0 0 0
44 0 0 0 0
45 0 0 0 0
46 0 0 0 0
47 0 0 0 0
48 0 0 0 0
49 0 0 0 0
50 0 0 0 0
51 0 0 0 0
52 0 0 0 0
53 0 0 0 0
54 0 0 0 0
55 0 0 0 0
56 0 0 0 0
57 0 0 0 0
58 0 0 0 0
59 0 0 0 0
60 0 0 0 0
61 0 0 0 0
62 0 0 0 0
63 0 0 0 0
64 0 0 0 0
65 0 0 0 0
66 0 0 0 0
67 0 0 0 0
68 0 0 0 0
69 0 0 0 0
70 0 0 0 0
71 0 0 0 0
72 0 0 0 0
73 0 0 0 0
74 0 0 0 0
75 0 0 0 0
76 0 0 0 0
77 0 0 0 0
78 0 0 0 0
79 0 0 0 0
80 0 0 0 0
81 0 0 0 0
82 0 0 0 0
83 0 0 0 0
84 0 0 0 0
85 0 0 0 0
86 0 0 0 0
87 0 0 0 0
88 0 0 0 0
89 0 0 0 0
90 0 0 0 0
91 0 0 0 0
 92 0 0 0 0
93 0 0 0 0
94 0 0 0 0
95 0 0 0 0
96 0 0 0 0
97 0 0 0 0
98 0 0 0 0
99 0 0 0 0
100 0 0 0 0
101 0 0 0 0
102 0 0 0 0
103 0 0 0 0
104 0 0 0 0
105 0 0 0 0
106 0 0 0 0
107 0 0 0 0
108 0 0 0 0
109 0 0 0 0
110 0 0 0 0
111 0 0 0 0
112 0 0 0 0
113 0 0 0 0
114 0 0 0 0
115 0 0 0 0
116 0 0 0 0
117 0 0 0 0
118 0 0 0 0
119 0 0 0 0
120 0 0 0 0
121 0 0 0 0
122 0 0 0 0
123 0 0 0 0
124 0 0 0 0
125 0 0 0 0
126 0 0 0 0
127 0 0 0 0
128 0 0 0 0
129 0 0 0 0
130 0 0 0 0
131 0 0 0 0
132 0 0 0 0
133 0 0 0 0
134 0 0 0 0
135 0 0 0 0
136 0 0 0 0
137 0 0 0 0
138 0 0 0 0
139 0 0 0 0
140 0 0 0 0
141 0 0 0 0
142 0 0 0 0
143 0 0 0 0
144 0 0 0 0
145 0 0 0 0
146 0 0 0 0
147 0 0 0 0
148 0 0 0 0
149 0 0 0 0
150 0 0 0 0
151 0 0 0 0
152 0 0 0 0
153 0 0 0 0
154 0 0 0 0
155 0 0 0 0
156 0 0 0 0
157 0 0 0 0
158 0 0 0 0
159 0 0 0 0
160 0 0 0 0
161 0 0 0 0
162 0 0 0 0
163 0 0 0 0
164 0 0 0 0
165 0 0 0 0
166 0 0 0 0
167 0 0 0 0
168 0 0 0 0
169 0 0 0 0
170 0 0 0 0
171 0 0 0 0
172 0 0 0 0
173 0 0 0 0
174 0 0 0 0
175 0 0 0 0
176 0 0 0 0
177 0 0 0 0
178 0 0 0 0
179 0 0 0 0
180 0 0 0 0
114351 135002.97
FLAT RAT 24.20%
MONTHLY 2.02%

FLAT
24.20%
2.02%
Loan Amount 500000

Rate of Interest 19.75% per annum

Period 180 months

WHERE CUSTOMER WANTS TO PAY MORE THAN
EMI 8690 REQUIRED EMI E.G. RS.20000/- WHERE
ACTUAL EMI IS RS.8690.
Break-up of EMI
Months EMI InterestPrincipaPrincipal Payment PrincipaInterestPrincipal
outstanding payment outstanding

0 500000 0 500000
1 5937 16250 -10313 510313 20000 3750 16250 496250
2 5937 16585 -10648 520961 20000 3415 16585 492835
3 5937 16931 -10994 531955 20000 3069 16931 489766
4 5937 17289 -11352 543307 20000 2711 17289 487055
5 5937 17657 -11720 555027 20000 2343 17657 484712
6 5937 18038 -12101 567129 20000 1962 18038 482751
7 5937 18432 -12495 579624 20000 1568 18432 481183
8 5937 18838 -12901 592524 20000 1162 18838 480020
9 5937 19257 -13320 605844 20000 743 19257 479277
10 5937 19690 -13753 619597 20000 310 19690 478967
11 5937 20137 -14200 633797 20000 -137 20137 479104
12 5937 20598 -14661 648459 20000 -598 20598 479703
13 5937 21075 -15138 663596 20000 -1075 21075 480777
14 5937 21567 -15630 679226 20000 -1567 21567 482344
15 5937 22075 -16138 695364 20000 -2075 22075 484419
16 5937 22599 -16662 712027 20000 -2599 22599 487019
17 5937 23141 -17204 729230 20000 -3141 23141 490159
18 5937 23700 -17763 746993 20000 -3700 23700 493859
19 5937 24277 -18340 765334 20000 -4277 24277 498137
20 5937 24873 -18936 784270 20000 -4873 24873 503010
21 5937 25489 -19552 803822 20000 -5489 25489 508499
22 5937 26124 -20187 824009 20000 -6124 26124 514623
23 5937 26780 -20843 844852 20000 -6780 26780 521403
24 5937 27458 -21521 866373 20000 -7458 27458 528861
25 5937 28157 -22220 888593 20000 -8157 28157 537018
26 5937 28879 -22942 911535 20000 -8879 28879 545897
27 5937 29625 -23688 935223 20000 -9625 29625 555522
28 5937 30395 -24458 959681 20000 -10395 30395 565917
29 5937 31190 -25253 984934 20000 -11190 31190 577107
30 5937 32010 -26073 ### 20000 -12010 32010 589117
31 5937 32858 -26921 ### 20000 -12858 32858 601975
32 5937 33733 -27796 ### 20000 -13733 33733 615707
33 5937 34636 -28699 ### 20000 -14636 34636 630343
34 5937 35569 -29632 ### 20000 -15569 35569 645912
35 5937 36532 -30595 ### 20000 -16532 36532 662444
36 5937 37526 -31589 ### 20000 -17526 37526 679970
37 5937 38553 -32616 ### 20000 -18553 38553 698523
38 5937 39613 -33676 ### 20000 -19613 39613 718136
39 5937 40707 -34770 ### 20000 -20707 40707 738843
40 5937 41837 -35900 ### 20000 -21837 41837 760680
41 5937 43004 -37067 ### 20000 -23004 43004 783684
42 5937 44209 -38272 ### 20000 -24209 44209 807893
43 0 0 0 ### 820000 ### ###
44 0 0 0 ###
45 0 0 0 ###
46 0 0 0 ###
47 0 0 0 ###
48 0 0 0 ###
49 0 0 0 ###
50 0 0 0 ###
51 0 0 0 ###
52 0 0 0 ###
53 0 0 0 ###
54 0 0 0 ###
55 0 0 0 ###
56 0 0 0 ###
57 0 0 0 ###
58 0 0 0 ###
59 0 0 0 ###
60 0 0 0 ###
61 0 0 0 ###
62 0 0 0 ###
63 0 0 0 ###
64 0 0 0 ###
65 0 0 0 ###
66 0 0 0 ###
67 0 0 0 ###
68 0 0 0 ###
69 0 0 0 ###
70 0 0 0 ###
71 0 0 0 ###
72 0 0 0 ###
73 0 0 0 ###
74 0 0 0 ###
75 0 0 0 ###
76 0 0 0 ###
77 0 0 0 ###
78 0 0 0 ###
79 0 0 0 ###
80 0 0 0 ###
81 0 0 0 ###
82 0 0 0 ###
83 0 0 0 ###
84 0 0 0 ###
85 0 0 0 ###
86 0 0 0 ###
87 0 0 0 ###
88 0 0 0 ###
89 0 0 0 ###
90 0 0 0 ###
91 0 0 0 ###
92 0 0 0 ###
93 0 0 0 ###
94 0 0 0 ###
95 0 0 0 ###
96 0 0 0 ###
O PAY MORE THAN
0000/- WHERE

Principal
outstanding