EMI number Loan Amount interest number of installments

1
1000000
8.5
120
2
1000000
8.5
120
3
1000000
8.5
120
4
1000000
8.5
120
5
1000000
8.5
120
6
1000000
8.5
120
7
1000000
8.5
120
8
1000000
8.5
120
9
1000000
8.5
120
10
1000000
8.5
120
11
1000000
8.5
120
12
1000000
8.5
120
13
1000000
8.5
120
14
1000000
8.5
120
15
1000000
8.5
120
16
1000000
8.5
120
17
1000000
8.5
120
18
1000000
8.5
120
19
1000000
8.5
120
20
1000000
8.5
120
21
1000000
8.5
120
22
1000000
8.5
120
23
1000000
8.5
120
24
1000000
8.5
120
25
1000000
8.5
120
26
1000000
8.5
120
27
1000000
8.5
120
28
1000000
8.5
120
29
1000000
8.5
120
30
1000000
8.5
120
31
1000000
8.5
120
32
1000000
8.5
120
33
1000000
8.5
120
34
1000000
8.5
120
35
1000000
8.5
120
36
1000000
8.5
120
37
1000000
8.5
120
38
1000000
8.5
120
39
1000000
8.5
120
40
1000000
8.5
120
41
1000000
8.5
120
42
1000000
8.5
120
43
1000000
8.5
120
44
1000000
8.5
120

emi
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569

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
84
85
86
87
88
89

1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000

8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5

120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120

12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569

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

1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000
1000000

8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5
8.5

120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120
120

12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569
12398.569

interest component principal component

7083.33
5315.24
7045.68
5352.89
7007.77
5390.80
6969.58
5428.99
6931.13
5467.44
6892.40
5506.17
6853.40
5545.17
6814.12
5584.45
6774.56
5624.01
6734.73
5663.84
6694.61
5703.96
6654.20
5744.36
6613.51
5785.05
6572.54
5826.03
6531.27
5867.30
6489.71
5908.86
6447.86
5950.71
6405.70
5992.86
6363.25
6035.31
6320.50
6078.06
6277.45
6121.12
6234.09
6164.48
6190.43
6208.14
6146.45
6252.11
6102.17
6296.40
6057.57
6341.00
6012.65
6385.92
5967.42
6431.15
5921.87
6476.70
5875.99
6522.58
5829.79
6568.78
5783.26
6615.31
5736.40
6662.17
5689.21
6709.36
5641.69
6756.88
5593.82
6804.74
5545.62
6852.94
5497.08
6901.49
5448.20
6950.37
5398.97
6999.60
5349.38
7049.18
5299.45
7099.12
5249.17
7149.40
5198.53
7200.04

balance amount
994684.76
989331.88
983941.08
978512.09
973044.65
967538.48
961993.31
956408.86
950784.85
945121.01
939417.05
933672.68
927887.63
922061.60
916194.30
910285.44
904334.73
898341.86
892306.55
886228.48
880107.37
873942.89
867734.75
861482.64
855186.24
848845.24
842459.32
836028.17
829551.47
823028.89
816460.11
809844.80
803182.63
796473.27
789716.39
782911.65
776058.70
769157.22
762206.84
755207.24
748158.06
741058.94
733909.54
726709.49

Ratio
57.13
56.83
56.52
56.21
55.90
55.59
55.28
54.96
54.64
54.32
53.99
53.67
53.34
53.01
52.68
52.34
52.00
51.66
51.32
50.98
50.63
50.28
49.93
49.57
49.22
48.86
48.49
48.13
47.76
47.39
47.02
46.64
46.27
45.89
45.50
45.12
44.73
44.34
43.94
43.55
43.15
42.74
42.34
41.93

5147.53
5096.16
5044.44
4992.35
4939.89
4887.05
4833.85
4780.26
4726.30
4671.96
4617.23
4562.11
4506.60
4450.70
4394.40
4337.70
4280.61
4223.10
4165.19
4106.87
4048.14
3988.99
3929.43
3869.44
3809.02
3748.18
3686.90
3625.20
3563.05
3500.47
3437.44
3373.96
3310.04
3245.66
3180.83
3115.54
3049.78
2983.56
2916.87
2849.71
2782.07
2713.96
2645.36
2576.27
2506.70

7251.04
7302.40
7354.13
7406.22
7458.68
7511.52
7564.72
7618.31
7672.27
7726.61
7781.34
7836.46
7891.97
7947.87
8004.17
8060.86
8117.96
8175.46
8233.37
8291.69
8350.43
8409.58
8469.14
8529.13
8589.55
8650.39
8711.66
8773.37
8835.52
8898.10
8961.13
9024.60
9088.53
9152.91
9217.74
9283.03
9348.79
9415.01
9481.70
9548.86
9616.50
9684.61
9753.21
9822.30
9891.87

719458.45
712156.05
704801.92
697395.69
689937.01
682425.50
674860.78
667242.47
659570.20
651843.59
644062.25
636225.78
628333.81
620385.94
612381.77
604320.91
596202.95
588027.48
579794.11
571502.42
563151.99
554742.41
546273.27
537744.14
529154.59
520504.20
511792.53
503019.16
494183.64
485285.54
476324.41
467299.81
458211.28
449058.38
439840.64
430557.61
421208.82
411793.81
402312.12
392763.26
383146.76
373462.15
363708.94
353886.64
343994.77

41.52
41.10
40.69
40.27
39.84
39.42
38.99
38.55
38.12
37.68
37.24
36.80
36.35
35.90
35.44
34.99
34.53
34.06
33.59
33.12
32.65
32.17
31.69
31.21
30.72
30.23
29.74
29.24
28.74
28.23
27.72
27.21
26.70
26.18
25.65
25.13
24.60
24.06
23.53
22.98
22.44
21.89
21.34
20.78
20.22

2436.63
2366.07
2295.00
2223.44
2151.36
2078.78
2005.68
1932.06
1857.92
1783.26
1708.07
1632.35
1556.08
1479.28
1401.94
1324.05
1245.60
1166.60
1087.04
1006.92
926.23
844.97
763.13
680.71
597.71
514.12
429.94
345.16
259.78
173.80
87.21
487828.27

9961.94
10032.50
10103.57
10175.13
10247.21
10319.79
10392.89
10466.51
10540.64
10615.31
10690.50
10766.22
10842.48
10919.29
10996.63
11074.52
11152.97
11231.97
11311.53
11391.65
11472.34
11553.60
11635.44
11717.86
11800.86
11884.45
11968.63
12053.41
12138.79
12224.77
12311.36

334032.83
324000.33
313896.76
303721.63
293474.42
283154.63
272761.74
262295.23
251754.59
241139.28
230448.78
219682.56
208840.07
197920.79
186924.16
175849.64
164696.67
153464.70
142153.17
130761.52
119289.18
107735.58
96100.14
84382.28
72581.42
60696.96
48728.33
36674.92
24536.13
12311.36
0.00

19.65
19.08
18.51
17.93
17.35
16.77
16.18
15.58
14.98
14.38
13.78
13.17
12.55
11.93
11.31
10.68
10.05
9.41
8.77
8.12
7.47
6.82
6.15
5.49
4.82
4.15
3.47
2.78
2.10
1.40
0.70