Bank/Lender:

Loan Amount: ₹ 1,500,000

 
Tenure: 60 months
 
Approximate EMI: ₹ 34,122
 
EMI Payment: End of month EMI
 
Month # Month Beginning Loan Balance Approximate EMI Principal repaid Outstanding Loan Amount

1 Aug-2021 ₹ 1,500,000 ₹ 34,122 ₹ 17,884 ₹ 1,482,116

2 Sep-2021 ₹ 1,482,116 ₹ 34,122 ₹ 18,078 ₹ 1,464,038

3 Oct-2021 ₹ 1,464,038 ₹ 34,122 ₹ 18,274 ₹ 1,445,764

4 Nov-2021 ₹ 1,445,764 ₹ 34,122 ₹ 18,472 ₹ 1,427,292

5 Dec-2021 ₹ 1,427,292 ₹ 34,122 ₹ 18,671 ₹ 1,408,621

6 Jan-2022 ₹ 1,408,621 ₹ 34,122 ₹ 18,874 ₹ 1,389,747

7 Feb-2022 ₹ 1,389,747 ₹ 34,122 ₹ 19,078 ₹ 1,370,669

8 Mar-2022 ₹ 1,370,669 ₹ 34,122 ₹ 19,284 ₹ 1,351,385

9 Apr-2022 ₹ 1,351,385 ₹ 34,122 ₹ 19,493 ₹ 1,331,892

10 May-2022 ₹ 1,331,892 ₹ 34,122 ₹ 19,704 ₹ 1,312,187

11 Jun-2022 ₹ 1,312,187 ₹ 34,122 ₹ 19,918 ₹ 1,292,270

12 Jul-2022 ₹ 1,292,270 ₹ 34,122 ₹ 20,133 ₹ 1,272,137

13 Aug-2022 ₹ 1,272,137 ₹ 34,122 ₹ 20,351 ₹ 1,251,786

14 Sep-2022 ₹ 1,251,786 ₹ 34,122 ₹ 20,571 ₹ 1,231,214

15 Oct-2022 ₹ 1,231,214 ₹ 34,122 ₹ 20,794 ₹ 1,210,420

16 Nov-2022 ₹ 1,210,420 ₹ 34,122 ₹ 21,019 ₹ 1,189,401

17 Dec-2022 ₹ 1,189,401 ₹ 34,122 ₹ 21,247 ₹ 1,168,155

18 Jan-2023 ₹ 1,168,155 ₹ 34,122 ₹ 21,477 ₹ 1,146,678

19 Feb-2023 ₹ 1,146,678 ₹ 34,122 ₹ 21,709 ₹ 1,124,969

20 Mar-2023 ₹ 1,124,969 ₹ 34,122 ₹ 21,944 ₹ 1,103,025

21 Apr-2023 ₹ 1,103,025 ₹ 34,122 ₹ 22,182 ₹ 1,080,843

22 May-2023 ₹ 1,080,843 ₹ 34,122 ₹ 22,422 ₹ 1,058,421

23 Jun-2023 ₹ 1,058,421 ₹ 34,122 ₹ 22,665 ₹ 1,035,757

24 Jul-2023 ₹ 1,035,757 ₹ 34,122 ₹ 22,910 ₹ 1,012,847

25 Aug-2023 ₹ 1,012,847 ₹ 34,122 ₹ 23,158 ₹ 989,689

26 Sep-2023 ₹ 989,689 ₹ 34,122 ₹ 23,409 ₹ 966,280

27 Oct-2023 ₹ 966,280 ₹ 34,122 ₹ 23,662 ₹ 942,618

28 Nov-2023 ₹ 942,618 ₹ 34,122 ₹ 23,918 ₹ 918,700

29 Dec-2023 ₹ 918,700 ₹ 34,122 ₹ 24,177 ₹ 894,523

 30 Jan-2024 ₹ 894,523 ₹ 34,122 ₹ 24,439 ₹ 870,085

31 Feb-2024 ₹ 870,085 ₹ 34,122 ₹ 24,703 ₹ 845,381

32 Mar-2024 ₹ 845,381 ₹ 34,122 ₹ 24,971 ₹ 820,411

33 Apr-2024 ₹ 820,411 ₹ 34,122 ₹ 25,241 ₹ 795,170

34 May-2024 ₹ 795,170 ₹ 34,122 ₹ 25,514 ₹ 769,655

35 Jun-2024 ₹ 769,655 ₹ 34,122 ₹ 25,790 ₹ 743,865

36 Jul-2024 ₹ 743,865 ₹ 34,122 ₹ 26,070 ₹ 717,795

37 Aug-2024 ₹ 717,795 ₹ 34,122 ₹ 26,352 ₹ 691,444

38 Sep-2024 ₹ 691,444 ₹ 34,122 ₹ 26,637 ₹ 664,807

39 Oct-2024 ₹ 664,807 ₹ 34,122 ₹ 26,925 ₹ 637,881

40 Nov-2024 ₹ 637,881 ₹ 34,122 ₹ 27,217 ₹ 610,664

41 Dec-2024 ₹ 610,664 ₹ 34,122 ₹ 27,511 ₹ 583,153

42 Jan-2025 ₹ 583,153 ₹ 34,122 ₹ 27,809 ₹ 555,344

43 Feb-2025 ₹ 555,344 ₹ 34,122 ₹ 28,110 ₹ 527,233

44 Mar-2025 ₹ 527,233 ₹ 34,122 ₹ 28,415 ₹ 498,819

45 Apr-2025 ₹ 498,819 ₹ 34,122 ₹ 28,722 ₹ 470,096

46 May-2025 ₹ 470,096 ₹ 34,122 ₹ 29,033 ₹ 441,063

47 Jun-2025 ₹ 441,063 ₹ 34,122 ₹ 29,347 ₹ 411,716

48 Jul-2025 ₹ 411,716 ₹ 34,122 ₹ 29,665 ₹ 382,051

49 Aug-2025 ₹ 382,051 ₹ 34,122 ₹ 29,986 ₹ 352,064

50 Sep-2025 ₹ 352,064 ₹ 34,122 ₹ 30,311 ₹ 321,754

51 Oct-2025 ₹ 321,754 ₹ 34,122 ₹ 30,639 ₹ 291,115

52 Nov-2025 ₹ 291,115 ₹ 34,122 ₹ 30,971 ₹ 260,144

53 Dec-2025 ₹ 260,144 ₹ 34,122 ₹ 31,306 ₹ 228,838

54 Jan-2026 ₹ 228,838 ₹ 34,122 ₹ 31,645 ₹ 197,193

55 Feb-2026 ₹ 197,193 ₹ 34,122 ₹ 31,987 ₹ 165,206

56 Mar-2026 ₹ 165,206 ₹ 34,122 ₹ 32,334 ₹ 132,873

57 Apr-2026 ₹ 132,873 ₹ 34,122 ₹ 32,684 ₹ 100,189

58 May-2026 ₹ 100,189 ₹ 34,122 ₹ 33,037 ₹ 67,152

59 Jun-2026 ₹ 67,152 ₹ 34,122 ₹ 33,395 ₹ 33,757

60 Jul-2026 ₹ 33,757 ₹ 34,122 ₹ 33,757 ₹0

Loan amount mentioned here is only indicative and can change based on the internal process of Ujjivan Small Finance Bank Limited and will be
communicated in the sanction letter

© 2021 Ujjivan Small Finance Bank® All Rights Reserved.