Loan Repayment Schedule

Emi 30,208 for loan amount 12,50,000 @ 9% for 60 Months

Month Principle Interest Balance

Aug-2023 20,833 9,375 12,29,167
Sep-2023 20,833 9,375 12,08,334
Oct-2023 20,833 9,375 11,87,501
Nov-2023 20,833 9,375 11,66,668
Dec-2023 20,833 9,375 11,45,835
Jan-2024 20,833 9,375 11,25,002
Feb-2024 20,833 9,375 11,04,169
Mar-2024 20,833 9,375 10,83,336
Apr-2024 20,833 9,375 10,62,503
May-2024 20,833 9,375 10,41,670
Jun-2024 20,833 9,375 10,20,837
Jul-2024 20,833 9,375 10,00,004
Aug-2024 20,833 9,375 9,79,171
Sep-2024 20,833 9,375 9,58,338
Oct-2024 20,833 9,375 9,37,505
Nov-2024 20,833 9,375 9,16,672
Dec-2024 20,833 9,375 8,95,839
Jan-2025 20,833 9,375 8,75,006
Feb-2025 20,833 9,375 8,54,173
Mar-2025 20,833 9,375 8,33,340
Apr-2025 20,833 9,375 8,12,507
May-2025 20,833 9,375 7,91,674
Jun-2025 20,833 9,375 7,70,841
Jul-2025 20,833 9,375 7,50,008

Printed using Page 1 of 2

EMI Calculator App

http://tiny.cc/aaswdcemi
 Loan Repayment Schedule
Aug-2025 20,833 9,375 7,29,175
Sep-2025 20,833 9,375 7,08,342
Oct-2025 20,833 9,375 6,87,509
Nov-2025 20,833 9,375 6,66,676
Dec-2025 20,833 9,375 6,45,843
Jan-2026 20,833 9,375 6,25,010
Feb-2026 20,833 9,375 6,04,177
Mar-2026 20,833 9,375 5,83,344
Apr-2026 20,833 9,375 5,62,511
May-2026 20,833 9,375 5,41,678
Jun-2026 20,833 9,375 5,20,845
Jul-2026 20,833 9,375 5,00,012
Aug-2026 20,833 9,375 4,79,179
Sep-2026 20,833 9,375 4,58,346
Oct-2026 20,833 9,375 4,37,513
Nov-2026 20,833 9,375 4,16,680
Dec-2026 20,833 9,375 3,95,847
Jan-2027 20,833 9,375 3,75,014
Feb-2027 20,833 9,375 3,54,181
Mar-2027 20,833 9,375 3,33,348
Apr-2027 20,833 9,375 3,12,515
May-2027 20,833 9,375 2,91,682
Jun-2027 20,833 9,375 2,70,849
Jul-2027 20,833 9,375 2,50,016
Aug-2027 20,833 9,375 2,29,183
Sep-2027 20,833 9,375 2,08,350
Oct-2027 20,833 9,375 1,87,517

Printed using Page 2 of 2

EMI Calculator App

http://tiny.cc/aaswdcemi
 Loan Repayment Schedule
Nov-2027 20,833 9,375 1,66,684
Dec-2027 20,833 9,375 1,45,851
Jan-2028 20,833 9,375 1,25,018
Feb-2028 20,833 9,375 1,04,185
Mar-2028 20,833 9,375 83,352
Apr-2028 20,833 9,375 62,519
May-2028 20,833 9,375 41,686
Jun-2028 20,833 9,375 20,853
Jul-2028 20,853 9,375 0
Total 12,50,000 5,62,480

Printed using Page 3 of 2

EMI Calculator App

http://tiny.cc/aaswdcemi