Simulated Ideal Repayment Schedule

You might also like

Download as pdf or txt
Download as pdf or txt
You are on page 1of 2

05-Dec-23

Dear SHAFIULLHA,MOHAMAD,
Thank you for availing the installment facility on your Citi credit card 4386XXX5XXXX4906. A summary of the installment
facility and repayment schedule is provided below:-

Loan/Transaction Type: ENHANCED PAYLITE EMI

Loan Reference Number: 2023-09-25-00.19.38.956863

Loan / Transaction Amount (Rs.): 45000.00

Interest Rate (% p.a. on monthly reducing balance): 16.00

Loan Booking Date: 25-09-2023

Simulated Ideal Repayment Schedule

Month Principal o/s post payment Principal Interest EMI

0 45000.00 0.00 335.00 335.00

1 44017.93 982.07 599.93 1582.00

2 43022.77 995.16 586.84 1582.00

3 42014.34 1008.43 573.57 1582.00

4 40992.46 1021.88 560.12 1582.00

5 39956.96 1035.50 546.50 1582.00

6 38907.65 1049.31 532.69 1582.00

7 37844.35 1063.30 518.70 1582.00

8 36766.87 1077.48 504.52 1582.00

9 35675.02 1091.85 490.15 1582.00

10 34568.62 1106.40 475.60 1582.00

11 33447.46 1121.16 460.84 1582.00

12 32311.36 1136.10 445.90 1582.00

13 31160.11 1151.25 430.75 1582.00

14 29993.51 1166.60 415.40 1582.00

15 28811.35 1182.16 399.84 1582.00

16 27613.43 1197.92 384.08 1582.00

17 26399.54 1213.89 368.11 1582.00


18 25169.46 1230.08 351.92 1582.00

19 23922.98 1246.48 335.52 1582.00

20 22659.88 1263.10 318.90 1582.00

21 21379.94 1279.94 302.06 1582.00

22 20082.94 1297.00 285.00 1582.00

23 18768.64 1314.30 267.70 1582.00

24 17436.82 1331.82 250.18 1582.00

25 16087.24 1349.58 232.42 1582.00

26 14719.67 1367.57 214.43 1582.00

27 13333.86 1385.81 196.19 1582.00

28 11929.57 1404.29 177.71 1582.00

29 10506.56 1423.01 158.99 1582.00

30 9064.58 1441.98 140.02 1582.00

31 7603.37 1461.21 120.79 1582.00

32 6122.68 1480.69 101.31 1582.00

33 4622.25 1500.43 81.57 1582.00

34 3101.81 1520.44 61.56 1582.00

35 1561.10 1540.71 41.29 1582.00

36 0.00 1561.10 20.90 1582.00

If you had availed Moratorium benefit on EMIs on your credit card, please visit 'Inbox' on the Citibank website (next to your
name) for details of the interest payable.

Notes:-

The actual initial interest amount may be different, depending on the EMI facility activation date.

Goods and Services Tax (GST), as notified by the Government of India, is applicable on the initial interest amount, interest
component of the EMI, all fees and other charges and is subject to change as per relevant regulations of the Government of
India.

The Terms & Conditions of this offer are available on our website and also provided here for your quick reference.

This is a computer generated letter and does not require a signature.

You might also like