AMORTIZATION SCHEDULE

Sr. MRA MRA(Rs)$ Interest(Rs.) Principal(Rs.) Balance(Rs.) Applicable

No. Billing taxes (Rs.)#
Date*
1 02/05/2023 4524.72 645.84 3878.88 46121.12 116.25
2 02/06/2023 4524.72 595.73 3928.99 42192.13 107.23
3 02/07/2023 4524.72 544.98 3979.74 38212.39 98.1
4 02/08/2023 4524.72 493.58 4031.14 34181.25 88.84
5 02/09/2023 4524.72 441.51 4083.21 30098.04 79.47
6 02/10/2023 4524.72 388.77 4135.95 25962.09 69.98
7 02/11/2023 4524.72 335.34 4189.38 21772.71 60.36
8 02/12/2023 4524.72 281.23 4243.49 17529.22 50.62
9 02/01/2024 4524.72 226.42 4298.3 13230.92 40.76
10 02/02/2024 4524.72 170.9 4353.82 8877.1 30.76
11 02/03/2024 4524.72 114.66 4410.06 4467.04 20.64
12 02/04/2024 4524.72 57.68 4467.04 0 10.38

Request Id 1320012720430
Principal Rs. 50000
MRA Rs. 4524.72
R.O.I.(p.m.)** 15.5 %
Tenure 12 Months

*MRA billing date is monthly statement date, for due date please refer monthly statement.
$MRA (Monthly Repayment Amount) is excluding applicable taxes.
# Applicable taxes means:
· For the cardholders having state of residence in the records of SBI Card on the statement date
as "Haryana" - Central Tax @ 9% and State Tax @ 9%
· For the cardholders having state of residence in the records of SBI Card on the statement date
as other than "Haryana" - Integrated Tax @ 18%
**This is a flat rate of interest and is used to calculate the monthly repayment amount.
**The above rate of interest translates into 15.5% p.a. reducing interest rate.