Choose Your Loan Plan FIXED DURATION

Amount of Loan 2,19,50,000

Rate of Interest P.A. 10.95%

No. of Installments 108

Moratorium Period 12

Starting Date for Repayment 01-04-2024

DETAIL REPAYMENT SCHEDULE

Principal Extra Interest Principal

Sr. No. Date EMI Balance
Amount O/S Repayment Payment Payment

M 01-04-2024 2,19,50,000 - 2,00,294 (2,00,294) 2,21,50,294

M 01-05-2024 2,21,50,294 - 2,02,121 (2,02,121) 2,23,52,415
M 01-06-2024 2,23,52,415 - 2,03,966 (2,03,966) 2,25,56,381
M 01-07-2024 2,25,56,381 - 2,05,827 (2,05,827) 2,27,62,208
M 01-08-2024 2,27,62,208 - 2,07,705 (2,07,705) 2,29,69,913
M 01-09-2024 2,29,69,913 - 2,09,600 (2,09,600) 2,31,79,514
M 01-10-2024 2,31,79,514 - 2,11,513 (2,11,513) 2,33,91,027
M 01-11-2024 2,33,91,027 - 2,13,443 (2,13,443) 2,36,04,470
M 01-12-2024 2,36,04,470 - 2,15,391 (2,15,391) 2,38,19,861
M 01-01-2025 2,38,19,861 - 2,17,356 (2,17,356) 2,40,37,217
M 01-02-2025 2,40,37,217 - 2,19,340 (2,19,340) 2,42,56,556
M 01-03-2025 2,42,56,556 - 2,21,341 (2,21,341) 2,44,77,897
1 01-04-2025 2,44,77,897 3,57,334 2,23,361 1,33,973 2,43,43,924
2 01-05-2025 2,43,43,924 3,57,334 2,22,138 1,35,196 2,42,08,728
3 01-06-2025 2,42,08,728 3,57,334 2,20,905 1,36,429 2,40,72,299
4 01-07-2025 2,40,72,299 3,57,334 2,19,660 1,37,674 2,39,34,625
5 01-08-2025 2,39,34,625 3,57,334 2,18,403 1,38,931 2,37,95,694
6 01-09-2025 2,37,95,694 3,57,334 2,17,136 1,40,198 2,36,55,496
7 01-10-2025 2,36,55,496 3,57,334 2,15,856 1,41,478 2,35,14,018
8 01-11-2025 2,35,14,018 3,57,334 2,14,565 1,42,769 2,33,71,249
9 01-12-2025 2,33,71,249 3,57,334 2,13,263 1,44,071 2,32,27,178
10 01-01-2026 2,32,27,178 3,57,334 2,11,948 1,45,386 2,30,81,792
11 01-02-2026 2,30,81,792 3,57,334 2,10,621 1,46,713 2,29,35,079
12 01-03-2026 2,29,35,079 3,57,334 2,09,283 1,48,051 2,27,87,027
13 01-04-2026 2,27,87,027 3,57,334 2,07,932 1,49,402 2,26,37,625
14 01-05-2026 2,26,37,625 3,57,334 2,06,568 1,50,766 2,24,86,859
15 01-06-2026 2,24,86,859 3,57,334 2,05,193 1,52,142 2,23,34,718
16 01-07-2026 2,23,34,718 3,57,334 2,03,804 1,53,530 2,21,81,188
17 01-08-2026 2,21,81,188 3,57,334 2,02,403 1,54,931 2,20,26,257
18 01-09-2026 2,20,26,257 3,57,334 2,00,990 1,56,344 2,18,69,913
19 01-10-2026 2,18,69,913 3,57,334 1,99,563 1,57,771 2,17,12,141
20 01-11-2026 2,17,12,141 3,57,334 1,98,123 1,59,211 2,15,52,931
21 01-12-2026 2,15,52,931 3,57,334 - 1,96,670 1,60,664 2,13,92,267
22 01-01-2027 2,13,92,267 3,57,334 1,95,204 1,62,130 2,12,30,137
23 01-02-2027 2,12,30,137 3,57,334 1,93,725 1,63,609 2,10,66,528
24 01-03-2027 2,10,66,528 3,57,334 1,92,232 1,65,102 2,09,01,426
25 01-04-2027 2,09,01,426 3,57,334 1,90,726 1,66,609 2,07,34,818
26 01-05-2027 2,07,34,818 3,57,334 1,89,205 1,68,129 2,05,66,689
27 01-06-2027 2,05,66,689 3,57,334 1,87,671 1,69,663 2,03,97,026
28 01-07-2027 2,03,97,026 3,57,334 1,86,123 1,71,211 2,02,25,815
29 01-08-2027 2,02,25,815 3,57,334 1,84,561 1,72,774 2,00,53,041
30 01-09-2027 2,00,53,041 3,57,334 1,82,984 1,74,350 1,98,78,691
31 01-10-2027 1,98,78,691 3,57,334 1,81,393 1,75,941 1,97,02,750
32 01-11-2027 1,97,02,750 3,57,334 1,79,788 1,77,546 1,95,25,203
33 01-12-2027 1,95,25,203 3,57,334 1,78,167 1,79,167 1,93,46,037
34 01-01-2028 1,93,46,037 3,57,334 1,76,533 1,80,802 1,91,65,235
35 01-02-2028 1,91,65,235 3,57,334 1,74,883 1,82,451 1,89,82,784
36 01-03-2028 1,89,82,784 3,57,334 1,73,218 1,84,116 1,87,98,668
37 01-04-2028 1,87,98,668 3,57,334 1,71,538 1,85,796 1,86,12,872
38 01-05-2028 1,86,12,872 3,57,334 1,69,842 1,87,492 1,84,25,380
39 01-06-2028 1,84,25,380 3,57,334 1,68,132 1,89,202 1,82,36,177
40 01-07-2028 1,82,36,177 3,57,334 1,66,405 1,90,929 1,80,45,248
41 01-08-2028 1,80,45,248 3,57,334 1,64,663 1,92,671 1,78,52,577
42 01-09-2028 1,78,52,577 3,57,334 1,62,905 1,94,429 1,76,58,148
43 01-10-2028 1,76,58,148 3,57,334 1,61,131 1,96,203 1,74,61,944
44 01-11-2028 1,74,61,944 3,57,334 1,59,340 1,97,994 1,72,63,951
45 01-12-2028 1,72,63,951 3,57,334 1,57,534 1,99,801 1,70,64,150
46 01-01-2029 1,70,64,150 3,57,334 1,55,710 2,01,624 1,68,62,526
47 01-02-2029 1,68,62,526 3,57,334 1,53,871 2,03,464 1,66,59,063
48 01-03-2029 1,66,59,063 3,57,334 1,52,014 2,05,320 1,64,53,743
49 01-04-2029 1,64,53,743 3,57,334 1,50,140 2,07,194 1,62,46,549
50 01-05-2029 1,62,46,549 3,57,334 1,48,250 2,09,084 1,60,37,465
51 01-06-2029 1,60,37,465 3,57,334 1,46,342 2,10,992 1,58,26,472
52 01-07-2029 1,58,26,472 3,57,334 1,44,417 2,12,918 1,56,13,555
53 01-08-2029 1,56,13,555 3,57,334 1,42,474 2,14,860 1,53,98,695
54 01-09-2029 1,53,98,695 3,57,334 1,40,513 2,16,821 1,51,81,874
55 01-10-2029 1,51,81,874 3,57,334 1,38,535 2,18,799 1,49,63,074
56 01-11-2029 1,49,63,074 3,57,334 1,36,538 2,20,796 1,47,42,278
57 01-12-2029 1,47,42,278 3,57,334 1,34,523 2,22,811 1,45,19,467
58 01-01-2030 1,45,19,467 3,57,334 1,32,490 2,24,844 1,42,94,623
59 01-02-2030 1,42,94,623 3,57,334 1,30,438 2,26,896 1,40,67,728
60 01-03-2030 1,40,67,728 3,57,334 1,28,368 2,28,966 1,38,38,761
61 01-04-2030 1,38,38,761 3,57,334 1,26,279 2,31,055 1,36,07,706
62 01-05-2030 1,36,07,706 3,57,334 1,24,170 2,33,164 1,33,74,542
63 01-06-2030 1,33,74,542 3,57,334 1,22,043 2,35,291 1,31,39,251
64 01-07-2030 1,31,39,251 3,57,334 1,19,896 2,37,438 1,29,01,813
65 01-08-2030 1,29,01,813 3,57,334 1,17,729 2,39,605 1,26,62,207
66 01-09-2030 1,26,62,207 3,57,334 1,15,543 2,41,791 1,24,20,416
67 01-10-2030 1,24,20,416 3,57,334 1,13,336 2,43,998 1,21,76,418
68 01-11-2030 1,21,76,418 3,57,334 1,11,110 2,46,224 1,19,30,194
69 01-12-2030 1,19,30,194 3,57,334 1,08,863 2,48,471 1,16,81,723
70 01-01-2031 1,16,81,723 3,57,334 1,06,596 2,50,738 1,14,30,985
71 01-02-2031 1,14,30,985 3,57,334 1,04,308 2,53,026 1,11,77,958
72 01-03-2031 1,11,77,958 3,57,334 1,01,999 2,55,335 1,09,22,623
73 01-04-2031 1,09,22,623 3,57,334 99,669 2,57,665 1,06,64,958
74 01-05-2031 1,06,64,958 3,57,334 97,318 2,60,016 1,04,04,941
75 01-06-2031 1,04,04,941 3,57,334 94,945 2,62,389 1,01,42,552
76 01-07-2031 1,01,42,552 3,57,334 92,551 2,64,783 98,77,769
77 01-08-2031 98,77,769 3,57,334 90,135 2,67,199 96,10,570
78 01-09-2031 96,10,570 3,57,334 87,696 2,69,638 93,40,932
79 01-10-2031 93,40,932 3,57,334 85,236 2,72,098 90,68,834
80 01-11-2031 90,68,834 3,57,334 82,753 2,74,581 87,94,253
81 01-12-2031 87,94,253 3,57,334 80,248 2,77,087 85,17,166
82 01-01-2032 85,17,166 3,57,334 77,719 2,79,615 82,37,551
83 01-02-2032 82,37,551 3,57,334 75,168 2,82,166 79,55,385
84 01-03-2032 79,55,385 3,57,334 72,593 2,84,741 76,70,644
85 01-04-2032 76,70,644 3,57,334 69,995 2,87,339 73,83,304
86 01-05-2032 73,83,304 3,57,334 67,373 2,89,961 70,93,343
87 01-06-2032 70,93,343 3,57,334 64,727 2,92,607 68,00,736
88 01-07-2032 68,00,736 3,57,334 62,057 2,95,277 65,05,458
89 01-08-2032 65,05,458 3,57,334 59,362 2,97,972 62,07,486
90 01-09-2032 62,07,486 3,57,334 56,643 3,00,691 59,06,796
91 01-10-2032 59,06,796 3,57,334 53,900 3,03,435 56,03,361
92 01-11-2032 56,03,361 3,57,334 51,131 3,06,203 52,97,158
93 01-12-2032 52,97,158 3,57,334 48,337 3,08,998 49,88,160
94 01-01-2033 49,88,160 3,57,334 45,517 3,11,817 46,76,343
95 01-02-2033 46,76,343 3,57,334 42,672 3,14,662 43,61,681
96 01-03-2033 43,61,681 3,57,334 39,800 3,17,534 40,44,147
97 01-04-2033 40,44,147 3,57,334 36,903 3,20,431 37,23,716
98 01-05-2033 37,23,716 3,57,334 33,979 3,23,355 34,00,360
99 01-06-2033 34,00,360 3,57,334 31,028 3,26,306 30,74,055
100 01-07-2033 30,74,055 3,57,334 28,051 3,29,283 27,44,771
101 01-08-2033 27,44,771 3,57,334 25,046 3,32,288 24,12,483
102 01-09-2033 24,12,483 3,57,334 22,014 3,35,320 20,77,163
103 01-10-2033 20,77,163 3,57,334 18,954 3,38,380 17,38,783
104 01-11-2033 17,38,783 3,57,334 15,866 3,41,468 13,97,315
105 01-12-2033 13,97,315 3,57,334 12,751 3,44,584 10,52,732
106 01-01-2034 10,52,732 3,57,334 9,606 3,47,728 7,05,004
107 01-02-2034 7,05,004 3,57,334 6,433 3,50,901 3,54,103
108 01-03-2034 3,54,103 3,57,334 3,231 3,54,103 0