Loan Amortization Schedule

Tenure (Months)
Interest
Loan Amount

10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%

240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240

Month
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37

EMI
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951

240
10.00%
3000000

Interest
25000
24967
24934
24900
24867
24833
24798
24764
24729
24694
24658
24622
24586
24550
24513
24476
24439
24401
24364
24325
24287
24248
24209
24169
24129
24089
24049
24008
23967
23925
23883
23841
23798
23755
23712
23668
23624

Principle
3951
3984
4017
4050
4084
4118
4152
4187
4222
4257
4292
4328
4364
4401
4437
4474
4512
4549
4587
4625
4664
4703
4742
4781
4821
4862
4902
4943
4984
5026
5067
5110
5152
5195
5239
5282
5326

Loan Outstanding
2996049
2992066
2988049
2983999
2979915
2975797
2971644
2967457
2963236
2958979
2954686
2950358
2945994
2941593
2937155
2932681
2928169
2923620
2919033
2914408
2909744
2905041
2900299
2895518
2890696
2885835
2880933
2875990
2871006
2865980
2860913
2855803
2850651
2845455
2840217
2834935
2829608

10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%

240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240

38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87

28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951

23580
23535
23490
23445
23399
23353
23306
23259
23211
23164
23115
23067
23018
22968
22918
22868
22817
22766
22715
22663
22610
22558
22504
22451
22396
22342
22287
22231
22175
22119
22062
22004
21947
21888
21829
21770
21710
21650
21589
21528
21466
21403
21340
21277
21213
21149
21084
21018
20952
20885

5371
5415
5460
5506
5552
5598
5645
5692
5739
5787
5835
5884
5933
5982
6032
6083
6133
6184
6236
6288
6340
6393
6446
6500
6554
6609
6664
6719
6775
6832
6889
6946
7004
7062
7121
7181
7241
7301
7362
7423
7485
7547
7610
7674
7738
7802
7867
7933
7999
8065

2824238
2818823
2813362
2807856
2802304
2796706
2791061
2785370
2779630
2773843
2768008
2762124
2756191
2750209
2744177
2738094
2731961
2725777
2719541
2713253
2706913
2700520
2694073
2687573
2681019
2674410
2667746
2661027
2654251
2647420
2640531
2633585
2626580
2619518
2612397
2605216
2597975
2590675
2583313
2575890
2568405
2560858
2553247
2545574
2537836
2530034
2522167
2514235
2506236
2498171

10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%

240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240

88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137

28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951

20818
20750
20682
20613
20544
20474
20403
20332
20260
20187
20114
20041
19967
19892
19816
19740
19663
19586
19508
19429
19350
19270
19189
19108
19026
18943
18860
18776
18691
18605
18519
18432
18344
18256
18167
18077
17986
17895
17803
17710
17616
17522
17427
17331
17234
17136
17038
16938
16838
16737

8133
8200
8269
8338
8407
8477
8548
8619
8691
8763
8836
8910
8984
9059
9135
9211
9287
9365
9443
9522
9601
9681
9762
9843
9925
10008
10091
10175
10260
10345
10432
10519
10606
10695
10784
10874
10964
11056
11148
11241
11334
11429
11524
11620
11717
11814
11913
12012
12112
12213

2490038
2481838
2473569
2465232
2456824
2448347
2439800
2431181
2422490
2413727
2404890
2395980
2386996
2377937
2368803
2359592
2350305
2340940
2331497
2321976
2312375
2302694
2292932
2283090
2273165
2263157
2253066
2242891
2232631
2222286
2211854
2201336
2190729
2180035
2169251
2158377
2147413
2136358
2125210
2113970
2102635
2091207
2079683
2068063
2056346
2044532
2032619
2020606
2008494
1996281

10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%

240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240

138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187

28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951

16636
16533
16430
16325
16220
16114
16007
15899
15790
15681
15570
15459
15346
15233
15118
15003
14887
14770
14652
14532
14412
14291
14169
14046
13922
13796
13670
13543
13414
13285
13154
13023
12890
12756
12621
12485
12348
12209
12070
11929
11787
11644
11500
11355
11208
11060
10911
10761
10609
10456

12315
12418
12521
12625
12731
12837
12944
13052
13160
13270
13381
13492
13605
13718
13832
13947
14064
14181
14299
14418
14538
14660
14782
14905
15029
15154
15281
15408
15536
15666
15796
15928
16061
16195
16330
16466
16603
16741
16881
17021
17163
17306
17450
17596
17743
17890
18039
18190
18341
18494

1983966
1971548
1959027
1946402
1933671
1920835
1907891
1894839
1881679
1868409
1855028
1841536
1827932
1814214
1800382
1786434
1772371
1758190
1743891
1729472
1714934
1700274
1685493
1670588
1655559
1640405
1625124
1609716
1594180
1578514
1562717
1546789
1530729
1514534
1498205
1481739
1465136
1448395
1431514
1414493
1397330
1380023
1362573
1344977
1327235
1309344
1291305
1273115
1254774
1236279

10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%

240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240

188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237

28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951
28951

10302
10147
9990
9832
9673
9512
9350
9187
9022
8856
8689
8520
8350
8178
8005
7830
7654
7477
7298
7117
6935
6752
6567
6380
6192
6003
5812
5619
5424
5228
5031
4831
4630
4428
4223
4017
3809
3600
3389
3176
2961
2744
2526
2306
2084
1860
1634
1406
1177
945

18648
18804
18960
19118
19278
19438
19600
19764
19928
20094
20262
20431
20601
20773
20946
21120
21296
21474
21653
21833
22015
22199
22384
22570
22758
22948
23139
23332
23526
23722
23920
24119
24320
24523
24727
24934
25141
25351
25562
25775
25990
26206
26425
26645
26867
27091
27317
27544
27774
28005

1217631
1198827
1179867
1160749
1141471
1122032
1102432
1082668
1062740
1042645
1022384
1001953
981352
960579
939633
918513
897216
875743
854090
832257
810241
788043
765659
743089
720331
697383
674244
650912
627385
603663
579743
555623
531303
506780
482052
457119
431977
406627
381064
355289
329299
303093
276668
250023
223156
196065
168748
141204
113430
85424

10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%

240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240

238
239
240

28951
28951
28951

712
477
239

28239
28474
28711

57185
28711
0

10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%

240
240
240
240
240
240
240
240

Created by :

www.jagoinvestor.com

Interest

Principle

35000
30000
25000
20000
15000
10000
5000

1
9
17
25
33
41
49
57
65
73
81
89
97
105
113
121
129
137
145
153
161
169
177
185
193
201
209
217
225
233