Scribd Logo
Upload

Welcome to Scribd!

  • 19 views

    Repayment

    Uploaded by

    B G B S Kumar

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    Repayment

    Uploaded by

    B G B S Kumar
    19 views3 pages

    Original Title

    repayment (5)

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    19 views3 pages

    Repayment

    Uploaded by

    B G B S Kumar

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    of 3

    Repayment Schedule

    Repayment schedule as per below parameters

    Product Name Personal Loan

    Loan Amount Rs.400000

    Interest Rate 14% p.a.

    Tenure (In Years) 5

    Sr No. Month - Year EMI Amount Principal Payable Interest Payable

    1 Aug'24 Rs.9,307 Rs.4,641 Rs.4,667

    2 Sept'24 Rs.9,307 Rs.4,695 Rs.4,613

    3 Oct'24 Rs.9,307 Rs.4,750 Rs.4,558

    4 Nov'24 Rs.9,307 Rs.4,805 Rs.4,502

    5 Dec'24 Rs.9,307 Rs.4,861 Rs.4,446

    6 Jan'25 Rs.9,307 Rs.4,918 Rs.4,390

    7 Feb'25 Rs.9,307 Rs.4,975 Rs.4,332

    8 Mar'25 Rs.9,307 Rs.5,033 Rs.4,274

    9 Apr'25 Rs.9,307 Rs.5,092 Rs.4,215

    10 May'25 Rs.9,307 Rs.5,151 Rs.4,156

    11 Jun'25 Rs.9,307 Rs.5,211 Rs.4,096

    12 Jul'25 Rs.9,307 Rs.5,272 Rs.4,035

    13 Aug'25 Rs.9,307 Rs.5,334 Rs.3,974

    14 Sept'25 Rs.9,307 Rs.5,396 Rs.3,911

    15 Oct'25 Rs.9,307 Rs.5,459 Rs.3,848

    16 Nov'25 Rs.9,307 Rs.5,523 Rs.3,785

    17 Dec'25 Rs.9,307 Rs.5,587 Rs.3,720

    18 Jan'26 Rs.9,307 Rs.5,652 Rs.3,655

    19 Feb'26 Rs.9,307 Rs.5,718 Rs.3,589

    20 Mar'26 Rs.9,307 Rs.5,785 Rs.3,522

    21 Apr'26 Rs.9,307 Rs.5,852 Rs.3,455

    22 May'26 Rs.9,307 Rs.5,921 Rs.3,387


    Product Name Personal Loan

    Loan Amount Rs.400000

    Interest Rate 14% p.a.

    Tenure (In Years) 5

    Sr No. Month - Year EMI Amount Principal Payable Interest Payable

    23 Jun'26 Rs.9,307 Rs.5,990 Rs.3,318

    24 Jul'26 Rs.9,307 Rs.6,060 Rs.3,248

    25 Aug'26 Rs.9,307 Rs.6,130 Rs.3,177

    26 Sept'26 Rs.9,307 Rs.6,202 Rs.3,106

    27 Oct'26 Rs.9,307 Rs.6,274 Rs.3,033

    28 Nov'26 Rs.9,307 Rs.6,347 Rs.2,960

    29 Dec'26 Rs.9,307 Rs.6,421 Rs.2,886

    30 Jan'27 Rs.9,307 Rs.6,496 Rs.2,811

    31 Feb'27 Rs.9,307 Rs.6,572 Rs.2,735

    32 Mar'27 Rs.9,307 Rs.6,649 Rs.2,659

    33 Apr'27 Rs.9,307 Rs.6,726 Rs.2,581

    34 May'27 Rs.9,307 Rs.6,805 Rs.2,503

    35 Jun'27 Rs.9,307 Rs.6,884 Rs.2,423

    36 Jul'27 Rs.9,307 Rs.6,964 Rs.2,343

    37 Aug'27 Rs.9,307 Rs.7,046 Rs.2,262

    38 Sept'27 Rs.9,307 Rs.7,128 Rs.2,179

    39 Oct'27 Rs.9,307 Rs.7,211 Rs.2,096

    40 Nov'27 Rs.9,307 Rs.7,295 Rs.2,012

    41 Dec'27 Rs.9,307 Rs.7,380 Rs.1,927

    42 Jan'28 Rs.9,307 Rs.7,466 Rs.1,841

    43 Feb'28 Rs.9,307 Rs.7,554 Rs.1,754

    44 Mar'28 Rs.9,307 Rs.7,642 Rs.1,666

    45 Apr'28 Rs.9,307 Rs.7,731 Rs.1,576

    46 May'28 Rs.9,307 Rs.7,821 Rs.1,486

    47 Jun'28 Rs.9,307 Rs.7,912 Rs.1,395

    48 Jul'28 Rs.9,307 Rs.8,005 Rs.1,303

    49 Aug'28 Rs.9,307 Rs.8,098 Rs.1,209

    50 Sept'28 Rs.9,307 Rs.8,192 Rs.1,115


    Product Name Personal Loan

    Loan Amount Rs.400000

    Interest Rate 14% p.a.

    Tenure (In Years) 5

    Sr No. Month - Year EMI Amount Principal Payable Interest Payable

    51 Oct'28 Rs.9,307 Rs.8,288 Rs.1,019

    52 Nov'28 Rs.9,307 Rs.8,385 Rs.923

    53 Dec'28 Rs.9,307 Rs.8,483 Rs.825

    54 Jan'29 Rs.9,307 Rs.8,581 Rs.726

    55 Feb'29 Rs.9,307 Rs.8,682 Rs.626

    56 Mar'29 Rs.9,307 Rs.8,783 Rs.524

    57 Apr'29 Rs.9,307 Rs.8,885 Rs.422

    58 May'29 Rs.9,307 Rs.8,989 Rs.318

    59 Jun'29 Rs.9,307 Rs.9,094 Rs.213

    60 Jul'29 Rs.9,307 Rs.9,200 Rs.107

    You might also like