| Repayment Schedule |
|---|
| No. | EMI | Interest | Principal | Balance |
|---|
| 1 | ₹20,758.36 | ₹7,500.00 | ₹13,258.36 | ₹9,86,741.64 |
| 2 | ₹20,758.36 | ₹7,400.56 | ₹13,357.79 | ₹9,73,383.85 |
| 3 | ₹20,758.36 | ₹7,300.38 | ₹13,457.98 | ₹9,59,925.88 |
| 4 | ₹20,758.36 | ₹7,199.44 | ₹13,558.91 | ₹9,46,366.96 |
| 5 | ₹20,758.36 | ₹7,097.75 | ₹13,660.60 | ₹9,32,706.36 |
| 6 | ₹20,758.36 | ₹6,995.30 | ₹13,763.06 | ₹9,18,943.30 |
| 7 | ₹20,758.36 | ₹6,892.07 | ₹13,866.28 | ₹9,05,077.02 |
| 8 | ₹20,758.36 | ₹6,788.08 | ₹13,970.28 | ₹8,91,106.75 |
| 9 | ₹20,758.36 | ₹6,683.30 | ₹14,075.05 | ₹8,77,031.69 |
| 10 | ₹20,758.36 | ₹6,577.74 | ₹14,180.62 | ₹8,62,851.07 |
| 11 | ₹20,758.36 | ₹6,471.38 | ₹14,286.97 | ₹8,48,564.10 |
| 12 | ₹20,758.36 | ₹6,364.23 | ₹14,394.12 | ₹8,34,169.98 |
| 13 | ₹20,758.36 | ₹6,256.27 | ₹14,502.08 | ₹8,19,667.90 |
| 14 | ₹20,758.36 | ₹6,147.51 | ₹14,610.85 | ₹8,05,057.05 |
| 15 | ₹20,758.36 | ₹6,037.93 | ₹14,720.43 | ₹7,90,336.62 |
| 16 | ₹20,758.36 | ₹5,927.52 | ₹14,830.83 | ₹7,75,505.79 |
| 17 | ₹20,758.36 | ₹5,816.29 | ₹14,942.06 | ₹7,60,563.73 |
| 18 | ₹20,758.36 | ₹5,704.23 | ₹15,054.13 | ₹7,45,509.60 |
| 19 | ₹20,758.36 | ₹5,591.32 | ₹15,167.03 | ₹7,30,342.57 |
| 20 | ₹20,758.36 | ₹5,477.57 | ₹15,280.79 | ₹7,15,061.78 |
| 21 | ₹20,758.36 | ₹5,362.96 | ₹15,395.39 | ₹6,99,666.39 |
| 22 | ₹20,758.36 | ₹5,247.50 | ₹15,510.86 | ₹6,84,155.54 |
| 23 | ₹20,758.36 | ₹5,131.17 | ₹15,627.19 | ₹6,68,528.35 |
| 24 | ₹20,758.36 | ₹5,013.96 | ₹15,744.39 | ₹6,52,783.95 |
| 25 | ₹20,758.36 | ₹4,895.88 | ₹15,862.48 | ₹6,36,921.48 |
| 26 | ₹20,758.36 | ₹4,776.91 | ₹15,981.44 | ₹6,20,940.03 |
| 27 | ₹20,758.36 | ₹4,657.05 | ₹16,101.30 | ₹6,04,838.73 |
| 28 | ₹20,758.36 | ₹4,536.29 | ₹16,222.06 | ₹5,88,616.66 |
| 29 | ₹20,758.36 | ₹4,414.62 | ₹16,343.73 | ₹5,72,272.93 |
| 30 | ₹20,758.36 | ₹4,292.05 | ₹16,466.31 | ₹5,55,806.63 |
| 31 | ₹20,758.36 | ₹4,168.55 | ₹16,589.81 | ₹5,39,216.82 |
| 32 | ₹20,758.36 | ₹4,044.13 | ₹16,714.23 | ₹5,22,502.59 |
| 33 | ₹20,758.36 | ₹3,918.77 | ₹16,839.59 | ₹5,05,663.01 |
| 34 | ₹20,758.36 | ₹3,792.47 | ₹16,965.88 | ₹4,88,697.12 |
| 35 | ₹20,758.36 | ₹3,665.23 | ₹17,093.13 | ₹4,71,604.00 |
| 36 | ₹20,758.36 | ₹3,537.03 | ₹17,221.33 | ₹4,54,382.67 |
| 37 | ₹20,758.36 | ₹3,407.87 | ₹17,350.49 | ₹4,37,032.19 |
| 38 | ₹20,758.36 | ₹3,277.74 | ₹17,480.61 | ₹4,19,551.57 |
| 39 | ₹20,758.36 | ₹3,146.64 | ₹17,611.72 | ₹4,01,939.85 |
| 40 | ₹20,758.36 | ₹3,014.55 | ₹17,743.81 | ₹3,84,196.05 |
| 41 | ₹20,758.36 | ₹2,881.47 | ₹17,876.88 | ₹3,66,319.16 |
| 42 | ₹20,758.36 | ₹2,747.39 | ₹18,010.96 | ₹3,48,308.20 |
| 43 | ₹20,758.36 | ₹2,612.31 | ₹18,146.04 | ₹3,30,162.16 |
| 44 | ₹20,758.36 | ₹2,476.22 | ₹18,282.14 | ₹3,11,880.02 |
| 45 | ₹20,758.36 | ₹2,339.10 | ₹18,419.26 | ₹2,93,460.76 |
| 46 | ₹20,758.36 | ₹2,200.96 | ₹18,557.40 | ₹2,74,903.36 |
| 47 | ₹20,758.36 | ₹2,061.78 | ₹18,696.58 | ₹2,56,206.78 |
| 48 | ₹20,758.36 | ₹1,921.55 | ₹18,836.80 | ₹2,37,369.98 |
| 49 | ₹20,758.36 | ₹1,780.27 | ₹18,978.08 | ₹2,18,391.90 |
| 50 | ₹20,758.36 | ₹1,637.94 | ₹19,120.42 | ₹1,99,271.48 |
| 51 | ₹20,758.36 | ₹1,494.54 | ₹19,263.82 | ₹1,80,007.66 |
| 52 | ₹20,758.36 | ₹1,350.06 | ₹19,408.30 | ₹1,60,599.37 |
| 53 | ₹20,758.36 | ₹1,204.50 | ₹19,553.86 | ₹1,41,045.51 |
| 54 | ₹20,758.36 | ₹1,057.84 | ₹19,700.51 | ₹1,21,344.99 |
| 55 | ₹20,758.36 | ₹910.09 | ₹19,848.27 | ₹1,01,496.72 |
| 56 | ₹20,758.36 | ₹761.23 | ₹19,997.13 | ₹81,499.59 |
| 57 | ₹20,758.36 | ₹611.25 | ₹20,147.11 | ₹61,352.49 |
| 58 | ₹20,758.36 | ₹460.14 | ₹20,298.21 | ₹41,054.27 |
| 59 | ₹20,758.36 | ₹307.91 | ₹20,450.45 | ₹20,603.83 |
| 60 | ₹20,758.36 | ₹154.53 | ₹20,603.83 | ₹0.00 |
