Installment No | Installment Date | Opening Balance | EMI | Interest | Principal | 2017 | 04/2017 To 12/2017 | Rs. 2,00,000 | Rs. 49,644 | Rs. 20,363 | Rs. 29,281 | Apr | 04/2017 | Rs. 2,00,000 | Rs. 5,516 | Rs. 2,417 | Rs. 3,099 | May | 05/2017 | Rs. 1,96,901 | Rs. 5,516 | Rs. 2,379 | Rs. 3,137 | Jun | 06/2017 | Rs. 1,93,764 | Rs. 5,516 | Rs. 2,341 | Rs. 3,175 | Jul | 07/2017 | Rs. 1,90,589 | Rs. 5,516 | Rs. 2,303 | Rs. 3,213 | Aug | 08/2017 | Rs. 1,87,376 | Rs. 5,516 | Rs. 2,264 | Rs. 3,252 | Sep | 09/2017 | Rs. 1,84,124 | Rs. 5,516 | Rs. 2,225 | Rs. 3,291 | Oct | 10/2017 | Rs. 1,80,833 | Rs. 5,516 | Rs. 2,185 | Rs. 3,331 | Nov | 11/2017 | Rs. 1,77,502 | Rs. 5,516 | Rs. 2,145 | Rs. 3,371 | Dec | 12/2017 | Rs. 1,74,131 | Rs. 5,516 | Rs. 2,104 | Rs. 3,412 |
| 2018 | 01/2018 To 12/2018 | Rs. 1,70,719 | Rs. 66,192 | Rs. 21,887 | Rs. 44,305 | Jan | 01/2017 | Rs. 1,70,719 | Rs. 5,516 | Rs. 2,063 | Rs. 3,453 | Feb | 02/2017 | Rs. 1,67,266 | Rs. 5,516 | Rs. 2,021 | Rs. 3,495 | Mar | 03/2017 | Rs. 1,63,771 | Rs. 5,516 | Rs. 1,979 | Rs. 3,537 | Apr | 04/2017 | Rs. 1,60,234 | Rs. 5,516 | Rs. 1,936 | Rs. 3,580 | May | 05/2017 | Rs. 1,56,654 | Rs. 5,516 | Rs. 1,893 | Rs. 3,623 | Jun | 06/2017 | Rs. 1,53,031 | Rs. 5,516 | Rs. 1,849 | Rs. 3,667 | Jul | 07/2017 | Rs. 1,49,364 | Rs. 5,516 | Rs. 1,805 | Rs. 3,711 | Aug | 08/2017 | Rs. 1,45,653 | Rs. 5,516 | Rs. 1,760 | Rs. 3,756 | Sep | 09/2017 | Rs. 1,41,897 | Rs. 5,516 | Rs. 1,715 | Rs. 3,801 | Oct | 10/2017 | Rs. 1,38,096 | Rs. 5,516 | Rs. 1,669 | Rs. 3,847 | Nov | 11/2017 | Rs. 1,34,249 | Rs. 5,516 | Rs. 1,622 | Rs. 3,894 | Dec | 12/2017 | Rs. 1,30,355 | Rs. 5,516 | Rs. 1,575 | Rs. 3,941 |
| 2019 | 01/2019 To 12/2019 | Rs. 1,26,414 | Rs. 66,192 | Rs. 15,017 | Rs. 51,175 | Jan | 01/2017 | Rs. 1,26,414 | Rs. 5,516 | Rs. 1,528 | Rs. 3,988 | Feb | 02/2017 | Rs. 1,22,426 | Rs. 5,516 | Rs. 1,479 | Rs. 4,037 | Mar | 03/2017 | Rs. 1,18,389 | Rs. 5,516 | Rs. 1,431 | Rs. 4,085 | Apr | 04/2017 | Rs. 1,14,304 | Rs. 5,516 | Rs. 1,381 | Rs. 4,135 | May | 05/2017 | Rs. 1,10,169 | Rs. 5,516 | Rs. 1,331 | Rs. 4,185 | Jun | 06/2017 | Rs. 1,05,984 | Rs. 5,516 | Rs. 1,281 | Rs. 4,235 | Jul | 07/2017 | Rs. 1,01,749 | Rs. 5,516 | Rs. 1,229 | Rs. 4,287 | Aug | 08/2017 | Rs. 97,462 | Rs. 5,516 | Rs. 1,178 | Rs. 4,338 | Sep | 09/2017 | Rs. 93,124 | Rs. 5,516 | Rs. 1,125 | Rs. 4,391 | Oct | 10/2017 | Rs. 88,733 | Rs. 5,516 | Rs. 1,072 | Rs. 4,444 | Nov | 11/2017 | Rs. 84,289 | Rs. 5,516 | Rs. 1,018 | Rs. 4,498 | Dec | 12/2017 | Rs. 79,791 | Rs. 5,516 | Rs. 964 | Rs. 4,552 |
| 2020 | 01/2020 To 12/2020 | Rs. 75,239 | Rs. 66,192 | Rs. 7,081 | Rs. 59,111 | Jan | 01/2017 | Rs. 75,239 | Rs. 5,516 | Rs. 909 | Rs. 4,607 | Feb | 02/2017 | Rs. 70,632 | Rs. 5,516 | Rs. 853 | Rs. 4,663 | Mar | 03/2017 | Rs. 65,969 | Rs. 5,516 | Rs. 797 | Rs. 4,719 | Apr | 04/2017 | Rs. 61,250 | Rs. 5,516 | Rs. 740 | Rs. 4,776 | May | 05/2017 | Rs. 56,474 | Rs. 5,516 | Rs. 682 | Rs. 4,834 | Jun | 06/2017 | Rs. 51,640 | Rs. 5,516 | Rs. 624 | Rs. 4,892 | Jul | 07/2017 | Rs. 46,748 | Rs. 5,516 | Rs. 565 | Rs. 4,951 | Aug | 08/2017 | Rs. 41,797 | Rs. 5,516 | Rs. 505 | Rs. 5,011 | Sep | 09/2017 | Rs. 36,786 | Rs. 5,516 | Rs. 444 | Rs. 5,072 | Oct | 10/2017 | Rs. 31,714 | Rs. 5,516 | Rs. 383 | Rs. 5,133 | Nov | 11/2017 | Rs. 26,581 | Rs. 5,516 | Rs. 321 | Rs. 5,195 | Dec | 12/2017 | Rs. 21,386 | Rs. 5,516 | Rs. 258 | Rs. 5,258 |
| 2021 | 01/2021 To 03/2021 | Rs. 16,128 | Rs. 16,548 | Rs. 392 | Rs. 16,156 | Jan | 01/2017 | Rs. 16,128 | Rs. 5,516 | Rs. 195 | Rs. 5,321 | Feb | 02/2017 | Rs. 10,807 | Rs. 5,516 | Rs. 131 | Rs. 5,385 | Mar | 03/2017 | Rs. 5,422 | Rs. 5,516 | Rs. 66 | Rs. 5,450 |
| Total: | | | Rs. 2,64,768 | Rs. 64,740 | Rs. 2,00,028 |
|