| Payment No. | Begining Balance | EMI | Principal | Interest | Ending Balance |
|---|---|---|---|---|---|
| 1 | 30000.00 | 1134.34 | 884.34 | 250.00 | 29115.66 |
2 | 29115.66 | 1134.34 | 891.71 | 250.00 | 28223.95 |
3 | 28223.95 | 1134.34 | 899.14 | 235.20 | 27324.81 |
4 | 27324.81 | 1134.34 | 906.63 | 227.71 | 26418.18 |
5 | 26418.18 | 1134.34 | 914.19 | 220.15 | 25503.99 |
6 | 25503.99 | 1134.34 | 921.81 | 212.53 | 24582.18 |
7 | 24582.18 | 1134.34 | 929.49 | 204.85 | 23652.69 |
8 | 23652.69 | 1134.34 | 937.23 | 197.11 | 22715.46 |
9 | 22715.46 | 1134.34 | 945.04 | 189.30 | 21770.42 |
10 | 21770.42 | 1134.34 | 952.92 | 181.42 | 181.42 |
11 | 20817.5 | 01134.34 | 960.86 | 173.48 | 19856.64 |
12 | 19856.64 | 1134.34 | 968.87 | 165.471 | 8887.77 |
13 | 18887.77 | 1134.34 | 976.94 | 157.40 | 17910.83 |
14 | 17910.83 | 1134.34 | 985.08 | 149.26 | 16925.75 |
15 | 16925.75 | 1134.34 | 993.29 | 141.05 | 15932.46 |
16 | 15932.46 | 1134.34 | 1001.57 | 132.77 | 14930.89 |
17 | 14930.89 | 1134.34 | 1009.92 | 124.421 | 3920.97 |
18 | 13920.97 | 1134.34 | 1018.33 | 116.011 | 2902.64 |
19 | 12902.64 | 1134.34 | 1026.82 | 107.52 | 11875.82 |
20 | 11875.82 | 1134.34 | 1035.37 | 98.97 | 10840.45 |
21 | 10840.45 | 1134.34 | 1044.00 | 90.34 | 9796.45 |
22 | 9796.45 | 1134.34 | 1052.70 | 81.64 | 8743.75 |
23 | 8743.75 | 1134.34 | 1061.48 | 72.86 | 7682.27 |
24 | 7682.27 | 1134.341 | 070.32 | 64.0266 | 11.95 |
25 | 6611.95 | 1134.34 | 1079.24 | 55.10 | 5532.71 |
26 | 5532.71 | 1134.34 | 1088.23 | 46.11 | 4444.48 |
27 | 4444.48 | 1134.34 | 1097.30 | 37.04 | 3347.18 |
28 | 3347.18 | 1134.34 | 1106.45 | 27.89 | 2240.73 |
29 | 2240.73 | 1134.34 | 1115.67 | 18.67 | 1125.06 |
30 | 1125.06 | 1134.34 | 1124.96 | 9.38 | 0.10 |