| Asset Price | |
| Loan Amount | |
| Flat Interest Rate (%) | |
| Tenor (Months) | |
| Processing Fee (%) | |
| Advance EMI (Months) | |
| Subsidy repayment (Amt) | |
| Subsidy to be paid in month |
| Month | EMI ₹ | Interest ₹ | Principal ₹ | Closing POS ₹ |
|---|---|---|---|---|
| 1 | 27250 | 5798 | 21452 | 169548 |
| 2 | 27250 | 5147 | 22103 | 147445 |
| 3 | 27250 | 4476 | 22774 | 124670 |
| 4 | 27250 | 3784 | 23466 | 101205 |
| 5 | 27250 | 3072 | 24178 | 77027 |