P

R
T
PMT
FV

500
7%
10

983.58

100
10%
100

100
5%
100

0.00 1,378,061.23 13,150.13

PV

P
R
T
PMT
FV

0
8%
40
10000
2,590,565.19

P
R
T
PMT
FV

-100000
10%
5

-20000
2.17%
12

20000
2.17%
12
1911

0
8%
25
500000
6,839.39

1,910.60

10%
4
26380

-100000
0.83%
60
2,124.51

83,621.05

-56,189.71

26,379.75
PV

24
6%
386
0

10%
1
0
110

10%
2
0
121000

140,693,888,847.34

2,484,793.98
-100.00

0
8.00%
25
-6840
500,044.63

0
8%
15
84000

5%
25
-10000
0
140,939.45

-100,000.00

PV
R
T
PMT
FV

8%
20
-100000

8%
10
981,814.74

8%
20
9,937.73
454,770.19

PV

-1000
1320
1452
-1000
1320
1452
1,400.00

981,814.74

454,770.19

1.1
1.21

1200
1200
-100
230
-132
10%

-100
110
10%
-2000
400
2400
20%

-2000
2000
625
25%

-100
0
110
4.88%

PV
R
T
FV
PMT

6%
1
200

1200
4%
27

600
8%
27

65000
8%
13

-3,460.04 -4,792.84

176,775.54

500
3.50%
8

23000
5.00%
4

PV
-188.68
FV
658.40 27,956.64
921.77
263.36

23000
4.30%
4

27,218.56
738.09

11000
4
25000

22.78%
4
25000

16520
28000
4%
4

5270
17000
4%
4

14,121.37

4,504.82

11,000.93
22.78%

13,878.63 12,495.18
1,383.45

8500
5%
9

13,186.29
13,845.60
14,537.88
15,264.78

8%

6,596.43
6,413.19
6,235.05
6,061.85

PV
R
T
PMT
FV

5.50%
26
4000
219,863.92

4.50%
28
15000
809,900.00

8%
20
75000

6%
30
20000

736,361.06

275,296.62

FV
PV

10500

360000
0.0064583
180
3,388.59

8%
20
120000

6794
8% 0.006667 0.0033333333
31
60
36
9,551.82 212.90
200.59
12.32
1,178,177.69

1,178,177.69

Opening
Balance
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

10500
10357.1
10213.247
10068.436
9922.6586
9775.9096
9628.1823
9479.4702
9329.7667
9179.0651
9027.3589
8874.6413
8720.9056
8566.1449
8410.3526
8253.5216
8095.6451
7936.716
7776.7275
7615.6723
7453.5435
7290.3338
7126.036
6960.6429

EMI

Interest
212.9
212.9
212.9
212.9
212.9
212.9
212.9
212.9
212.9
212.9
212.9
212.9
212.9
212.9
212.9
212.9
212.9
212.9
212.9
212.9
212.9
212.9
212.9
212.9

70
69.05
68.08832
67.12
66.15106
65.17
64.18788
63.20
62.19844
61.19
60.18239
59.16
58.13937
57.11
56.06902
55.02
53.97097
52.91
51.84485
50.77
49.69029
48.60
47.50691
46.40

Principal
142.9
143.85
144.81
145.78
146.75
147.73
148.71
149.70
150.70
151.71
152.72
153.74
154.76
155.79
156.83
157.88
158.93
159.99
161.06
162.13
163.21
164.30
165.39
166.50

Remaining
Principal
10357.1
10213.24733
10068.43565
9922.658553
9775.90961
9628.182341
9479.470223
9329.766691
9179.065136
9027.358904
8874.641296
8720.905572
8566.144942
8410.352575
8253.521592
8095.645069
7936.716037
7776.727477
7615.672327
7453.543476
7290.333765
7126.03599
6960.642897
6794.147183

320000
PV
R
T
PMT
FV

231227
0.00375
132
2,224.11

0.00625
240
2,577.90

9,104.12
353.79

132 46,700.13

FV
PV
A
PV
R
T
PMT
FV

4000
0.00625
132

C
7,395.98
0.005
36
225

0.005
36
500

FV

10100

PV

8,440.01
16200 16,335.99 16,435.51

37,596.01

Opening
Balance EMI
1
320000
2
319422
3 318840.4
4 318255.1
5 317666.2
6 317073.6
7 316477.4
8 315877.3
9 315273.6
10
314666
11 314054.7
12 313439.5
13 312820.5
14 312197.7
15 311570.9
16 310940.2
17 310305.6
18
309667
19 309024.4
20 308377.8
21 307727.2
22 307072.5
23 306413.7
24 305750.8
25 305083.7
26 304412.5
27 303737.1
28 303057.4
29 302373.5
30 301685.4
31 300992.9
32 300296.1
33
299595
34 298889.4
35 298179.5
36 297465.1
37 296746.3
38 296022.9
39 295295.1
40 294562.7
41 293825.7
42 293084.1
43 292337.9
44
291587
45 290831.4

Interest
Principal
2578
2000
578
2578 1996.388 581.6125
2578 1992.752 585.2476
2578 1989.095 588.9054
2578 1985.414 592.586
2578 1981.71 596.2897
2578 1977.983 600.0165
2578 1974.233 603.7666
2578 1970.46 607.5402
2578 1966.663 611.3373
2578 1962.842 615.1581
2578 1958.997 619.0029
2578 1955.128 622.8716
2578 1951.235 626.7646
2578 1947.318 630.6819
2578 1943.376 634.6236
2578 1939.41
638.59
2578 1935.419 642.5812
2578 1931.403 646.5973
2578 1927.361 650.6386
2578 1923.295 654.7051
2578 1919.203 658.797
2578 1915.086 662.9145
2578 1910.942 667.0577
2578 1906.773 671.2268
2578 1902.578 675.422
2578 1898.357 679.6433
2578 1894.109 683.8911
2578 1889.835 688.1654
2578 1885.534 692.4665
2578 1881.206 696.7944
2578 1876.851 701.1493
2578 1872.468 705.5315
2578 1868.059 709.9411
2578 1863.622 714.3782
2578 1859.157 718.8431
2578 1854.664 723.3359
2578 1850.143 727.8567
2578 1845.594 732.4058
2578 1841.017 736.9834
2578 1836.41 741.5895
2578 1831.776 746.2244
2578 1827.112 750.8883
2578 1822.419 755.5814
2578 1817.696 760.3038

46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93

290071.1
289306
288536.2
287761.6
286982.1
286197.7
285408.4
284614.2
283815.1
283010.9
282201.7
281387.5
280568.2
279743.7
278914.1
278079.3
277239.3
276394.1
275543.5
274687.7
273826.5
272959.9
272087.9
271210.4
270327.5
269439.1
268545.1
267645.5
266740.2
265829.4
264912.8
263990.5
263062.4
262128.6
261188.9
260243.3
259291.8
258334.4
257371
256401.6
255426.1
254444.5
253456.8
252462.9
251462.8
250456.4
249443.8
248424.8

2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578

1812.944
1808.163
1803.351
1798.51
1793.638
1788.736
1783.803
1778.839
1773.844
1768.818
1763.761
1758.672
1753.551
1748.398
1743.213
1737.996
1732.746
1727.463
1722.147
1716.798
1711.416
1705.999
1700.549
1695.065
1689.547
1683.994
1678.407
1672.784
1667.127
1661.434
1655.705
1649.941
1644.14
1638.304
1632.431
1626.521
1620.574
1614.59
1608.569
1602.51
1596.413
1590.278
1584.105
1577.893
1571.642
1565.353
1559.024
1552.655

765.0557
769.8373
774.6488
779.4903
784.3621
789.2644
794.1973
799.161
804.1558
809.1818
814.2391
819.3281
824.4489
829.6017
834.7868
840.0042
845.2542
850.537
855.8529
861.202
866.5845
872.0006
877.4506
882.9347
888.453
894.0059
899.5934
905.2159
910.8735
916.5664
922.295
928.0593
933.8597
939.6963
945.5694
951.4792
957.426
963.4099
969.4312
975.4901
981.5869
987.7219
993.8951
1000.107
1006.358
1012.647
1018.976
1025.345

94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141

247399.5
246367.7
245329.5
244284.8
243233.6
242175.8
241111.4
240040.3
238962.6
237878.1
236786.8
235688.8
234583.8
233472
232353.2
231227.4
230094.5
228954.6
227807.6
226653.4
225492
224323.3
223147.3
221964
220773.3
219575.1
218369.5
217156.3
215935.5
214707.1
213471
212227.2
210975.6
209716.2
208448.9
207173.7
205890.6
204599.4
203300.1
201992.8
200677.2
199353.5
198021.4
196681.1
195332.3
193975.1
192609.5
191235.3

2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578

1546.247
1539.798
1533.309
1526.78
1520.21
1513.599
1506.946
1500.252
1493.516
1486.738
1479.918
1473.055
1466.149
1459.2
1452.207
1445.171
1438.091
1430.966
1423.798
1416.584
1409.325
1402.021
1394.671
1387.275
1379.833
1372.344
1364.809
1357.227
1349.597
1341.919
1334.194
1326.42
1318.598
1310.726
1302.806
1294.836
1286.816
1278.746
1270.626
1262.455
1254.233
1245.959
1237.634
1229.257
1220.827
1212.345
1203.809
1195.221

1031.753
1038.202
1044.691
1051.22
1057.79
1064.401
1071.054
1077.748
1084.484
1091.262
1098.082
1104.945
1111.851
1118.8
1125.793
1132.829
1139.909
1147.034
1154.202
1161.416
1168.675
1175.979
1183.329
1190.725
1198.167
1205.656
1213.191
1220.773
1228.403
1236.081
1243.806
1251.58
1259.402
1267.274
1275.194
1283.164
1291.184
1299.254
1307.374
1315.545
1323.767
1332.041
1340.366
1348.743
1357.173
1365.655
1374.191
1382.779

142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189

189852.5
188461.1
187061
185652.1
184234.4
182807.9
181372.4
179928
178474.6
177012
175540.4
174059.5
172569.4
171069.9
169561.1
168042.9
166515.1
164977.9
163431
161874.4
160308.1
158732
157146.1
155550.3
153944.5
152328.6
150702.7
149066.6
147420.2
145763.6
144096.6
142419.2
140731.4
139032.9
137323.9
135604.2
133873.7
132132.4
130380.2
128617.1
126843
125057.7
123261.3
121453.7
119634.8
117804.5
115962.8
114109.6

2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578

1186.578
1177.882
1169.131
1160.326
1151.465
1142.549
1133.578
1124.55
1115.466
1106.325
1097.127
1087.872
1078.559
1069.187
1059.757
1050.268
1040.72
1031.112
1021.444
1011.715
1001.926
992.0753
982.1633
972.1893
962.153
952.0539
941.8918
931.6661
921.3765
911.0226
900.604
890.1203
879.571
868.9558
858.2743
847.526
836.7106
825.8275
814.8764
803.8569
792.7685
781.6108
770.3834
759.0858
747.7176
736.2783
724.7675
713.1848

1391.422
1400.118
1408.869
1417.674
1426.535
1435.451
1444.422
1453.45
1462.534
1471.675
1480.873
1490.128
1499.441
1508.813
1518.243
1527.732
1537.28
1546.888
1556.556
1566.285
1576.074
1585.925
1595.837
1605.811
1615.847
1625.946
1636.108
1646.334
1656.624
1666.977
1677.396
1687.88
1698.429
1709.044
1719.726
1730.474
1741.289
1752.172
1763.124
1774.143
1785.231
1796.389
1807.617
1818.914
1830.282
1841.722
1853.232
1864.815

190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237

112244.8
110368.3
108480.1
106580.1
104668.2
102744.4
100808.5
98860.6
96900.48
94928.1
92943.41
90946.3
88936.72
86914.57
84879.79
82832.28
80771.99
78698.81
76612.68
74513.51
72401.22
70275.73
68136.95
65984.8
63819.21
61640.08
59447.33
57240.88
55020.63
52786.51
50538.43
48276.29
46000.02
43709.52
41404.7
39085.48
36751.77
34403.47
32040.49
29662.74
27270.13
24862.57
22439.96
20002.21
17549.22
15080.91
12597.16
10097.9

2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578
2578

701.5297
689.8018
678.0006
666.1256
654.1763
642.1524
630.0534
617.8787
605.628
593.3007
580.8963
568.4144
555.8545
543.2161
530.4987
517.7018
504.8249
491.8676
478.8292
465.7094
452.5076
439.2233
425.8559
412.405
398.8701
385.2505
371.5458
357.7555
343.8789
329.9157
315.8652
301.7268
287.5001
273.1845
258.7794
244.2843
229.6985
215.0217
200.253
185.3921
170.4383
155.3911
140.2498
125.0138
109.6827
94.25567
78.73227
63.11185

1876.47
1888.198
1899.999
1911.874
1923.824
1935.848
1947.947
1960.121
1972.372
1984.699
1997.104
2009.586
2022.146
2034.784
2047.501
2060.298
2073.175
2086.132
2099.171
2112.291
2125.492
2138.777
2152.144
2165.595
2179.13
2192.75
2206.454
2220.245
2234.121
2248.084
2262.135
2276.273
2290.5
2304.816
2319.221
2333.716
2348.301
2362.978
2377.747
2392.608
2407.562
2422.609
2437.75
2452.986
2468.317
2483.744
2499.268
2514.888

238 7583.007
239 5052.401
240 2505.979

2578 47.3938 2530.606

2578 31.57751 2546.422
2578 15.66237 2562.338

Remaining
Principal
319422
318840.388
318255.14
317666.235
317073.649
316477.359
315877.342
315273.576
314666.036
314054.698
313439.54
312820.537
312197.666
311570.901
310940.219
310305.596
309667.005
309024.424
308377.827
307727.188
307072.483
306413.686
305750.772
305083.714
304412.487
303737.065
303057.422
302373.531
301685.366
300992.899
300296.105
299594.955
298889.424
298179.483
297465.104
296746.261
296022.926
295295.069
294562.663
293825.68
293084.09
292337.866
291586.977
290831.396
290071.092

289306.037
288536.199
287761.55
286982.06
286197.698
285408.434
284614.236
283815.075
283010.92
282201.738
281387.499
280568.171
279743.722
278914.12
278079.333
277239.329
276394.075
275543.538
274687.685
273826.483
272959.898
272087.898
271210.447
270327.512
269439.059
268545.053
267645.46
266740.244
265829.371
264912.804
263990.509
263062.45
262128.59
261188.894
260243.325
259291.845
258334.419
257371.01
256401.578
255426.088
254444.501
253456.779
252462.884
251462.777
250456.42
249443.772
248424.796
247399.451

246367.697
245329.495
244284.805
243233.585
242175.795
241111.393
240040.34
238962.592
237878.108
236786.846
235688.764
234583.819
233471.968
232353.167
231227.375
230094.546
228954.637
227807.603
226653.401
225491.984
224323.309
223147.33
221964.001
220773.276
219575.109
218369.453
217156.262
215935.489
214707.086
213471.005
212227.199
210975.619
209716.216
208448.943
207173.749
205890.585
204599.401
203300.147
201992.773
200677.228
199353.46
198021.42
196681.053
195332.31
193975.137
192609.482
191235.291
189852.511

188461.09
187060.971
185652.103
184234.428
182807.893
181372.443
179928.02
178474.571
177012.037
175540.362
174059.489
172569.361
171069.919
169561.106
168042.863
166515.131
164977.851
163430.962
161874.406
160308.121
158732.047
157146.122
155550.285
153944.475
152328.627
150702.681
149066.573
147420.239
145763.616
144096.638
142419.242
140731.363
139032.934
137323.889
135604.164
133873.69
132132.4
130380.228
128617.104
126842.961
125057.73
123261.341
121453.724
119634.81
117804.527
115962.806
114109.573
112244.758

110368.288
108480.089
106580.09
104668.216
102744.392
100808.544
98860.5977
96900.4765
94928.1044
92943.4051
90946.3014
88936.7158
86914.5702
84879.7863
82832.285
80771.9867
78698.8117
76612.6792
74513.5085
72401.2179
70275.7255
68136.9488
65984.8047
63819.2098
61640.0798
59447.3303
57240.8761
55020.6316
52786.5106
50538.4263
48276.2914
46000.0182
43709.5184
41404.7028
39085.4822
36751.7665
34403.465
32040.4867
29662.7397
27270.1319
24862.5702
22439.9612
20002.211
17549.2248
15080.9075
12597.1632
10097.8954
7583.00727

5052.40106
2505.97857
-56.3590644