Loan Amount 650000

Loan Term (Years) 5

Payments Per Year 12
Rate of Interest 19%
Monthly Installment 16,861

S.No Monthly Installment Interest Principal Balance

0 650000
1 16,861 10292 6,569 643,431
2 16,861 10188 6,673 636,757
3 16,861 10082 6,779 629,978
4 16,861 9975 6,886 623,092
5 16,861 9866 6,995 616,096
6 16,861 9755 7,106 608,990
7 16,861 9642 7,219 601,770
8 16,861 9528 7,333 594,437
9 16,861 9412 7,449 586,988
10 16,861 9294 7,567 579,420
11 16,861 9174 7,687 571,733
12 16,861 9052 7,809 563,924
13 16,861 8929 7,932 555,991
14 16,861 8803 8,058 547,933
15 16,861 8676 8,185 539,748
16 16,861 8546 8,315 531,432
17 16,861 8414 8,447 522,985
18 16,861 8281 8,580 514,405
19 16,861 8145 8,716 505,688
20 16,861 8007 8,854 496,834
21 16,861 7867 8,994 487,839
22 16,861 7724 9,137 478,702
23 16,861 7579 9,282 469,420
24 16,861 7432 9,429 459,990
25 16,861 7283 9,578 450,412
26 16,861 7132 9,729 440,683
27 16,861 6977 9,884 430,798
28 16,861 6821 10,040 420,758
29 16,861 6662 10,199 410,559
30 16,861 6501 10,360 400,198
31 16,861 6336 10,525 389,673
32 16,861 6170 10,691 378,982
33 16,861 6001 10,860 368,121
34 16,861 5829 11,032 357,089
35 16,861 5654 11,207 345,881
36 16,861 5476 11,385 334,496
37 16,861 5296 11,565 322,931
38 16,861 5113 11,748 311,182
39 16,861 4927 11,934 299,248
40 16,861 4738 12,123 287,125
41 16,861 4546 12,315 274,809
42 16,861 4351 12,510 262,299
43 16,861 4153 12,708 249,591
44 16,861 3952 12,909 236,681
45 16,861 3747 13,114 223,567
46 16,861 3540 13,321 210,246
47 16,861 3329 13,532 196,713
48 16,861 3115 13,746 182,967
49 16,861 2897 13,964 169,002
50 16,861 2676 14,185 154,817
51 16,861 2451 14,410 140,407
52 16,861 2223 14,638 125,768
53 16,861 1991 14,870 110,898
54 16,861 1756 15,105 95,793
55 16,861 1517 15,344 80,448
56 16,861 1274 15,587 64,861
57 16,861 1027 15,834 49,027
58 16,861 776 16,085 32,941
59 16,861 522 16,339 16,602
60 16,861 263 16,598 4
61 16,861 0 16,861 (16,858)
62 16,861 -267 17,128 (33,986)
63 16,861 -538 17,399 (51,386)
64 16,861 -814 17,675 (69,061)
65 16,861 -1093 17,954 (87,015)
66 16,861 -1378 18,239 (105,255)
67 16,861 -1667 18,528 (123,783)
68 16,861 -1960 18,821 (142,604)
69 16,861 -2258 19,119 (161,724)
70 16,861 -2561 19,422 (181,146)
71 16,861 -2868 19,729 (200,875)
72 16,861 -3181 20,042 (220,918)
73 16,861 -3498 20,359 (241,277)
74 16,861 -3820 20,681 (261,959)
75 16,861 -4148 21,009 (282,968)
76 16,861 -4480 21,341 (304,309)
77 16,861 -4818 21,679 (325,989)
78 16,861 -5161 22,022 (348,011)
79 16,861 -5510 22,371 (370,382)
80 16,861 -5864 22,725 (393,108)
81 16,861 -6224 23,085 (416,193)
82 16,861 -6590 23,451 (439,644)
 83 16,861 -6961 23,822 (463,467)
84 16,861 -7338 24,199 (487,666)
85 16,861 -7721 24,582 (512,248)
86 16,861 -8111 24,972 (537,221)
87 16,861 -8506 25,367 (562,588)
88 16,861 -8908 25,769 (588,358)
89 16,861 -9316 26,177 (614,535)
90 16,861 -9730 26,591 (641,126)
91 16,861 -10151 27,012 (668,139)
92 16,861 -10579 27,440 (695,579)
93 16,861 -11013 27,874 (723,453)
94 16,861 -11455 28,316 (751,770)
95 16,861 -11903 28,764 (780,534)
96 16,861 -12358 29,219 (809,753)
97 16,861 -12821 29,682 (839,436)
98 16,861 -13291 30,152 (869,588)
99 16,861 -13768 30,629 (900,217)
100 16,861 -14253 31,114 (931,332)
101 16,861 -14746 31,607 (962,939)
102 16,861 -15247 32,108 (995,048)
103 16,861 -15755 32,616 ###
104 16,861 -16271 33,132 ###
105 16,861 -16796 33,657 ###
106 16,861 -17329 34,190 ###
107 16,861 -17870 34,731 ###
108 16,861 -18420 35,281 ###
109 16,861 -18979 35,840 ###
110 16,861 -19546 36,407 ###
111 16,861 -20123 36,984 ###
112 16,861 -20708 37,569 ###
113 16,861 -21303 38,164 ###
114 16,861 -21907 38,768 ###
115 16,861 -22521 39,382 ###
116 16,861 -23145 40,006 ###
117 16,861 -23778 40,639 ###
118 16,861 -24422 41,283 ###
119 16,861 -25075 41,936 ###
120 16,861 -25739 42,600 ###
121 16,861 -26414 43,275 ###
122 16,861 -27099 43,960 ###
123 16,861 -27795 44,656 ###
124 16,861 -28502 45,363 ###
125 16,861 -29220 46,081 ###
126 16,861 -29950 46,811 ###
127 16,861 -30691 47,552 ###
128 16,861 -31444 48,305 ###
129 16,861 -32209 49,070 ###
130 16,861 -32986 49,847 ###
131 16,861 -33775 50,636 ###
132 16,861 -34577 51,438 ###
133 16,861 -35391 52,252 ###
134 16,861 -36219 53,080 ###
135 16,861 -37059 53,920 ###
136 16,861 -37913 54,774 ###
137 16,861 -38780 55,641 ###
138 16,861 -39661 56,522 ###
139 16,861 -40556 57,417 ###
140 16,861 -41465 58,326 ###
141 16,861 -42389 59,250 ###
142 16,861 -43327 60,188 ###
143 16,861 -44280 61,141 ###
144 16,861 -45248 62,109 ###
145 16,861 -46231 63,092 ###
146 16,861 -47230 64,091 ###
147 16,861 -48245 65,106 ###
148 16,861 -49276 66,137 ###
149 16,861 -50323 67,184 ###
150 16,861 -51387 68,248 ###
151 16,861 -52467 69,328 ###
152 16,861 -53565 70,426 ###
153 16,861 -54680 71,541 ###
154 16,861 -55813 72,674 ###
155 16,861 -56963 73,824 ###
156 16,861 -58132 74,993 ###
157 16,861 -59320 76,181 ###
158 16,861 -60526 77,387 ###
159 16,861 -61751 78,612 ###
160 16,861 -62996 79,857 ###
161 16,861 -64260 81,121 ###
162 16,861 -65545 82,406 ###
163 16,861 -66850 83,711 ###
164 16,861 -68175 85,036 ###
165 16,861 -69521 86,382 ###
166 16,861 -70889 87,750 ###
167 16,861 -72278 89,139 ###
168 16,861 -73690 90,551 ###
169 16,861 -75124 91,985 ###
170 16,861 -76580 93,441 ###
171 16,861 -78060 94,921 ###
172 16,861 -79562 96,423 ###
173 16,861 -81089 97,950 ###
174 16,861 -82640 99,501 ###
175 16,861 -84215 101,076 ###
176 16,861 -85816 102,677 ###
177 16,861 -87442 104,303 ###
178 16,861 -89093 105,954 ###
179 16,861 -90771 107,632 ###
180 16,861 -92475 109,336 ###
400000
345269
745269
Loan Amount 230000
Loan Term (Years) 3
Payments Per Year 12
Rate of Interest 17%
Monthly Installment 8,200

S.No Monthly Installment Interest Principal Balance

0 230000
1 8,200 3258 4,942 225,058
2 8,200 3188 5,012 220,046
3 8,200 3117 5,083 214,963
4 8,200 3045 5,155 209,807
5 8,200 2972 5,228 204,579
6 8,200 2898 5,302 199,277
7 8,200 2823 5,377 193,900
8 8,200 2747 5,453 188,447
9 8,200 2670 5,530 182,917
10 8,200 2591 5,609 177,308
11 8,200 2512 5,688 171,620
12 8,200 2431 5,769 165,850
13 8,200 2350 5,850 160,000
14 8,200 2267 5,933 154,067
15 8,200 2183 6,017 148,050
16 8,200 2097 6,103 141,947
17 8,200 2011 6,189 135,758
18 8,200 1923 6,277 129,481
19 8,200 1834 6,366 123,115
20 8,200 1744 6,456 116,658
21 8,200 1653 6,547 110,111
22 8,200 1560 6,640 103,471
23 8,200 1466 6,734 96,737
24 8,200 1370 6,830 89,907
25 8,200 1274 6,926 82,981
26 8,200 1176 7,024 75,957
27 8,200 1076 7,124 68,833
28 8,200 975 7,225 61,607
29 8,200 873 7,327 54,280
30 8,200 769 7,431 46,849
31 8,200 664 7,536 39,313
32 8,200 557 7,643 31,670
33 8,200 449 7,751 23,919
34 8,200 339 7,861 16,058
35 8,200 227 7,973 8,085
36 8,200 115 8,085 (1)
37 8,200 0 8,200 (8,201)
38 8,200 -116 8,316 (16,517)
39 8,200 -234 8,434 (24,951)
40 8,200 -353 8,553 (33,504)
41 8,200 -475 8,675 (42,179)
42 8,200 -598 8,798 (50,977)
43 8,200 -722 8,922 (59,899)
44 8,200 -849 9,049 (68,949)
45 8,200 -977 9,177 (78,126)
46 8,200 -1107 9,307 (87,433)
47 8,200 -1239 9,439 (96,872)
48 8,200 -1372 9,572 (106,444)
49 8,200 -1508 9,708 (116,152)
50 8,200 -1645 9,845 (125,997)
51 8,200 -1785 9,985 (135,982)
52 8,200 -1926 10,126 (146,109)
53 8,200 -2070 10,270 (156,379)
54 8,200 -2215 10,415 (166,794)
55 8,200 -2363 10,563 (177,357)
56 8,200 -2513 10,713 (188,070)
57 8,200 -2664 10,864 (198,934)
58 8,200 -2818 11,018 (209,952)
59 8,200 -2974 11,174 (221,127)
60 8,200 -3133 11,333 (232,460)
61 8,200 -3293 11,493 (243,953)
62 8,200 -3456 11,656 (255,609)
63 8,200 -3621 11,821 (267,430)
64 8,200 -3789 11,989 (279,419)
65 8,200 -3958 12,158 (291,577)
66 8,200 -4131 12,331 (303,908)
67 8,200 -4305 12,505 (316,414)
68 8,200 -4483 12,683 (329,097)
69 8,200 -4662 12,862 (341,959)
70 8,200 -4844 13,044 (355,003)
71 8,200 -5029 13,229 (368,232)
72 8,200 -5217 13,417 (381,649)
 73 8,200 -5407 13,607 (395,256)
74 8,200 -5599 13,799 (409,055)
75 8,200 -5795 13,995 (423,051)
76 8,200 -5993 14,193 (437,244)
77 8,200 -6194 14,394 (451,638)
78 8,200 -6398 14,598 (466,236)
79 8,200 -6605 14,805 (481,041)
80 8,200 -6815 15,015 (496,056)
81 8,200 -7027 15,227 (511,283)
82 8,200 -7243 15,443 (526,726)
83 8,200 -7462 15,662 (542,389)
84 8,200 -7684 15,884 (558,273)
85 8,200 -7909 16,109 (574,382)
86 8,200 -8137 16,337 (590,719)
87 8,200 -8369 16,569 (607,288)
88 8,200 -8603 16,803 (624,091)
89 8,200 -8841 17,041 (641,132)
90 8,200 -9083 17,283 (658,415)
91 8,200 -9328 17,528 (675,944)
92 8,200 -9576 17,776 (693,720)
93 8,200 -9828 18,028 (711,748)
94 8,200 -10083 18,283 (730,031)
95 8,200 -10342 18,542 (748,573)
96 8,200 -10605 18,805 (767,378)
97 8,200 -10871 19,071 (786,449)
98 8,200 -11141 19,341 (805,790)
99 8,200 -11415 19,615 (825,406)
100 8,200 -11693 19,893 (845,299)
101 8,200 -11975 20,175 (865,474)
102 8,200 -12261 20,461 (885,935)
103 8,200 -12551 20,751 (906,686)
104 8,200 -12845 21,045 (927,731)
105 8,200 -13143 21,343 (949,074)
106 8,200 -13445 21,645 (970,719)
107 8,200 -13752 21,952 (992,672)
108 8,200 -14063 22,263 ###
109 8,200 -14378 22,578 ###
110 8,200 -14698 22,898 ###
111 8,200 -15022 23,222 ###
112 8,200 -15351 23,551 ###
113 8,200 -15685 23,885 ###
114 8,200 -16023 24,223 ###
115 8,200 -16367 24,567 ###
116 8,200 -16715 24,915 ###
117 8,200 -17068 25,268 ###
118 8,200 -17426 25,626 ###
119 8,200 -17789 25,989 ###
120 8,200 -18157 26,357 ###
121 8,200 -18530 26,730 ###
122 8,200 -18909 27,109 ###
123 8,200 -19293 27,493 ###
124 8,200 -19682 27,882 ###
125 8,200 -20077 28,277 ###
126 8,200 -20478 28,678 ###
127 8,200 -20884 29,084 ###
128 8,200 -21296 29,496 ###
129 8,200 -21714 29,914 ###
130 8,200 -22138 30,338 ###
131 8,200 -22568 30,768 ###
132 8,200 -23004 31,204 ###
133 8,200 -23446 31,646 ###
134 8,200 -23894 32,094 ###
135 8,200 -24349 32,549 ###
136 8,200 -24810 33,010 ###
137 8,200 -25277 33,477 ###
138 8,200 -25752 33,952 ###
139 8,200 -26233 34,433 ###
140 8,200 -26720 34,920 ###
141 8,200 -27215 35,415 ###
142 8,200 -27717 35,917 ###
143 8,200 -28226 36,426 ###
144 8,200 -28742 36,942 ###
145 8,200 -29265 37,465 ###
146 8,200 -29796 37,996 ###
147 8,200 -30334 38,534 ###
148 8,200 -30880 39,080 ###
149 8,200 -31434 39,634 ###
150 8,200 -31995 40,195 ###
151 8,200 -32565 40,765 ###
152 8,200 -33142 41,342 ###
153 8,200 -33728 41,928 ###
154 8,200 -34322 42,522 ###
155 8,200 -34924 43,124 ###
156 8,200 -35535 43,735 ###
157 8,200 -36155 44,355 ###
158 8,200 -36783 44,983 ###
159 8,200 -37420 45,620 ###
160 8,200 -38067 46,267 ###
161 8,200 -38722 46,922 ###
162 8,200 -39387 47,587 ###
163 8,200 -40061 48,261 ###
164 8,200 -40745 48,945 ###
165 8,200 -41438 49,638 ###
166 8,200 -42141 50,341 ###
167 8,200 -42854 51,054 ###
168 8,200 -43578 51,778 ###
169 8,200 -44311 52,511 ###
170 8,200 -45055 53,255 ###
171 8,200 -45810 54,010 ###
172 8,200 -46575 54,775 ###
173 8,200 -47351 55,551 ###
174 8,200 -48138 56,338 ###
175 8,200 -48936 57,136 ###
176 8,200 -49745 57,945 ###
177 8,200 -50566 58,766 ###
178 8,200 -51399 59,599 ###
179 8,200 -52243 60,443 ###
180 8,200 -53099 61,299 ###
400000
345269
745269
Loan Amount 650000
Loan Term (Years) 5
Payments Per Year 12
Rate of Interest 19%
Monthly Installment 16,861

Loan Borrower Name Bhavesh Jerambhai Raval

S.No Monthly Installment Interest Principal Balance

0 650000
1 16,861 10292 6,569 643,431
2 16,861 10188 6,673 636,757
3 16,861 10082 6,779 629,978
4 16,861 9975 6,886 623,092
5 16,861 9866 6,995 616,096
6 16,861 9755 7,106 608,990
7 16,861 9642 7,219 601,770
8 16,861 9528 7,333 594,437
9 16,861 9412 7,449 586,988
10 16,861 9294 7,567 579,420
11 16,861 9174 7,687 571,733
12 16,861 9052 7,809 563,924
13 16,861 8929 7,932 555,991
14 16,861 8803 8,058 547,933
15 16,861 8676 8,185 539,748
16 16,861 8546 8,315 531,432
17 16,861 8414 8,447 522,985
18 16,861 8281 8,580 514,405
19 16,861 8145 8,716 505,688
20 16,861 8007 8,854 496,834
21 16,861 7867 8,994 487,839
22 16,861 7724 9,137 478,702
23 16,861 7579 9,282 469,420
24 16,861 7432 9,429 459,990
25 16,861 7283 9,578 450,412
26 16,861 7132 9,729 440,683
27 16,861 6977 9,884 430,798
28 16,861 6821 10,040 420,758
29 16,861 6662 10,199 410,559
30 16,861 6501 10,360 400,198
31 16,861 6336 10,525 389,673
32 16,861 6170 10,691 378,982
33 16,861 6001 10,860 368,121
34 16,861 5829 11,032 357,089
35 16,861 5654 11,207 345,881
36 16,861 5476 11,385 334,496
37 16,861 5296 11,565 322,931
38 16,861 5113 11,748 311,182
39 16,861 4927 11,934 299,248
40 16,861 4738 12,123 287,125
41 16,861 4546 12,315 274,809
42 16,861 4351 12,510 262,299
43 16,861 4153 12,708 249,591
44 16,861 3952 12,909 236,681
45 16,861 3747 13,114 223,567
46 16,861 3540 13,321 210,246
47 16,861 3329 13,532 196,713
48 16,861 3115 13,746 182,967
49 16,861 2897 13,964 169,002
50 16,861 2676 14,185 154,817
51 16,861 2451 14,410 140,407
52 16,861 2223 14,638 125,768
53 16,861 1991 14,870 110,898
54 16,861 1756 15,105 95,793
55 16,861 1517 15,344 80,448
56 16,861 1274 15,587 64,861
57 16,861 1027 15,834 49,027
58 16,861 776 16,085 32,941
59 16,861 522 16,339 16,602
60 16,861 263 16,598 4