Amount 1000000 ₹ 1,000,000.

00
rate 10% 0.00833
Time 5 60
Payments ₹ -263,797.48 ₹ -21,245.08

Principal
Principal at the
Outstanding At
Time beginning of the Interest Paid Principal paid
the end of the
year
year

1 1000000 100000 ₹ 163,797.48 ₹ 836,202.52

2 ₹ 836,202.52 83620.2519205255 ₹ 180,177.23 ₹ 656,025.29
3 ₹ 656,025.29 65602.5290331035 ₹ 198,194.95 ₹ 457,830.34
4 ₹ 457,830.34 45783.0338569393 ₹ 218,014.45 ₹ 239,815.89
5 ₹ 239,815.89 23981.5891631586 ₹ 239,815.89 ₹ -
 Principal at the Principal
Time beginning of the Interest Paid Principal paid Outstanding At the
month end of the month

1 ₹ 1,000,000.00 ₹ 8,330.00 ₹ 12,915.08 ₹ 987,084.92

2 ₹ 987,084.92 ₹ 8,222.42 ₹ 13,022.66 ₹ 974,062.26
3 ₹ 974,062.26 ₹ 8,113.94 ₹ 13,131.14 ₹ 960,931.13
4 ₹ 960,931.13 ₹ 8,004.56 ₹ 13,240.52 ₹ 947,690.61
5 ₹ 947,690.61 ₹ 7,894.26 ₹ 13,350.81 ₹ 934,339.79
6 ₹ 934,339.79 ₹ 7,783.05 ₹ 13,462.03 ₹ 920,877.77
7 ₹ 920,877.77 ₹ 7,670.91 ₹ 13,574.16 ₹ 907,303.60
8 ₹ 907,303.60 ₹ 7,557.84 ₹ 13,687.24 ₹ 893,616.36
9 ₹ 893,616.36 ₹ 7,443.82 ₹ 13,801.25 ₹ 879,815.11
10 ₹ 879,815.11 ₹ 7,328.86 ₹ 13,916.22 ₹ 865,898.89
11 ₹ 865,898.89 ₹ 7,212.94 ₹ 14,032.14 ₹ 851,866.76
12 ₹ 851,866.76 ₹ 7,096.05 ₹ 14,149.03 ₹ 837,717.73
13 ₹ 837,717.73 ₹ 6,978.19 ₹ 14,266.89 ₹ 823,450.84
14 ₹ 823,450.84 ₹ 6,859.35 ₹ 14,385.73 ₹ 809,065.11
15 ₹ 809,065.11 ₹ 6,739.51 ₹ 14,505.56 ₹ 794,559.55
16 ₹ 794,559.55 ₹ 6,618.68 ₹ 14,626.40 ₹ 779,933.15
17 ₹ 779,933.15 ₹ 6,496.84 ₹ 14,748.23 ₹ 765,184.92
18 ₹ 765,184.92 ₹ 6,373.99 ₹ 14,871.09 ₹ 750,313.83
19 ₹ 750,313.83 ₹ 6,250.11 ₹ 14,994.96 ₹ 735,318.87
20 ₹ 735,318.87 ₹ 6,125.21 ₹ 15,119.87 ₹ 720,199.00
21 ₹ 720,199.00 ₹ 5,999.26 ₹ 15,245.82 ₹ 704,953.18
22 ₹ 704,953.18 ₹ 5,872.26 ₹ 15,372.82 ₹ 689,580.36
23 ₹ 689,580.36 ₹ 5,744.20 ₹ 15,500.87 ₹ 674,079.49
24 ₹ 674,079.49 ₹ 5,615.08 ₹ 15,629.99 ₹ 658,449.50
25 ₹ 658,449.50 ₹ 5,484.88 ₹ 15,760.19 ₹ 642,689.30
26 ₹ 642,689.30 ₹ 5,353.60 ₹ 15,891.47 ₹ 626,797.83
27 ₹ 626,797.83 ₹ 5,221.23 ₹ 16,023.85 ₹ 610,773.98
28 ₹ 610,773.98 ₹ 5,087.75 ₹ 16,157.33 ₹ 594,616.65
29 ₹ 594,616.65 ₹ 4,953.16 ₹ 16,291.92 ₹ 578,324.73
30 ₹ 578,324.73 ₹ 4,817.44 ₹ 16,427.63 ₹ 561,897.10
31 ₹ 561,897.10 ₹ 4,680.60 ₹ 16,564.47 ₹ 545,332.62
32 ₹ 545,332.62 ₹ 4,542.62 ₹ 16,702.46 ₹ 528,630.17
33 ₹ 528,630.17 ₹ 4,403.49 ₹ 16,841.59 ₹ 511,788.58
34 ₹ 511,788.58 ₹ 4,263.20 ₹ 16,981.88 ₹ 494,806.70
35 ₹ 494,806.70 ₹ 4,121.74 ₹ 17,123.34 ₹ 477,683.37
36 ₹ 477,683.37 ₹ 3,979.10 ₹ 17,265.97 ₹ 460,417.39
37 ₹ 460,417.39 ₹ 3,835.28 ₹ 17,409.80 ₹ 443,007.59
38 ₹ 443,007.59 ₹ 3,690.25 ₹ 17,554.82 ₹ 425,452.77
39 ₹ 425,452.77 ₹ 3,544.02 ₹ 17,701.06 ₹ 407,751.71
40 ₹ 407,751.71 ₹ 3,396.57 ₹ 17,848.50 ₹ 389,903.21
41 ₹ 389,903.21 ₹ 3,247.89 ₹ 17,997.18 ₹ 371,906.03
42 ₹ 371,906.03 ₹ 3,097.98 ₹ 18,147.10 ₹ 353,758.93
43 ₹ 353,758.93 ₹ 2,946.81 ₹ 18,298.26 ₹ 335,460.66
44 ₹ 335,460.66 ₹ 2,794.39 ₹ 18,450.69 ₹ 317,009.97
45 ₹ 317,009.97 ₹ 2,640.69 ₹ 18,604.38 ₹ 298,405.59
46 ₹ 298,405.59 ₹ 2,485.72 ₹ 18,759.36 ₹ 279,646.23
47 ₹ 279,646.23 ₹ 2,329.45 ₹ 18,915.62 ₹ 260,730.61
48 ₹ 260,730.61 ₹ 2,171.89 ₹ 19,073.19 ₹ 241,657.42
49 ₹ 241,657.42 ₹ 2,013.01 ₹ 19,232.07 ₹ 222,425.35
50 ₹ 222,425.35 ₹ 1,852.80 ₹ 19,392.27 ₹ 203,033.07
51 ₹ 203,033.07 ₹ 1,691.27 ₹ 19,553.81 ₹ 183,479.26
52 ₹ 183,479.26 ₹ 1,528.38 ₹ 19,716.69 ₹ 163,762.57
53 ₹ 163,762.57 ₹ 1,364.14 ₹ 19,880.93 ₹ 143,881.63
54 ₹ 143,881.63 ₹ 1,198.53 ₹ 20,046.54 ₹ 123,835.09
55 ₹ 123,835.09 ₹ 1,031.55 ₹ 20,213.53 ₹ 103,621.56
56 ₹ 103,621.56 ₹ 863.17 ₹ 20,381.91 ₹ 83,239.65
57 ₹ 83,239.65 ₹ 693.39 ₹ 20,551.69 ₹ 62,687.96
58 ₹ 62,687.96 ₹ 522.19 ₹ 20,722.89 ₹ 41,965.07
59 ₹ 41,965.07 ₹ 349.57 ₹ 20,895.51 ₹ 21,069.57
60 ₹ 21,069.57 ₹ 175.51 ₹ 21,069.57 ₹ 0.00
Amount ₹ 7,500,000
rate 0.0075
Time 240
Payments ₹ -67,479.45
something is wrong here rectify

Principal Outstanding
Principal at the
Time Interest Paid Principal paid At the end of the
beginning of the month
month

100 ₹ 7,500,000.00 ₹ 56,250.00 ₹ 11,229.45 ₹ 7,488,770.55

101 ₹ 7,488,770.55 ₹ 56,165.78 ₹ 11,313.67 ₹ 7,477,456.89
102 ₹ 7,477,456.89 ₹ 56,080.93 ₹ 11,398.52 ₹ 7,466,058.37
103 ₹ 7,466,058.37 ₹ 55,995.44 ₹ 11,484.01 ₹ 7,454,574.36
104 ₹ 7,454,574.36 ₹ 55,909.31 ₹ 11,570.14 ₹ 7,443,004.22
105 ₹ 7,443,004.22 ₹ 55,822.53 ₹ 11,656.92 ₹ 7,431,347.30
106 ₹ 7,431,347.30 ₹ 55,735.10 ₹ 11,744.34 ₹ 7,419,602.96
107 ₹ 7,419,602.96 ₹ 55,647.02 ₹ 11,832.42 ₹ 7,407,770.54
108 ₹ 7,407,770.54 ₹ 55,558.28 ₹ 11,921.17 ₹ 7,395,849.37
109 ₹ 7,395,849.37 ₹ 55,468.87 ₹ 12,010.58 ₹ 7,383,838.79
110 ₹ 7,383,838.79 ₹ 55,378.79 ₹ 12,100.66 ₹ 7,371,738.14
111 ₹ 7,371,738.14 ₹ 55,288.04 ₹ 12,191.41 ₹ 7,359,546.73
112 ₹ 7,359,546.73 ₹ 55,196.60 ₹ 12,282.85 ₹ 7,347,263.88
113 ₹ 7,347,263.88 ₹ 55,104.48 ₹ 12,374.97 ₹ 7,334,888.91
114 ₹ 7,334,888.91 ₹ 55,011.67 ₹ 12,467.78 ₹ 7,322,421.13
115 ₹ 7,322,421.13 ₹ 54,918.16 ₹ 12,561.29 ₹ 7,309,859.84
116 ₹ 7,309,859.84 ₹ 54,823.95 ₹ 12,655.50 ₹ 7,297,204.35
117 ₹ 7,297,204.35 ₹ 54,729.03 ₹ 12,750.41 ₹ 7,284,453.93
118 ₹ 7,284,453.93 ₹ 54,633.40 ₹ 12,846.04 ₹ 7,271,607.89
119 ₹ 7,271,607.89 ₹ 54,537.06 ₹ 12,942.39 ₹ 7,258,665.50
120 ₹ 7,258,665.50 ₹ 54,439.99 ₹ 13,039.46 ₹ 7,245,626.05
121 ₹ 7,245,626.05 ₹ 54,342.20 ₹ 13,137.25 ₹ 7,232,488.80
122 ₹ 7,232,488.80 ₹ 54,243.67 ₹ 13,235.78 ₹ 7,219,253.01
123 ₹ 7,219,253.01 ₹ 54,144.40 ₹ 13,335.05 ₹ 7,205,917.97
124 ₹ 7,205,917.97 ₹ 54,044.38 ₹ 13,435.06 ₹ 7,192,482.90
125 ₹ 7,192,482.90 ₹ 53,943.62 ₹ 13,535.82 ₹ 7,178,947.08
126 ₹ 7,178,947.08 ₹ 53,842.10 ₹ 13,637.34 ₹ 7,165,309.74
127 ₹ 7,165,309.74 ₹ 53,739.82 ₹ 13,739.62 ₹ 7,151,570.11
128 ₹ 7,151,570.11 ₹ 53,636.78 ₹ 13,842.67 ₹ 7,137,727.44
129 ₹ 7,137,727.44 ₹ 53,532.96 ₹ 13,946.49 ₹ 7,123,780.95
130 ₹ 7,123,780.95 ₹ 53,428.36 ₹ 14,051.09 ₹ 7,109,729.86
131 ₹ 7,109,729.86 ₹ 53,322.97 ₹ 14,156.47 ₹ 7,095,573.39
132 ₹ 7,095,573.39 ₹ 53,216.80 ₹ 14,262.65 ₹ 7,081,310.74
133 ₹ 7,081,310.74 ₹ 53,109.83 ₹ 14,369.62 ₹ 7,066,941.13
134 ₹ 7,066,941.13 ₹ 53,002.06 ₹ 14,477.39 ₹ 7,052,463.74
135 ₹ 7,052,463.74 ₹ 52,893.48 ₹ 14,585.97 ₹ 7,037,877.77
136 ₹ 7,037,877.77 ₹ 52,784.08 ₹ 14,695.36 ₹ 7,023,182.40
137 ₹ 7,023,182.40 ₹ 52,673.87 ₹ 14,805.58 ₹ 7,008,376.83
138 ₹ 7,008,376.83 ₹ 52,562.83 ₹ 14,916.62 ₹ 6,993,460.21
139 ₹ 6,993,460.21 ₹ 52,450.95 ₹ 15,028.50 ₹ 6,978,431.71
140 ₹ 6,978,431.71 ₹ 52,338.24 ₹ 15,141.21 ₹ 6,963,290.50
141 ₹ 6,963,290.50 ₹ 52,224.68 ₹ 15,254.77 ₹ 6,948,035.73
142 ₹ 6,948,035.73 ₹ 52,110.27 ₹ 15,369.18 ₹ 6,932,666.56
143 ₹ 6,932,666.56 ₹ 51,995.00 ₹ 15,484.45 ₹ 6,917,182.11
144 ₹ 6,917,182.11 ₹ 51,878.87 ₹ 15,600.58 ₹ 6,901,581.53
145 ₹ 6,901,581.53 ₹ 51,761.86 ₹ 15,717.59 ₹ 6,885,863.94
146 ₹ 6,885,863.94 ₹ 51,643.98 ₹ 15,835.47 ₹ 6,870,028.47
147 ₹ 6,870,028.47 ₹ 51,525.21 ₹ 15,954.23 ₹ 6,854,074.24
148 ₹ 6,854,074.24 ₹ 51,405.56 ₹ 16,073.89 ₹ 6,838,000.35
149 ₹ 6,838,000.35 ₹ 51,285.00 ₹ 16,194.44 ₹ 6,821,805.91
150 ₹ 6,821,805.91 ₹ 51,163.54 ₹ 16,315.90 ₹ 6,805,490.00
151 ₹ 6,805,490.00 ₹ 51,041.18 ₹ 16,438.27 ₹ 6,789,051.73
152 ₹ 6,789,051.73 ₹ 50,917.89 ₹ 16,561.56 ₹ 6,772,490.17
153 ₹ 6,772,490.17 ₹ 50,793.68 ₹ 16,685.77 ₹ 6,755,804.40
154 ₹ 6,755,804.40 ₹ 50,668.53 ₹ 16,810.91 ₹ 6,738,993.49
155 ₹ 6,738,993.49 ₹ 50,542.45 ₹ 16,937.00 ₹ 6,722,056.49
156 ₹ 6,722,056.49 ₹ 50,415.42 ₹ 17,064.02 ₹ 6,704,992.47
157 ₹ 6,704,992.47 ₹ 50,287.44 ₹ 17,192.00 ₹ 6,687,800.47
158 ₹ 6,687,800.47 ₹ 50,158.50 ₹ 17,320.94 ₹ 6,670,479.53
159 ₹ 6,670,479.53 ₹ 50,028.60 ₹ 17,450.85 ₹ 6,653,028.68
160 ₹ 6,653,028.68 ₹ 49,897.72 ₹ 17,581.73 ₹ 6,635,446.94
161 ₹ 6,635,446.94 ₹ 49,765.85 ₹ 17,713.59 ₹ 6,617,733.35
162 ₹ 6,617,733.35 ₹ 49,633.00 ₹ 17,846.45 ₹ 6,599,886.90
163 ₹ 6,599,886.90 ₹ 49,499.15 ₹ 17,980.29 ₹ 6,581,906.61
164 ₹ 6,581,906.61 ₹ 49,364.30 ₹ 18,115.15 ₹ 6,563,791.46
165 ₹ 6,563,791.46 ₹ 49,228.44 ₹ 18,251.01 ₹ 6,545,540.45
166 ₹ 6,545,540.45 ₹ 49,091.55 ₹ 18,387.89 ₹ 6,527,152.56
167 ₹ 6,527,152.56 ₹ 48,953.64 ₹ 18,525.80 ₹ 6,508,626.75
168 ₹ 6,508,626.75 ₹ 48,814.70 ₹ 18,664.75 ₹ 6,489,962.01
169 ₹ 6,489,962.01 ₹ 48,674.72 ₹ 18,804.73 ₹ 6,471,157.28
170 ₹ 6,471,157.28 ₹ 48,533.68 ₹ 18,945.77 ₹ 6,452,211.51
171 ₹ 6,452,211.51 ₹ 48,391.59 ₹ 19,087.86 ₹ 6,433,123.65
172 ₹ 6,433,123.65 ₹ 48,248.43 ₹ 19,231.02 ₹ 6,413,892.63
173 ₹ 6,413,892.63 ₹ 48,104.19 ₹ 19,375.25 ₹ 6,394,517.38
174 ₹ 6,394,517.38 ₹ 47,958.88 ₹ 19,520.57 ₹ 6,374,996.81
175 ₹ 6,374,996.81 ₹ 47,812.48 ₹ 19,666.97 ₹ 6,355,329.84
176 ₹ 6,355,329.84 ₹ 47,664.97 ₹ 19,814.47 ₹ 6,335,515.37
177 ₹ 6,335,515.37 ₹ 47,516.37 ₹ 19,963.08 ₹ 6,315,552.29
178 ₹ 6,315,552.29 ₹ 47,366.64 ₹ 20,112.80 ₹ 6,295,439.48
179 ₹ 6,295,439.48 ₹ 47,215.80 ₹ 20,263.65 ₹ 6,275,175.83
180 ₹ 6,275,175.83 ₹ 47,063.82 ₹ 20,415.63 ₹ 6,254,760.20
181 ₹ 6,254,760.20 ₹ 46,910.70 ₹ 20,568.75 ₹ 6,234,191.46
182 ₹ 6,234,191.46 ₹ 46,756.44 ₹ 20,723.01 ₹ 6,213,468.45
183 ₹ 6,213,468.45 ₹ 46,601.01 ₹ 20,878.43 ₹ 6,192,590.01
184 ₹ 6,192,590.01 ₹ 46,444.43 ₹ 21,035.02 ₹ 6,171,554.99
185 ₹ 6,171,554.99 ₹ 46,286.66 ₹ 21,192.78 ₹ 6,150,362.21
186 ₹ 6,150,362.21 ₹ 46,127.72 ₹ 21,351.73 ₹ 6,129,010.48
187 ₹ 6,129,010.48 ₹ 45,967.58 ₹ 21,511.87 ₹ 6,107,498.61
188 ₹ 6,107,498.61 ₹ 45,806.24 ₹ 21,673.21 ₹ 6,085,825.40
189 ₹ 6,085,825.40 ₹ 45,643.69 ₹ 21,835.76 ₹ 6,063,989.65
190 ₹ 6,063,989.65 ₹ 45,479.92 ₹ 21,999.52 ₹ 6,041,990.12
191 ₹ 6,041,990.12 ₹ 45,314.93 ₹ 22,164.52 ₹ 6,019,825.60
192 ₹ 6,019,825.60 ₹ 45,148.69 ₹ 22,330.75 ₹ 5,997,494.85
193 ₹ 5,997,494.85 ₹ 44,981.21 ₹ 22,498.24 ₹ 5,974,996.61
194 ₹ 5,974,996.61 ₹ 44,812.47 ₹ 22,666.97 ₹ 5,952,329.64
195 ₹ 5,952,329.64 ₹ 44,642.47 ₹ 22,836.97 ₹ 5,929,492.66
196 ₹ 5,929,492.66 ₹ 44,471.19 ₹ 23,008.25 ₹ 5,906,484.41
197 ₹ 5,906,484.41 ₹ 44,298.63 ₹ 23,180.81 ₹ 5,883,303.60
198 ₹ 5,883,303.60 ₹ 44,124.78 ₹ 23,354.67 ₹ 5,859,948.93
199 ₹ 5,859,948.93 ₹ 43,949.62 ₹ 23,529.83 ₹ 5,836,419.10
200 ₹ 5,836,419.10 ₹ 43,773.14 ₹ 23,706.30 ₹ 5,812,712.80
201 ₹ 5,812,712.80 ₹ 43,595.35 ₹ 23,884.10 ₹ 5,788,828.70
202 ₹ 5,788,828.70 ₹ 43,416.22 ₹ 24,063.23 ₹ 5,764,765.46
203 ₹ 5,764,765.46 ₹ 43,235.74 ₹ 24,243.71 ₹ 5,740,521.76
204 ₹ 5,740,521.76 ₹ 43,053.91 ₹ 24,425.53 ₹ 5,716,096.23
205 ₹ 5,716,096.23 ₹ 42,870.72 ₹ 24,608.72 ₹ 5,691,487.50
206 ₹ 5,691,487.50 ₹ 42,686.16 ₹ 24,793.29 ₹ 5,666,694.21
207 ₹ 5,666,694.21 ₹ 42,500.21 ₹ 24,979.24 ₹ 5,641,714.97
208 ₹ 5,641,714.97 ₹ 42,312.86 ₹ 25,166.58 ₹ 5,616,548.39
209 ₹ 5,616,548.39 ₹ 42,124.11 ₹ 25,355.33 ₹ 5,591,193.05
210 ₹ 5,591,193.05 ₹ 41,933.95 ₹ 25,545.50 ₹ 5,565,647.55
211 ₹ 5,565,647.55 ₹ 41,742.36 ₹ 25,737.09 ₹ 5,539,910.46
212 ₹ 5,539,910.46 ₹ 41,549.33 ₹ 25,930.12 ₹ 5,513,980.34
213 ₹ 5,513,980.34 ₹ 41,354.85 ₹ 26,124.59 ₹ 5,487,855.75
214 ₹ 5,487,855.75 ₹ 41,158.92 ₹ 26,320.53 ₹ 5,461,535.22
215 ₹ 5,461,535.22 ₹ 40,961.51 ₹ 26,517.93 ₹ 5,435,017.29
216 ₹ 5,435,017.29 ₹ 40,762.63 ₹ 26,716.82 ₹ 5,408,300.47
217 ₹ 5,408,300.47 ₹ 40,562.25 ₹ 26,917.19 ₹ 5,381,383.28
218 ₹ 5,381,383.28 ₹ 40,360.37 ₹ 27,119.07 ₹ 5,354,264.21
219 ₹ 5,354,264.21 ₹ 40,156.98 ₹ 27,322.47 ₹ 5,326,941.74
220 ₹ 5,326,941.74 ₹ 39,952.06 ₹ 27,527.38 ₹ 5,299,414.36
221 ₹ 5,299,414.36 ₹ 39,745.61 ₹ 27,733.84 ₹ 5,271,680.52
222 ₹ 5,271,680.52 ₹ 39,537.60 ₹ 27,941.84 ₹ 5,243,738.68
223 ₹ 5,243,738.68 ₹ 39,328.04 ₹ 28,151.41 ₹ 5,215,587.27
224 ₹ 5,215,587.27 ₹ 39,116.90 ₹ 28,362.54 ₹ 5,187,224.73
225 ₹ 5,187,224.73 ₹ 38,904.19 ₹ 28,575.26 ₹ 5,158,649.47
226 ₹ 5,158,649.47 ₹ 38,689.87 ₹ 28,789.58 ₹ 5,129,859.89
227 ₹ 5,129,859.89 ₹ 38,473.95 ₹ 29,005.50 ₹ 5,100,854.39
228 ₹ 5,100,854.39 ₹ 38,256.41 ₹ 29,223.04 ₹ 5,071,631.35
229 ₹ 5,071,631.35 ₹ 38,037.24 ₹ 29,442.21 ₹ 5,042,189.14
230 ₹ 5,042,189.14 ₹ 37,816.42 ₹ 29,663.03 ₹ 5,012,526.11
231 ₹ 5,012,526.11 ₹ 37,593.95 ₹ 29,885.50 ₹ 4,982,640.61
232 ₹ 4,982,640.61 ₹ 37,369.80 ₹ 30,109.64 ₹ 4,952,530.97
233 ₹ 4,952,530.97 ₹ 37,143.98 ₹ 30,335.46 ₹ 4,922,195.51
234 ₹ 4,922,195.51 ₹ 36,916.47 ₹ 30,562.98 ₹ 4,891,632.53
235 ₹ 4,891,632.53 ₹ 36,687.24 ₹ 30,792.20 ₹ 4,860,840.32
236 ₹ 4,860,840.32 ₹ 36,456.30 ₹ 31,023.14 ₹ 4,829,817.18
237 ₹ 4,829,817.18 ₹ 36,223.63 ₹ 31,255.82 ₹ 4,798,561.36
238 ₹ 4,798,561.36 ₹ 35,989.21 ₹ 31,490.24 ₹ 4,767,071.13
239 ₹ 4,767,071.13 ₹ 35,753.03 ₹ 31,726.41 ₹ 4,735,344.71
240 ₹ 4,735,344.71 ₹ 35,515.09 ₹ 31,964.36 ₹ 4,703,380.35
241 ₹ 4,703,380.35 ₹ 35,275.35 ₹ 32,204.09 ₹ 4,671,176.26
242 ₹ 4,671,176.26 ₹ 35,033.82 ₹ 32,445.62 ₹ 4,638,730.63
243 ₹ 4,638,730.63 ₹ 34,790.48 ₹ 32,688.97 ₹ 4,606,041.67
244 ₹ 4,606,041.67 ₹ 34,545.31 ₹ 32,934.13 ₹ 4,573,107.53
245 ₹ 4,573,107.53 ₹ 34,298.31 ₹ 33,181.14 ₹ 4,539,926.39
246 ₹ 4,539,926.39 ₹ 34,049.45 ₹ 33,430.00 ₹ 4,506,496.39
247 ₹ 4,506,496.39 ₹ 33,798.72 ₹ 33,680.72 ₹ 4,472,815.67
248 ₹ 4,472,815.67 ₹ 33,546.12 ₹ 33,933.33 ₹ 4,438,882.34
249 ₹ 4,438,882.34 ₹ 33,291.62 ₹ 34,187.83 ₹ 4,404,694.51
250 ₹ 4,404,694.51 ₹ 33,035.21 ₹ 34,444.24 ₹ 4,370,250.27
251 ₹ 4,370,250.27 ₹ 32,776.88 ₹ 34,702.57 ₹ 4,335,547.70
252 ₹ 4,335,547.70 ₹ 32,516.61 ₹ 34,962.84 ₹ 4,300,584.86
253 ₹ 4,300,584.86 ₹ 32,254.39 ₹ 35,225.06 ₹ 4,265,359.80
254 ₹ 4,265,359.80 ₹ 31,990.20 ₹ 35,489.25 ₹ 4,229,870.56
255 ₹ 4,229,870.56 ₹ 31,724.03 ₹ 35,755.42 ₹ 4,194,115.14
256 ₹ 4,194,115.14 ₹ 31,455.86 ₹ 36,023.58 ₹ 4,158,091.55
257 ₹ 4,158,091.55 ₹ 31,185.69 ₹ 36,293.76 ₹ 4,121,797.79
258 ₹ 4,121,797.79 ₹ 30,913.48 ₹ 36,565.96 ₹ 4,085,231.83
259 ₹ 4,085,231.83 ₹ 30,639.24 ₹ 36,840.21 ₹ 4,048,391.62
260 ₹ 4,048,391.62 ₹ 30,362.94 ₹ 37,116.51 ₹ 4,011,275.11
261 ₹ 4,011,275.11 ₹ 30,084.56 ₹ 37,394.88 ₹ 3,973,880.23
262 ₹ 3,973,880.23 ₹ 29,804.10 ₹ 37,675.34 ₹ 3,936,204.89
263 ₹ 3,936,204.89 ₹ 29,521.54 ₹ 37,957.91 ₹ 3,898,246.98
264 ₹ 3,898,246.98 ₹ 29,236.85 ₹ 38,242.59 ₹ 3,860,004.38
265 ₹ 3,860,004.38 ₹ 28,950.03 ₹ 38,529.41 ₹ 3,821,474.97
266 ₹ 3,821,474.97 ₹ 28,661.06 ₹ 38,818.38 ₹ 3,782,656.58
267 ₹ 3,782,656.58 ₹ 28,369.92 ₹ 39,109.52 ₹ 3,743,547.06
268 ₹ 3,743,547.06 ₹ 28,076.60 ₹ 39,402.84 ₹ 3,704,144.22
269 ₹ 3,704,144.22 ₹ 27,781.08 ₹ 39,698.37 ₹ 3,664,445.85
270 ₹ 3,664,445.85 ₹ 27,483.34 ₹ 39,996.10 ₹ 3,624,449.75
271 ₹ 3,624,449.75 ₹ 27,183.37 ₹ 40,296.07 ₹ 3,584,153.68
272 ₹ 3,584,153.68 ₹ 26,881.15 ₹ 40,598.29 ₹ 3,543,555.38
273 ₹ 3,543,555.38 ₹ 26,576.67 ₹ 40,902.78 ₹ 3,502,652.60
274 ₹ 3,502,652.60 ₹ 26,269.89 ₹ 41,209.55 ₹ 3,461,443.05
275 ₹ 3,461,443.05 ₹ 25,960.82 ₹ 41,518.62 ₹ 3,419,924.42
276 ₹ 3,419,924.42 ₹ 25,649.43 ₹ 41,830.01 ₹ 3,378,094.41
277 ₹ 3,378,094.41 ₹ 25,335.71 ₹ 42,143.74 ₹ 3,335,950.67
278 ₹ 3,335,950.67 ₹ 25,019.63 ₹ 42,459.82 ₹ 3,293,490.86
279 ₹ 3,293,490.86 ₹ 24,701.18 ₹ 42,778.27 ₹ 3,250,712.59
280 ₹ 3,250,712.59 ₹ 24,380.34 ₹ 43,099.10 ₹ 3,207,613.49
281 ₹ 3,207,613.49 ₹ 24,057.10 ₹ 43,422.35 ₹ 3,164,191.14
282 ₹ 3,164,191.14 ₹ 23,731.43 ₹ 43,748.01 ₹ 3,120,443.13
283 ₹ 3,120,443.13 ₹ 23,403.32 ₹ 44,076.12 ₹ 3,076,367.01
284 ₹ 3,076,367.01 ₹ 23,072.75 ₹ 44,406.69 ₹ 3,031,960.31
285 ₹ 3,031,960.31 ₹ 22,739.70 ₹ 44,739.74 ₹ 2,987,220.57
286 ₹ 2,987,220.57 ₹ 22,404.15 ₹ 45,075.29 ₹ 2,942,145.28
287 ₹ 2,942,145.28 ₹ 22,066.09 ₹ 45,413.36 ₹ 2,896,731.92
288 ₹ 2,896,731.92 ₹ 21,725.49 ₹ 45,753.96 ₹ 2,850,977.96
289 ₹ 2,850,977.96 ₹ 21,382.33 ₹ 46,097.11 ₹ 2,804,880.85
290 ₹ 2,804,880.85 ₹ 21,036.61 ₹ 46,442.84 ₹ 2,758,438.01
291 ₹ 2,758,438.01 ₹ 20,688.29 ₹ 46,791.16 ₹ 2,711,646.85
292 ₹ 2,711,646.85 ₹ 20,337.35 ₹ 47,142.10 ₹ 2,664,504.75
293 ₹ 2,664,504.75 ₹ 19,983.79 ₹ 47,495.66 ₹ 2,617,009.09
294 ₹ 2,617,009.09 ₹ 19,627.57 ₹ 47,851.88 ₹ 2,569,157.21
295 ₹ 2,569,157.21 ₹ 19,268.68 ₹ 48,210.77 ₹ 2,520,946.44
296 ₹ 2,520,946.44 ₹ 18,907.10 ₹ 48,572.35 ₹ 2,472,374.10
297 ₹ 2,472,374.10 ₹ 18,542.81 ₹ 48,936.64 ₹ 2,423,437.46
298 ₹ 2,423,437.46 ₹ 18,175.78 ₹ 49,303.67 ₹ 2,374,133.79
299 ₹ 2,374,133.79 ₹ 17,806.00 ₹ 49,673.44 ₹ 2,324,460.35
300 ₹ 2,324,460.35 ₹ 17,433.45 ₹ 50,045.99 ₹ 2,274,414.35
301 ₹ 2,274,414.35 ₹ 17,058.11 ₹ 50,421.34 ₹ 2,223,993.01
302 ₹ 2,223,993.01 ₹ 16,679.95 ₹ 50,799.50 ₹ 2,173,193.51
303 ₹ 2,173,193.51 ₹ 16,298.95 ₹ 51,180.50 ₹ 2,122,013.02
304 ₹ 2,122,013.02 ₹ 15,915.10 ₹ 51,564.35 ₹ 2,070,448.67
305 ₹ 2,070,448.67 ₹ 15,528.37 ₹ 51,951.08 ₹ 2,018,497.59
306 ₹ 2,018,497.59 ₹ 15,138.73 ₹ 52,340.71 ₹ 1,966,156.87
307 ₹ 1,966,156.87 ₹ 14,746.18 ₹ 52,733.27 ₹ 1,913,423.60
308 ₹ 1,913,423.60 ₹ 14,350.68 ₹ 53,128.77 ₹ 1,860,294.83
309 ₹ 1,860,294.83 ₹ 13,952.21 ₹ 53,527.24 ₹ 1,806,767.60
310 ₹ 1,806,767.60 ₹ 13,550.76 ₹ 53,928.69 ₹ 1,752,838.91
311 ₹ 1,752,838.91 ₹ 13,146.29 ₹ 54,333.15 ₹ 1,698,505.75
312 ₹ 1,698,505.75 ₹ 12,738.79 ₹ 54,740.65 ₹ 1,643,765.10
313 ₹ 1,643,765.10 ₹ 12,328.24 ₹ 55,151.21 ₹ 1,588,613.89
314 ₹ 1,588,613.89 ₹ 11,914.60 ₹ 55,564.84 ₹ 1,533,049.05
315 ₹ 1,533,049.05 ₹ 11,497.87 ₹ 55,981.58 ₹ 1,477,067.47
316 ₹ 1,477,067.47 ₹ 11,078.01 ₹ 56,401.44 ₹ 1,420,666.03
317 ₹ 1,420,666.03 ₹ 10,655.00 ₹ 56,824.45 ₹ 1,363,841.58
318 ₹ 1,363,841.58 ₹ 10,228.81 ₹ 57,250.63 ₹ 1,306,590.94
319 ₹ 1,306,590.94 ₹ 9,799.43 ₹ 57,680.01 ₹ 1,248,910.93
320 ₹ 1,248,910.93 ₹ 9,366.83 ₹ 58,112.61 ₹ 1,190,798.31
321 ₹ 1,190,798.31 ₹ 8,930.99 ₹ 58,548.46 ₹ 1,132,249.85
322 ₹ 1,132,249.85 ₹ 8,491.87 ₹ 58,987.57 ₹ 1,073,262.28
323 ₹ 1,073,262.28 ₹ 8,049.47 ₹ 59,429.98 ₹ 1,013,832.30
324 ₹ 1,013,832.30 ₹ 7,603.74 ₹ 59,875.70 ₹ 953,956.60
325 ₹ 953,956.60 ₹ 7,154.67 ₹ 60,324.77 ₹ 893,631.83
326 ₹ 893,631.83 ₹ 6,702.24 ₹ 60,777.21 ₹ 832,854.62
327 ₹ 832,854.62 ₹ 6,246.41 ₹ 61,233.04 ₹ 771,621.58
328 ₹ 771,621.58 ₹ 5,787.16 ₹ 61,692.28 ₹ 709,929.30
329 ₹ 709,929.30 ₹ 5,324.47 ₹ 62,154.98 ₹ 647,774.32
330 ₹ 647,774.32 ₹ 4,858.31 ₹ 62,621.14 ₹ 585,153.18
331 ₹ 585,153.18 ₹ 4,388.65 ₹ 63,090.80 ₹ 522,062.38
332 ₹ 522,062.38 ₹ 3,915.47 ₹ 63,563.98 ₹ 458,498.40
333 ₹ 458,498.40 ₹ 3,438.74 ₹ 64,040.71 ₹ 394,457.69
334 ₹ 394,457.69 ₹ 2,958.43 ₹ 64,521.01 ₹ 329,936.68
335 ₹ 329,936.68 ₹ 2,474.53 ₹ 65,004.92 ₹ 264,931.76
336 ₹ 264,931.76 ₹ 1,986.99 ₹ 65,492.46 ₹ 199,439.30
337 ₹ 199,439.30 ₹ 1,495.79 ₹ 65,983.65 ₹ 133,455.65
338 ₹ 133,455.65 ₹ 1,000.92 ₹ 66,478.53 ₹ 66,977.12
339 ₹ 66,977.12 ₹ 502.33 ₹ 66,977.12 ₹ -0.00
Amount ₹ 1,600.00 ₹ 1,600.00 ₹ 1,600.00
rate 4.24% 5.24% 5.99%
Time 60 72 84
Payments ₹ -73.96 ₹ -86.02 ₹ -96.57
5 year 6 year
Principal
Principal at the
Outstanding At
Time beginning of the Interest Paid Principal paid Time
the end of the
month
month

1 1600 67.84 ₹ 6.12 ₹ 1,593.88 1

2 ₹ 1,593.88 67.580393861 ₹ 6.38 ₹ 1,587.49 2
3 ₹ 1,587.49 67.309780422 ₹ 6.65 ₹ 1,580.84 3
4 ₹ 1,580.84 67.027692974 ₹ 6.94 ₹ 1,573.91 4
5 ₹ 1,573.91 66.733645017 ₹ 7.23 ₹ 1,566.68 5
6 ₹ 1,566.68 66.427129427 ₹ 7.54 ₹ 1,559.14 6
7 ₹ 1,559.14 66.107617576 ₹ 7.86 ₹ 1,551.29 7
8 ₹ 1,551.29 65.774558423 ₹ 8.19 ₹ 1,543.10 8
9 ₹ 1,543.10 65.427377561 ₹ 8.54 ₹ 1,534.56 9
10 ₹ 1,534.56 65.065476231 ₹ 8.90 ₹ 1,525.67 10
11 ₹ 1,525.67 64.688230284 ₹ 9.27 ₹ 1,516.39 11
12 ₹ 1,516.39 64.29498911 ₹ 9.67 ₹ 1,506.72 12
13 ₹ 1,506.72 63.885074509 ₹ 10.08 ₹ 1,496.65 13
14 ₹ 1,496.65 63.45777953 ₹ 10.51 ₹ 1,486.14 14
15 ₹ 1,486.14 63.012367243 ₹ 10.95 ₹ 1,475.19 15
16 ₹ 1,475.19 62.548069476 ₹ 11.41 ₹ 1,463.78 16
17 ₹ 1,463.78 62.064085483 ₹ 11.90 ₹ 1,451.88 17
18 ₹ 1,451.88 61.559580568 ₹ 12.40 ₹ 1,439.47 18
19 ₹ 1,439.47 61.033684646 ₹ 12.93 ₹ 1,426.54 19
20 ₹ 1,426.54 60.485490736 ₹ 13.48 ₹ 1,413.07 20
21 ₹ 1,413.07 59.914053405 ₹ 14.05 ₹ 1,399.02 21
22 ₹ 1,399.02 59.31838713 ₹ 14.64 ₹ 1,384.37 22
23 ₹ 1,384.37 58.697464606 ₹ 15.27 ₹ 1,369.11 23
24 ₹ 1,369.11 58.050214967 ₹ 15.91 ₹ 1,353.20 24
25 ₹ 1,353.20 57.375521943 ₹ 16.59 ₹ 1,336.61 25
26 ₹ 1,336.61 56.672221934 ₹ 17.29 ₹ 1,319.32 26
27 ₹ 1,319.32 55.939102006 ₹ 18.02 ₹ 1,301.29 27
28 ₹ 1,301.29 55.174897792 ₹ 18.79 ₹ 1,282.51 28
29 ₹ 1,282.51 54.37829132 ₹ 19.58 ₹ 1,262.92 29
30 ₹ 1,262.92 53.547908733 ₹ 20.41 ₹ 1,242.51 30
31 ₹ 1,242.51 52.682317924 ₹ 21.28 ₹ 1,221.23 31
32 ₹ 1,221.23 51.780026066 ₹ 22.18 ₹ 1,199.04 32
33 ₹ 1,199.04 50.839477032 ₹ 23.12 ₹ 1,175.92 33
34 ₹ 1,175.92 49.85904872 ₹ 24.10 ₹ 1,151.82 34
35 ₹ 1,151.82 48.837050247 ₹ 25.13 ₹ 1,126.69 35
36 ₹ 1,126.69 47.771719038 ₹ 26.19 ₹ 1,100.50 36
37 ₹ 1,100.50 46.661217787 ₹ 27.30 ₹ 1,073.20 37
38 ₹ 1,073.20 45.503631283 ₹ 28.46 ₹ 1,044.74 38
39 ₹ 1,044.74 44.29696311 ₹ 29.67 ₹ 1,015.07 39
40 ₹ 1,015.07 43.039132207 ₹ 30.92 ₹ 984.15 40
41 ₹ 984.15 41.727969274 ₹ 32.23 ₹ 951.92 41
42 ₹ 951.92 40.361213033 ₹ 33.60 ₹ 918.31 42
43 ₹ 918.31 38.936506327 ₹ 35.03 ₹ 883.29 43
44 ₹ 883.29 37.451392056 ₹ 36.51 ₹ 846.78 44
45 ₹ 846.78 35.903308941 ₹ 38.06 ₹ 808.72 45
46 ₹ 808.72 34.289587101 ₹ 39.67 ₹ 769.04 46
47 ₹ 769.04 32.607443456 ₹ 41.36 ₹ 727.69 47
48 ₹ 727.69 30.853976919 ₹ 43.11 ₹ 684.58 48
49 ₹ 684.58 29.026163402 ₹ 44.94 ₹ 639.64 49
50 ₹ 639.64 27.120850592 ₹ 46.84 ₹ 592.80 50
51 ₹ 592.80 25.134752518 ₹ 48.83 ₹ 543.97 51
52 ₹ 543.97 23.064443886 ₹ 50.90 ₹ 493.07 52
53 ₹ 493.07 20.906354168 ₹ 53.06 ₹ 440.02 53
54 ₹ 440.02 18.656761446 ₹ 55.31 ₹ 384.71 54
55 ₹ 384.71 16.311785993 ₹ 57.65 ₹ 327.06 55
56 ₹ 327.06 13.86738358 ₹ 60.10 ₹ 266.97 56
57 ₹ 266.97 11.319338506 ₹ 62.64 ₹ 204.32 57
58 ₹ 204.32 8.6632563195 ₹ 65.30 ₹ 139.02 58
59 ₹ 139.02 5.8945562487 ₹ 68.07 ₹ 70.95 59
60 ₹ 70.95 3.008463295 ₹ 70.95 ₹ 0.00 60
2837.7671774 ₹ -2,763.80 61
62
we choose the 5 year plan 63
64
65
66
67
68
69
70
71
72
 7 year
Principal
Principal at the Principal at the
Outstanding At
beginning of Interest Paid Principal paid Time beginning of the
the end of the
the month month
month

1600 83.84 ₹ 2.18 ₹ 1,597.82 1 1600

₹ 1,597.82 83.72600456 ₹ 2.29 ₹ 1,595.54 2 ₹ 1,599.27
₹ 1,595.54 83.60603575 ₹ 2.41 ₹ 1,593.13 3 ₹ 1,598.50
₹ 1,593.13 83.47978058 ₹ 2.54 ₹ 1,590.59 4 ₹ 1,597.68
₹ 1,590.59 83.34690964 ₹ 2.67 ₹ 1,587.92 5 ₹ 1,596.81
₹ 1,587.92 83.20707626 ₹ 2.81 ₹ 1,585.11 6 ₹ 1,595.89
₹ 1,585.11 83.05991561 ₹ 2.96 ₹ 1,582.16 7 ₹ 1,594.92
₹ 1,582.16 82.90504375 ₹ 3.11 ₹ 1,579.05 8 ₹ 1,593.88
₹ 1,579.05 82.74205659 ₹ 3.27 ₹ 1,575.77 9 ₹ 1,592.79
₹ 1,575.77 82.57052892 ₹ 3.44 ₹ 1,572.33 10 ₹ 1,591.63
₹ 1,572.33 82.39001319 ₹ 3.63 ₹ 1,568.70 11 ₹ 1,590.40
₹ 1,568.70 82.20003843 ₹ 3.82 ₹ 1,564.89 12 ₹ 1,589.09
₹ 1,564.89 82.000109 ₹ 4.02 ₹ 1,560.87 13 ₹ 1,587.71
₹ 1,560.87 81.78970327 ₹ 4.23 ₹ 1,556.65 14 ₹ 1,586.25
₹ 1,556.65 81.56827228 ₹ 4.45 ₹ 1,552.20 15 ₹ 1,584.70
₹ 1,552.20 81.3352383 ₹ 4.68 ₹ 1,547.52 16 ₹ 1,583.05
₹ 1,547.52 81.08999334 ₹ 4.93 ₹ 1,542.59 17 ₹ 1,581.31
₹ 1,542.59 80.83189755 ₹ 5.18 ₹ 1,537.41 18 ₹ 1,579.46
₹ 1,537.41 80.56027754 ₹ 5.46 ₹ 1,531.95 19 ₹ 1,577.50
₹ 1,531.95 80.27442464 ₹ 5.74 ₹ 1,526.21 20 ₹ 1,575.42
₹ 1,526.21 79.97359305 ₹ 6.04 ₹ 1,520.17 21 ₹ 1,573.22
₹ 1,520.17 79.65699788 ₹ 6.36 ₹ 1,513.81 22 ₹ 1,570.89
₹ 1,513.81 79.32381312 ₹ 6.69 ₹ 1,507.12 23 ₹ 1,568.42
₹ 1,507.12 78.97316949 ₹ 7.04 ₹ 1,500.08 24 ₹ 1,565.79
₹ 1,500.08 78.60415212 ₹ 7.41 ₹ 1,492.67 25 ₹ 1,563.02
₹ 1,492.67 78.21579825 ₹ 7.80 ₹ 1,484.87 26 ₹ 1,560.07
₹ 1,484.87 77.80709463 ₹ 8.21 ₹ 1,476.66 27 ₹ 1,556.95
₹ 1,476.66 77.37697495 ₹ 8.64 ₹ 1,468.02 28 ₹ 1,553.65
₹ 1,468.02 76.92431699 ₹ 9.09 ₹ 1,458.93 29 ₹ 1,550.14
₹ 1,458.93 76.44793976 ₹ 9.57 ₹ 1,449.36 30 ₹ 1,546.42
₹ 1,449.36 75.94660036 ₹ 10.07 ₹ 1,439.29 31 ₹ 1,542.49
₹ 1,439.29 75.41899077 ₹ 10.60 ₹ 1,428.70 32 ₹ 1,538.31
₹ 1,428.70 74.86373444 ₹ 11.15 ₹ 1,417.55 33 ₹ 1,533.89
₹ 1,417.55 74.27938269 ₹ 11.74 ₹ 1,405.81 34 ₹ 1,529.20
₹ 1,405.81 73.66441089 ₹ 12.35 ₹ 1,393.46 35 ₹ 1,524.23
₹ 1,393.46 73.01721458 ₹ 13.00 ₹ 1,380.46 36 ₹ 1,518.96
₹ 1,380.46 72.33610518 ₹ 13.68 ₹ 1,366.78 37 ₹ 1,513.38
₹ 1,366.78 71.61930565 ₹ 14.40 ₹ 1,352.38 38 ₹ 1,507.46
₹ 1,352.38 70.86494582 ₹ 15.15 ₹ 1,337.23 39 ₹ 1,501.19
₹ 1,337.23 70.07105754 ₹ 15.94 ₹ 1,321.29 40 ₹ 1,494.54
₹ 1,321.29 69.23556951 ₹ 16.78 ₹ 1,304.51 41 ₹ 1,487.50
₹ 1,304.51 68.35630191 ₹ 17.66 ₹ 1,286.85 42 ₹ 1,480.03
₹ 1,286.85 67.43096068 ₹ 18.58 ₹ 1,268.27 43 ₹ 1,472.12
₹ 1,268.27 66.45713158 ₹ 19.56 ₹ 1,248.71 44 ₹ 1,463.73
₹ 1,248.71 65.43227383 ₹ 20.58 ₹ 1,228.12 45 ₹ 1,454.84
₹ 1,228.12 64.35371353 ₹ 21.66 ₹ 1,206.46 46 ₹ 1,445.41
₹ 1,206.46 63.21863668 ₹ 22.80 ₹ 1,183.67 47 ₹ 1,435.42
₹ 1,183.67 62.0240818 ₹ 23.99 ₹ 1,159.67 48 ₹ 1,424.84
₹ 1,159.67 60.76693224 ₹ 25.25 ₹ 1,134.43 49 ₹ 1,413.61
₹ 1,134.43 59.44390804 ₹ 26.57 ₹ 1,107.85 50 ₹ 1,401.72
₹ 1,107.85 58.05155738 ₹ 27.96 ₹ 1,079.89 51 ₹ 1,389.12
₹ 1,079.89 56.58624754 ₹ 29.43 ₹ 1,050.46 52 ₹ 1,375.75
₹ 1,050.46 55.04415547 ₹ 30.97 ₹ 1,019.49 53 ₹ 1,361.59
₹ 1,019.49 53.42125777 ₹ 32.59 ₹ 986.90 54 ₹ 1,346.58
₹ 986.90 51.71332024 ₹ 34.30 ₹ 952.59 55 ₹ 1,330.68
₹ 952.59 49.91588677 ₹ 36.10 ₹ 916.49 56 ₹ 1,313.81
₹ 916.49 48.0242678 ₹ 37.99 ₹ 878.50 57 ₹ 1,295.94
₹ 878.50 46.03352798 ₹ 39.98 ₹ 838.52 58 ₹ 1,277.00
₹ 838.52 43.93847341 ₹ 42.08 ₹ 796.44 59 ₹ 1,256.93
₹ 796.44 41.73363797 ₹ 44.28 ₹ 752.16 60 ₹ 1,235.65
₹ 752.16 39.41326915 ₹ 46.60 ₹ 705.56 61 ₹ 1,213.09
₹ 705.56 36.97131301 ₹ 49.04 ₹ 656.52 62 ₹ 1,189.19
₹ 656.52 34.40139837 ₹ 51.61 ₹ 604.90 63 ₹ 1,163.85
₹ 604.90 31.6968202 ₹ 54.32 ₹ 550.58 64 ₹ 1,137.00
₹ 550.58 28.85052214 ₹ 57.16 ₹ 493.42 65 ₹ 1,108.54
₹ 493.42 25.85507805 ₹ 60.16 ₹ 433.26 66 ₹ 1,078.37
₹ 433.26 22.7026727 ₹ 63.31 ₹ 369.94 67 ₹ 1,046.39
₹ 369.94 19.3850813 ₹ 66.63 ₹ 303.31 68 ₹ 1,012.50
₹ 303.31 15.89364812 ₹ 70.12 ₹ 233.19 69 ₹ 976.58
₹ 233.19 12.21926384 ₹ 73.80 ₹ 159.40 70 ₹ 938.51
₹ 159.40 8.352341819 ₹ 77.66 ₹ 81.73 71 ₹ 898.16
₹ 81.73 4.282793086 ₹ 81.73 ₹ 0.00 72 ₹ 855.39
4593.114961 -4507.0994757 73 ₹ 810.06
74 ₹ 762.02
75 ₹ 711.09
76 ₹ 657.12
77 ₹ 599.91
78 ₹ 539.28
79 ₹ 475.01
80 ₹ 406.89
81 ₹ 334.70
82 ₹ 258.18
83 ₹ 177.07
84 ₹ 91.11
 Amount ₹ 4,000.00
rate 34%
Time 18
Payments ₹ -1,367.05

Principal Principal at the

Interest Paid Principal paid Outstanding At the Time beginning of the Interest Paid
end of the month month

95.84 ₹ 0.73 ₹ 1,599.27 1 ₹ 4,000.00 ₹ 1,360.00

95.7963471558 ₹ 0.77 ₹ 1,598.50 2 ₹ 3,992.95 ₹ 1,357.60
95.7500795063 ₹ 0.82 ₹ 1,597.68 3 ₹ 3,983.51 ₹ 1,354.39
95.7010404245 ₹ 0.87 ₹ 1,596.81 4 ₹ 3,970.86 ₹ 1,350.09
95.6490639017 ₹ 0.92 ₹ 1,595.89 5 ₹ 3,953.91 ₹ 1,344.33
95.5939739853 ₹ 0.97 ₹ 1,594.92 6 ₹ 3,931.20 ₹ 1,336.61
95.5355841828 ₹ 1.03 ₹ 1,593.88 7 ₹ 3,900.76 ₹ 1,326.26
95.4736968312 ₹ 1.10 ₹ 1,592.79 8 ₹ 3,859.97 ₹ 1,312.39
95.4081024272 ₹ 1.16 ₹ 1,591.63 9 ₹ 3,805.32 ₹ 1,293.81
95.3385789184 ₹ 1.23 ₹ 1,590.40 10 ₹ 3,732.08 ₹ 1,268.91
95.2648909514 ₹ 1.30 ₹ 1,589.09 11 ₹ 3,633.94 ₹ 1,235.54
95.1867890752 ₹ 1.38 ₹ 1,587.71 12 ₹ 3,502.43 ₹ 1,190.83
95.1040088966 ₹ 1.46 ₹ 1,586.25 13 ₹ 3,326.22 ₹ 1,130.91
95.0162701853 ₹ 1.55 ₹ 1,584.70 14 ₹ 3,090.09 ₹ 1,050.63
94.9232759252 ₹ 1.65 ₹ 1,583.05 15 ₹ 2,773.67 ₹ 943.05
94.824711309 ₹ 1.74 ₹ 1,581.31 16 ₹ 2,349.67 ₹ 798.89
94.7202426722 ₹ 1.85 ₹ 1,579.46 17 ₹ 1,781.51 ₹ 605.71
94.6095163641 ₹ 1.96 ₹ 1,577.50 18 ₹ 1,020.18 ₹ 346.86
94.4921575501 ₹ 2.08 ₹ 1,575.42 ₹ 20,606.81
94.3677689432 ₹ 2.20 ₹ 1,573.22
94.2359294587 ₹ 2.33 ₹ 1,570.89
94.096192789 ₹ 2.47 ₹ 1,568.42
93.9480858929 ₹ 2.62 ₹ 1,565.79
93.7911073937 ₹ 2.78 ₹ 1,563.02
93.6247258824 ₹ 2.94 ₹ 1,560.07
93.4483781186 ₹ 3.12 ₹ 1,556.95
93.2614671237 ₹ 3.31 ₹ 1,553.65
93.0633601602 ₹ 3.51 ₹ 1,550.14
92.8533865896 ₹ 3.72 ₹ 1,546.42
92.6308356022 ₹ 3.94 ₹ 1,542.49
92.3949538106 ₹ 4.17 ₹ 1,538.31
92.1449426996 ₹ 4.42 ₹ 1,533.89
91.8799559231 ₹ 4.69 ₹ 1,529.20
91.5990964388 ₹ 4.97 ₹ 1,524.23
91.3014134713 ₹ 5.27 ₹ 1,518.96
90.985899294 ₹ 5.58 ₹ 1,513.38
90.6514858175 ₹ 5.92 ₹ 1,507.46
90.2970409738 ₹ 6.27 ₹ 1,501.19
89.9213648839 ₹ 6.65 ₹ 1,494.54
89.5231857963 ₹ 7.05 ₹ 1,487.50
89.1011557813 ₹ 7.47 ₹ 1,480.03
88.6538461684 ₹ 7.91 ₹ 1,472.12
88.1797427097 ₹ 8.39 ₹ 1,463.73
87.6772404539 ₹ 8.89 ₹ 1,454.84
87.1446383129 ₹ 9.42 ₹ 1,445.41
86.5801333036 ₹ 9.99 ₹ 1,435.42
85.9818144443 ₹ 10.59 ₹ 1,424.84
85.3476562853 ₹ 11.22 ₹ 1,413.61
84.6755120526 ₹ 11.89 ₹ 1,401.72
83.9631063804 ₹ 12.61 ₹ 1,389.12
83.2080276084 ₹ 13.36 ₹ 1,375.75
82.407719618 ₹ 14.16 ₹ 1,361.59
81.5594731789 ₹ 15.01 ₹ 1,346.58
80.6604167781 ₹ 15.91 ₹ 1,330.68
79.707506899 ₹ 16.86 ₹ 1,313.81
78.697517718 ₹ 17.87 ₹ 1,295.94
77.6270301851 ₹ 18.94 ₹ 1,277.00
76.492420449 ₹ 20.08 ₹ 1,256.93
75.2898475898 ₹ 21.28 ₹ 1,235.65
74.0152406162 ₹ 22.55 ₹ 1,213.09
72.6642846849 ₹ 23.90 ₹ 1,189.19
71.2324064934 ₹ 25.34 ₹ 1,163.85
69.7147587981 ₹ 26.85 ₹ 1,137.00
68.1062040059 ₹ 28.46 ₹ 1,108.54
66.4012967817 ₹ 30.17 ₹ 1,078.37
64.5942656148 ₹ 31.97 ₹ 1,046.39
62.6789932809 ₹ 33.89 ₹ 1,012.50
60.6489961342 ₹ 35.92 ₹ 976.58
58.4974021585 ₹ 38.07 ₹ 938.51
56.2169277036 ₹ 40.35 ₹ 898.16
53.7998528288 ₹ 42.77 ₹ 855.39
51.2379951691 ₹ 45.33 ₹ 810.06
48.5226822355 ₹ 48.05 ₹ 762.02
45.6447220573 ₹ 50.92 ₹ 711.09
42.5943720643 ₹ 53.97 ₹ 657.12
39.3613061068 ₹ 57.21 ₹ 599.91
35.9345794984 ₹ 60.63 ₹ 539.28
32.3025919662 ₹ 64.27 ₹ 475.01
28.4530483807 ₹ 68.12 ₹ 406.89
24.3729171346 ₹ 72.20 ₹ 334.70
20.0483860267 ₹ 76.52 ₹ 258.18
15.4648155056 ₹ 81.10 ₹ 177.07
10.6066891102 ₹ 85.96 ₹ 91.11
5.45756094366 ₹ 91.11 ₹ -0.00
6511.77600854 -6415.20725
 Principal
Outstanding At
Principal paid
the end of the
month

₹ 7.05 ₹ 3,992.95
₹ 9.44 ₹ 3,983.51
₹ 12.65 ₹ 3,970.86
₹ 16.95 ₹ 3,953.91
₹ 22.72 ₹ 3,931.20
₹ 30.44 ₹ 3,900.76
₹ 40.79 ₹ 3,859.97
₹ 54.66 ₹ 3,805.32
₹ 73.24 ₹ 3,732.08
₹ 98.14 ₹ 3,633.94
₹ 131.51 ₹ 3,502.43
₹ 176.22 ₹ 3,326.22
₹ 236.13 ₹ 3,090.09
₹ 316.42 ₹ 2,773.67
₹ 424.00 ₹ 2,349.67
₹ 568.16 ₹ 1,781.51
₹ 761.33 ₹ 1,020.18
₹ 1,020.18 ₹ 0.00
₹ -19,239.77