Year Principal Interest Interest Amount Principal Total Payment Carry Forward

1 690,000 9.9 68310 141294 209604 548,706

2 548,706 9.9 54321.894 155282.106 209604 393,424
3 393,424 9.9 38948.965506 170655.03449 209604 222,769
4 222,769 9.9 22054.117091094 187549.88291 209604 35,219
838416 148,416

Year Principal Interest Interest Amount Principal Total Payment Carry Forward
1 690,000 9.9 68310 56898 125208 633,102
2 633,102 9.9 62677.098 62530.902 125208 570,571
3 570,571 9.9 56486.538702 68721.461298 125208 501,850
4 501,850 9.9 49683.114033498 75524.885967 125208 426,325
5 426,325 9.9 42206.150322814 83001.849677 125208 343,323
6 343,323 9.9 33988.967204773 91219.032795 125208 252,104
7 252,104 9.9 24958.282958046 100249.71704 125208 151,854
8 151,854 9.9 15033.560970892 151854.15122 166,888 0
1043343.71219 353,344

Year Principal Interest Interest Amount Principal Total Payment Carry Forward
1 690,000 9.9 68310 111,690 180000 578,310
2 578,310 9.9 57252.69 122,747 180000 455,563
3 455,563 9.9 45100.70631 134,899 180000 320,663
4 320,663 9.9 31745.67623469 148,254 180000 172,409
5 172,409 9.9 17068.498181924 162,932 180000 9,478
900000 210,000

Year Principal Interest Interest Amount Principal Total Payment Carry Forward
1 690,000 9.9 68310 75,690 144000 614,310
2 614,310 9.9 60816.69 83,183 144000 531,127
3 531,127 9.9 52581.54231 91,418 144000 439,708
4 439,708 9.9 43531.11499869 100,469 144000 339,239
5 339,239 9.9 33584.69538356 110,415 144000 228,824
6 228,824 9.9 22653.580226533 121,346 144000 107,478
107,478 9.9 10640.28466896 -10,640 0 118,118

Year Principal Interest Interest Amount Principal Total Payment Carry Forward
1 690,000 8.4 57,960 116,681 174,641 573,319
2 573,319 8.4 48,159 126,482 174,641 446,837
3 446,837 8.4 37,534 137,106 174,641 309,731
4 309,731 8.4 26,017 148,623 174,641 161,108
5 161,108 8.4 13,533 161,108 174,641 (0)
873,204 183,204

Year Principal Interest Interest Amount Principal Total Payment Carry Forward
1 690,000 8.4 57,960 63,939 121899 626,061
 2 626,061 8.4 52,589 69,310 121899 556,751
3 556,751 8.4 46,767 75,132 121899 481,619
4 481,619 8.4 40,456 81,443 121899 400,176
5 400,176 8.4 33,615 88,284 121899 311,892
6 311,892 8.4 26,199 95,700 121899 216,192
7 216,192 8.4 18,160 103,739 121899 112,453
8 112,453 8.4 9,446 112,453 121,899 0
975192 285,192

Year Principal Interest Interest Amount Principal Total Payment Carry Forward
1 690,000 9.9 68310 51690 120000 638,310
2 638,310 9.9 63192.69 56807.31 120000 581,503
3 581,503 9.9 57568.76631 62431.23369 120000 519,071
4 519,071 9.9 51388.07417469 68611.925825 120000 450,460
5 450,460 9.9 44595.493517984 75404.506482 120000 375,055
6 375,055 9.9 37130.447376265 82869.552624 120000 292,185
7 292,185 9.9 28926.361666515 91073.638333 120000 201,112
8 201,112 9.9 19910.0714715 100089.92853 120000 101,022
9 101,022 9.9 10001.168547179 91020.831453 101022
1061022 371,022

Year Principal Interest Interest Amount Principal Total Payment Carry Forward
1 750 10.0% 75.0 13.1 88 737
2 737 10.0% 73.7 14.4 88 723
3 723 10.0% 72.3 15.8 88 707
4 707 10.0% 70.7 17.4 88 689
5 689 10.0% 68.9 19.2 88 670
6 670 10.0% 67.0 21.1 88 649
7 649 10.0% 64.9 23.2 88 626
8 626 10.0% 62.6 25.5 88 600
9 600 10.0% 60.0 28.1 88 572
10 572 10.0% 57.2 30.9 88 541
11 541 10.0% 54.1 34.0 88 507
12 507 10.0% 50.7 37.4 88 470
13 470 10.0% 47.0 41.1 88 429
14 429 10.0% 42.9 45.2 88 384
15 384 10.0% 38.4 49.7 88 334
16 334 10.0% 33.4 54.7 88 279
17 279 10.0% 27.9 60.2 88 219
18 219 10.0% 21.9 66.2 88 153
19 153 10.0% 15.3 72.8 88 80
20 80 10.0% 8.0 80.1 88 (0)
21 (0) 0.0% - - - (0)
22 (0) 0.0% - - - (0)
23 (0) 0.0% - - - (0)

28.125
-13.09472 28.125
15.030281420591
 5692.5 4307.5 10000
5223.092 4776.909 10000
4707.212 5292.788 10000
4140.26 5859.74 10000
3517.179 6482.821 10000
2832.414 7167.586 10000
2079.857 7920.143 10000
1252.797 8747.203 10000
299806.8 31313.13 263030.3

5692.5 4307.5 10000

4771.058 5228.943 10000
3758.392 6241.608 10000
2645.473 7354.527 10000
1422.375 8577.625 10000

M Interest Principal
5692.5 4307.5 10000
5068.058 4931.943 10000
4381.795 5618.205 10000
3627.593 6372.407 10000
2798.725 7201.275 10000
1887.798 8112.202 10000
886.6904 9113.31 10000

M Interest Principal
4830 5170 10000
4013.235 5986.765 10000
3127.862 6872.138 10000
2168.117 7831.883 10000
1127.754 8872.246 10000

M Interest Principal M Payment

4830 5328.25 10158.25 (₹121,899.01)
 4382.427 5775.823 10158.25
3897.258 6260.992 10158.25
3371.335 6786.915 10158.25
2801.234 7357.016 10158.25
2183.244 7975.006 10158.25
1513.344 8644.906 10158.25
787.1716 9371.078 10158.25

M Interest Principal
5692.5 4307.5 10000 683151.515151515 9.80173913043478
5266.058 4733.943 10000
4797.397 5202.603 10000
4282.34 5717.66 10000
3716.291 6283.709 10000
3094.204 6905.796 10000
2410.53 7589.47 10000
1659.173 8340.827 10000
833.4307 9166.569 10000

LOAN AMOUNT 750

INTEREST RATE 10.0%
YEARS 20
INSTALLMENTS 1

PAYMENTS ₹88.09