Home Loan EMI Calculator

(www.basunivesh.com)
Instructions -
# Fill the data only in light green cells.

Loan Information Balance after a specified year

Loan Amount ₹ 10,000,000 Balance after (Yrs) 5
Interest Rate 8.50% Date 11/12/2027
Term Length (in Years) 25 Interest Paid ₹ 3,315,728
First Payment Date 12/12/2022 Principal Paid ₹ 4,815,635
Compound Period Monthly Outstanding Balance ₹ 5,184,365
Payment Frequency Monthly [42]

Monthly Payment ₹ 80,523 Totals Assuming Prepayment

Years Until Paid Off 8.75
Prepayment Number of Payments 105
Start at Prepayment No 1 Last Payment Date 8/12/2031
Prepayment Amount ₹ 55,000 Total Payments ₹ 14,199,516
Prepayment Interval 1 Total Interest ₹ 4,199,516
Additional Annual Prepayment₹ -
Total Prepayments ₹ 5,744,631 Totals Assuming No Prepayment
Interest Saved ₹ 9,957,295 Total Payments ₹ 24,156,811
Total Interest ₹ 14,156,811
Periods Per Year 12
Loan Tenure 25
Periods Per Year 12

Payment Schedule (With Prepayments) Regular Payment Schedule (Without Prepayments)

Additional
Payment Interest Payment Extra Payment
No. Year Interest Due Principal Paid Balance No. Date Rate Interest Payment Principal Balance
Date Rate Due Payments (Irregular
Payment)
0 ₹ 10,000,000 ₹ 10,000,000
1 12/12/2022 8.50% ₹ 70,833 ₹ 80,523 ₹ 55,000 ₹ 64,689 ₹ 9,935,311 1 12/12/2022 8.50% ₹ 70,833 ₹ 80,523 ₹ 9,689 ₹ 9,990,311
2 1/12/2023 8.50% ₹ 70,375 ₹ 80,523 ₹ 55,000 ₹ 65,148 ₹ 9,870,163 2 1/12/2023 8.50% ₹ 70,765 ₹ 80,523 ₹ 9,758 ₹ 9,980,553
3 2/12/2023 8.50% ₹ 69,914 ₹ 80,523 ₹ 55,000 ₹ 65,609 ₹ 9,804,554 3 2/12/2023 8.50% ₹ 70,696 ₹ 80,523 ₹ 9,827 ₹ 9,970,725
4 3/12/2023 8.50% ₹ 69,449 ₹ 80,523 ₹ 55,000 ₹ 66,074 ₹ 9,738,480 4 3/12/2023 8.50% ₹ 70,626 ₹ 80,523 ₹ 9,897 ₹ 9,960,829
5 4/12/2023 8.50% ₹ 68,981 ₹ 80,523 ₹ 55,000 ₹ 66,542 ₹ 9,671,938 5 4/12/2023 8.50% ₹ 70,556 ₹ 80,523 ₹ 9,967 ₹ 9,950,862
6 5/12/2023 8.50% ₹ 68,510 ₹ 80,523 ₹ 55,000 ₹ 67,013 ₹ 9,604,925 6 5/12/2023 8.50% ₹ 70,485 ₹ 80,523 ₹ 10,037 ₹ 9,940,824
7 6/12/2023 8.50% ₹ 68,035 ₹ 80,523 ₹ 55,000 ₹ 67,488 ₹ 9,537,437 7 6/12/2023 8.50% ₹ 70,414 ₹ 80,523 ₹ 10,109 ₹ 9,930,716
8 7/12/2023 8.50% ₹ 67,557 ₹ 80,523 ₹ 55,000 ₹ 67,966 ₹ 9,469,472 8 7/12/2023 8.50% ₹ 70,343 ₹ 80,523 ₹ 10,180 ₹ 9,920,536
9 8/12/2023 8.50% ₹ 67,075 ₹ 80,523 ₹ 55,000 ₹ 68,447 ₹ 9,401,024 9 8/12/2023 8.50% ₹ 70,270 ₹ 80,523 ₹ 10,252 ₹ 9,910,284
10 9/12/2023 8.50% ₹ 66,591 ₹ 80,523 ₹ 55,000 ₹ 68,932 ₹ 9,332,092 10 9/12/2023 8.50% ₹ 70,198 ₹ 80,523 ₹ 10,325 ₹ 9,899,959
11 10/12/2023 8.50% ₹ 66,102 ₹ 80,523 ₹ 55,000 ₹ 69,420 ₹ 9,262,672 11 10/12/2023 8.50% ₹ 70,125 ₹ 80,523 ₹ 10,398 ₹ 9,889,561
12 11/12/2023 1 8.50% ₹ 65,611 ₹ 80,523 ₹ 55,000 ₹ 69,912 ₹ 9,192,760 12 11/12/2023 8.50% ₹ 70,051 ₹ 80,523 ₹ 10,472 ₹ 9,879,089
13 12/12/2023 8.50% ₹ 65,115 ₹ 80,523 ₹ 55,000 ₹ 70,407 ₹ 9,122,352 13 12/12/2023 8.50% ₹ 69,977 ₹ 80,523 ₹ 10,546 ₹ 9,868,543
14 1/12/2024 8.50% ₹ 64,617 ₹ 80,523 ₹ 55,000 ₹ 70,906 ₹ 9,051,446 14 1/12/2024 8.50% ₹ 69,902 ₹ 80,523 ₹ 10,621 ₹ 9,857,923
15 2/12/2024 8.50% ₹ 64,114 ₹ 80,523 ₹ 55,000 ₹ 71,408 ₹ 8,980,038 15 2/12/2024 8.50% ₹ 69,827 ₹ 80,523 ₹ 10,696 ₹ 9,847,227
16 3/12/2024 8.50% ₹ 63,609 ₹ 80,523 ₹ 55,000 ₹ 71,914 ₹ 8,908,124 16 3/12/2024 8.50% ₹ 69,751 ₹ 80,523 ₹ 10,772 ₹ 9,836,455
17 4/12/2024 8.50% ₹ 63,099 ₹ 80,523 ₹ 55,000 ₹ 72,424 ₹ 8,835,700 17 4/12/2024 8.50% ₹ 69,675 ₹ 80,523 ₹ 10,848 ₹ 9,825,608
18 5/12/2024 8.50% ₹ 62,586 ₹ 80,523 ₹ 55,000 ₹ 72,937 ₹ 8,762,764 18 5/12/2024 8.50% ₹ 69,598 ₹ 80,523 ₹ 10,925 ₹ 9,814,683
19 6/12/2024 8.50% ₹ 62,070 ₹ 80,523 ₹ 55,000 ₹ 73,453 ₹ 8,689,311 19 6/12/2024 8.50% ₹ 69,521 ₹ 80,523 ₹ 11,002 ₹ 9,803,681
20 7/12/2024 8.50% ₹ 61,549 ₹ 80,523 ₹ 55,000 ₹ 73,973 ₹ 8,615,337 20 7/12/2024 8.50% ₹ 69,443 ₹ 80,523 ₹ 11,080 ₹ 9,792,601
21 8/12/2024 8.50% ₹ 61,025 ₹ 80,523 ₹ 55,000 ₹ 74,497 ₹ 8,540,840 21 8/12/2024 8.50% ₹ 69,364 ₹ 80,523 ₹ 11,158 ₹ 9,781,442
22 9/12/2024 8.50% ₹ 60,498 ₹ 80,523 ₹ 55,000 ₹ 75,025 ₹ 8,465,815 22 9/12/2024 8.50% ₹ 69,285 ₹ 80,523 ₹ 11,237 ₹ 9,770,205
23 10/12/2024 8.50% ₹ 59,966 ₹ 80,523 ₹ 55,000 ₹ 75,557 ₹ 8,390,258 23 10/12/2024 8.50% ₹ 69,206 ₹ 80,523 ₹ 11,317 ₹ 9,758,888
24 11/12/2024 2 8.50% ₹ 59,431 ₹ 80,523 ₹ 55,000 ₹ 76,092 ₹ 8,314,167 24 11/12/2024 8.50% ₹ 69,125 ₹ 80,523 ₹ 11,397 ₹ 9,747,491
25 12/12/2024 8.50% ₹ 58,892 ₹ 80,523 ₹ 55,000 ₹ 76,631 ₹ 8,237,536 25 12/12/2024 8.50% ₹ 69,045 ₹ 80,523 ₹ 11,478 ₹ 9,736,013
26 1/12/2025 8.50% ₹ 58,349 ₹ 80,523 ₹ 55,000 ₹ 77,174 ₹ 8,160,362 26 1/12/2025 8.50% ₹ 68,963 ₹ 80,523 ₹ 11,559 ₹ 9,724,453
27 2/12/2025 8.50% ₹ 57,803 ₹ 80,523 ₹ 55,000 ₹ 77,720 ₹ 8,082,642 27 2/12/2025 8.50% ₹ 68,882 ₹ 80,523 ₹ 11,641 ₹ 9,712,812
28 3/12/2025 8.50% ₹ 57,252 ₹ 80,523 ₹ 55,000 ₹ 78,271 ₹ 8,004,372 28 3/12/2025 8.50% ₹ 68,799 ₹ 80,523 ₹ 11,724 ₹ 9,701,089
29 4/12/2025 8.50% ₹ 56,698 ₹ 80,523 ₹ 55,000 ₹ 78,825 ₹ 7,925,546 29 4/12/2025 8.50% ₹ 68,716 ₹ 80,523 ₹ 11,807 ₹ 9,689,282
30 5/12/2025 8.50% ₹ 56,139 ₹ 80,523 ₹ 55,000 ₹ 79,383 ₹ 7,846,163 30 5/12/2025 8.50% ₹ 68,632 ₹ 80,523 ₹ 11,890 ₹ 9,677,392
31 6/12/2025 8.50% ₹ 55,577 ₹ 80,523 ₹ 55,000 ₹ 79,946 ₹ 7,766,217 31 6/12/2025 8.50% ₹ 68,548 ₹ 80,523 ₹ 11,975 ₹ 9,665,417
32 7/12/2025 8.50% ₹ 55,011 ₹ 80,523 ₹ 55,000 ₹ 80,512 ₹ 7,685,705 32 7/12/2025 8.50% ₹ 68,463 ₹ 80,523 ₹ 12,059 ₹ 9,653,358
33 8/12/2025 8.50% ₹ 54,440 ₹ 80,523 ₹ 55,000 ₹ 81,082 ₹ 7,604,623 33 8/12/2025 8.50% ₹ 68,378 ₹ 80,523 ₹ 12,145 ₹ 9,641,213
34 9/12/2025 8.50% ₹ 53,866 ₹ 80,523 ₹ 55,000 ₹ 81,657 ₹ 7,522,966 34 9/12/2025 8.50% ₹ 68,292 ₹ 80,523 ₹ 12,231 ₹ 9,628,982
35 10/12/2025 8.50% ₹ 53,288 ₹ 80,523 ₹ 55,000 ₹ 82,235 ₹ 7,440,731 35 10/12/2025 8.50% ₹ 68,205 ₹ 80,523 ₹ 12,317 ₹ 9,616,665
36 11/12/2025 3 8.50% ₹ 52,705 ₹ 80,523 ₹ 55,000 ₹ 82,818 ₹ 7,357,914 36 11/12/2025 8.50% ₹ 68,118 ₹ 80,523 ₹ 12,405 ₹ 9,604,260
37 12/12/2025 8.50% ₹ 52,119 ₹ 80,523 ₹ 55,000 ₹ 83,404 ₹ 7,274,510 37 12/12/2025 8.50% ₹ 68,030 ₹ 80,523 ₹ 12,493 ₹ 9,591,768
38 1/12/2026 8.50% ₹ 51,528 ₹ 80,523 ₹ 55,000 ₹ 83,995 ₹ 7,190,515 38 1/12/2026 8.50% ₹ 67,942 ₹ 80,523 ₹ 12,581 ₹ 9,579,187
39 2/12/2026 8.50% ₹ 50,933 ₹ 80,523 ₹ 55,000 ₹ 84,590 ₹ 7,105,925 39 2/12/2026 8.50% ₹ 67,853 ₹ 80,523 ₹ 12,670 ₹ 9,566,516
40 3/12/2026 8.50% ₹ 50,334 ₹ 80,523 ₹ 55,000 ₹ 85,189 ₹ 7,020,736 40 3/12/2026 8.50% ₹ 67,763 ₹ 80,523 ₹ 12,760 ₹ 9,553,756
41 4/12/2026 8.50% ₹ 49,730 ₹ 80,523 ₹ 55,000 ₹ 85,793 ₹ 6,934,943 41 4/12/2026 8.50% ₹ 67,672 ₹ 80,523 ₹ 12,850 ₹ 9,540,906
42 5/12/2026 8.50% ₹ 49,123 ₹ 80,523 ₹ 55,000 ₹ 86,400 ₹ 6,848,543 42 5/12/2026 8.50% ₹ 67,581 ₹ 80,523 ₹ 12,941 ₹ 9,527,965
43 6/12/2026 8.50% ₹ 48,511 ₹ 80,523 ₹ 55,000 ₹ 87,012 ₹ 6,761,531 43 6/12/2026 8.50% ₹ 67,490 ₹ 80,523 ₹ 13,033 ₹ 9,514,932
44 7/12/2026 8.50% ₹ 47,894 ₹ 80,523 ₹ 55,000 ₹ 87,629 ₹ 6,673,902 44 7/12/2026 8.50% ₹ 67,397 ₹ 80,523 ₹ 13,125 ₹ 9,501,807
45 8/12/2026 8.50% ₹ 47,273 ₹ 80,523 ₹ 55,000 ₹ 88,249 ₹ 6,585,653 45 8/12/2026 8.50% ₹ 67,304 ₹ 80,523 ₹ 13,218 ₹ 9,488,588
46 9/12/2026 8.50% ₹ 46,648 ₹ 80,523 ₹ 55,000 ₹ 88,874 ₹ 6,496,779 46 9/12/2026 8.50% ₹ 67,211 ₹ 80,523 ₹ 13,312 ₹ 9,475,277
47 10/12/2026 8.50% ₹ 46,019 ₹ 80,523 ₹ 55,000 ₹ 89,504 ₹ 6,407,275 47 10/12/2026 8.50% ₹ 67,117 ₹ 80,523 ₹ 13,406 ₹ 9,461,870
48 11/12/2026 4 8.50% ₹ 45,385 ₹ 80,523 ₹ 55,000 ₹ 90,138 ₹ 6,317,137 48 11/12/2026 8.50% ₹ 67,022 ₹ 80,523 ₹ 13,501 ₹ 9,448,369
49 12/12/2026 8.50% ₹ 44,746 ₹ 80,523 ₹ 55,000 ₹ 90,776 ₹ 6,226,361 49 12/12/2026 8.50% ₹ 66,926 ₹ 80,523 ₹ 13,597 ₹ 9,434,772
50 1/12/2027 8.50% ₹ 44,103 ₹ 80,523 ₹ 55,000 ₹ 91,419 ₹ 6,134,941 50 1/12/2027 8.50% ₹ 66,830 ₹ 80,523 ₹ 13,693 ₹ 9,421,079
51 2/12/2027 8.50% ₹ 43,456 ₹ 80,523 ₹ 55,000 ₹ 92,067 ₹ 6,042,875 51 2/12/2027 8.50% ₹ 66,733 ₹ 80,523 ₹ 13,790 ₹ 9,407,289
52 3/12/2027 8.50% ₹ 42,804 ₹ 80,523 ₹ 55,000 ₹ 92,719 ₹ 5,950,156 52 3/12/2027 8.50% ₹ 66,635 ₹ 80,523 ₹ 13,888 ₹ 9,393,402
53 4/12/2027 8.50% ₹ 42,147 ₹ 80,523 ₹ 55,000 ₹ 93,376 ₹ 5,856,780 53 4/12/2027 8.50% ₹ 66,537 ₹ 80,523 ₹ 13,986 ₹ 9,379,416
54 5/12/2027 8.50% ₹ 41,486 ₹ 80,523 ₹ 55,000 ₹ 94,037 ₹ 5,762,743 54 5/12/2027 8.50% ₹ 66,438 ₹ 80,523 ₹ 14,085 ₹ 9,365,330
55 6/12/2027 8.50% ₹ 40,819 ₹ 80,523 ₹ 55,000 ₹ 94,703 ₹ 5,668,039 55 6/12/2027 8.50% ₹ 66,338 ₹ 80,523 ₹ 14,185 ₹ 9,351,145
56 7/12/2027 8.50% ₹ 40,149 ₹ 80,523 ₹ 55,000 ₹ 95,374 ₹ 5,572,665 56 7/12/2027 8.50% ₹ 66,237 ₹ 80,523 ₹ 14,285 ₹ 9,336,860
57 8/12/2027 8.50% ₹ 39,473 ₹ 80,523 ₹ 55,000 ₹ 96,050 ₹ 5,476,616 57 8/12/2027 8.50% ₹ 66,136 ₹ 80,523 ₹ 14,387 ₹ 9,322,473
58 9/12/2027 8.50% ₹ 38,793 ₹ 80,523 ₹ 55,000 ₹ 96,730 ₹ 5,379,886 58 9/12/2027 8.50% ₹ 66,034 ₹ 80,523 ₹ 14,489 ₹ 9,307,985
59 10/12/2027 8.50% ₹ 38,108 ₹ 80,523 ₹ 55,000 ₹ 97,415 ₹ 5,282,470 59 10/12/2027 8.50% ₹ 65,932 ₹ 80,523 ₹ 14,591 ₹ 9,293,394
60 11/12/2027 5 8.50% ₹ 37,418 ₹ 80,523 ₹ 55,000 ₹ 98,105 ₹ 5,184,365 60 11/12/2027 8.50% ₹ 65,828 ₹ 80,523 ₹ 14,695 ₹ 9,278,699
61 12/12/2027 8.50% ₹ 36,723 ₹ 80,523 ₹ 55,000 ₹ 98,800 ₹ 5,085,565 61 12/12/2027 8.50% ₹ 65,724 ₹ 80,523 ₹ 14,799 ₹ 9,263,901
62 1/12/2028 8.50% ₹ 36,023 ₹ 80,523 ₹ 55,000 ₹ 99,500 ₹ 4,986,065 62 1/12/2028 8.50% ₹ 65,619 ₹ 80,523 ₹ 14,903 ₹ 9,248,997
63 2/12/2028 8.50% ₹ 35,318 ₹ 80,523 ₹ 55,000 ₹ 100,205 ₹ 4,885,860 63 2/12/2028 8.50% ₹ 65,514 ₹ 80,523 ₹ 15,009 ₹ 9,233,988
64 3/12/2028 8.50% ₹ 34,608 ₹ 80,523 ₹ 55,000 ₹ 100,915 ₹ 4,784,946 64 3/12/2028 8.50% ₹ 65,407 ₹ 80,523 ₹ 15,115 ₹ 9,218,873
65 4/12/2028 8.50% ₹ 33,893 ₹ 80,523 ₹ 55,000 ₹ 101,629 ₹ 4,683,316 65 4/12/2028 8.50% ₹ 65,300 ₹ 80,523 ₹ 15,222 ₹ 9,203,651
66 5/12/2028 8.50% ₹ 33,173 ₹ 80,523 ₹ 55,000 ₹ 102,349 ₹ 4,580,967 66 5/12/2028 8.50% ₹ 65,193 ₹ 80,523 ₹ 15,330 ₹ 9,188,320
67 6/12/2028 8.50% ₹ 32,449 ₹ 80,523 ₹ 55,000 ₹ 103,074 ₹ 4,477,893 67 6/12/2028 8.50% ₹ 65,084 ₹ 80,523 ₹ 15,439 ₹ 9,172,882
68 7/12/2028 8.50% ₹ 31,718 ₹ 80,523 ₹ 55,000 ₹ 103,804 ₹ 4,374,089 68 7/12/2028 8.50% ₹ 64,975 ₹ 80,523 ₹ 15,548 ₹ 9,157,333
69 8/12/2028 8.50% ₹ 30,983 ₹ 80,523 ₹ 55,000 ₹ 104,540 ₹ 4,269,549 69 8/12/2028 8.50% ₹ 64,864 ₹ 80,523 ₹ 15,658 ₹ 9,141,675
70 9/12/2028 8.50% ₹ 30,243 ₹ 80,523 ₹ 55,000 ₹ 105,280 ₹ 4,164,269 70 9/12/2028 8.50% ₹ 64,754 ₹ 80,523 ₹ 15,769 ₹ 9,125,906
71 10/12/2028 8.50% ₹ 29,497 ₹ 80,523 ₹ 55,000 ₹ 106,026 ₹ 4,058,243 71 10/12/2028 8.50% ₹ 64,642 ₹ 80,523 ₹ 15,881 ₹ 9,110,025
72 11/12/2028 6 8.50% ₹ 28,746 ₹ 80,523 ₹ 55,000 ₹ 106,777 ₹ 3,951,466 72 11/12/2028 8.50% ₹ 64,529 ₹ 80,523 ₹ 15,993 ₹ 9,094,032
73 12/12/2028 8.50% ₹ 27,990 ₹ 80,523 ₹ 55,000 ₹ 107,533 ₹ 3,843,933 73 12/12/2028 8.50% ₹ 64,416 ₹ 80,523 ₹ 16,107 ₹ 9,077,925
74 1/12/2029 8.50% ₹ 27,228 ₹ 80,523 ₹ 55,000 ₹ 108,295 ₹ 3,735,638 74 1/12/2029 8.50% ₹ 64,302 ₹ 80,523 ₹ 16,221 ₹ 9,061,704
75 2/12/2029 8.50% ₹ 26,461 ₹ 80,523 ₹ 55,000 ₹ 109,062 ₹ 3,626,576 75 2/12/2029 8.50% ₹ 64,187 ₹ 80,523 ₹ 16,336 ₹ 9,045,369
76 3/12/2029 8.50% ₹ 25,688 ₹ 80,523 ₹ 55,000 ₹ 109,834 ₹ 3,516,742 76 3/12/2029 8.50% ₹ 64,071 ₹ 80,523 ₹ 16,451 ₹ 9,028,917
77 4/12/2029 8.50% ₹ 24,910 ₹ 80,523 ₹ 55,000 ₹ 110,612 ₹ 3,406,130 77 4/12/2029 8.50% ₹ 63,955 ₹ 80,523 ₹ 16,568 ₹ 9,012,349
78 5/12/2029 8.50% ₹ 24,127 ₹ 80,523 ₹ 55,000 ₹ 111,396 ₹ 3,294,734 78 5/12/2029 8.50% ₹ 63,837 ₹ 80,523 ₹ 16,685 ₹ 8,995,664
79 6/12/2029 8.50% ₹ 23,338 ₹ 80,523 ₹ 55,000 ₹ 112,185 ₹ 3,182,549 79 6/12/2029 8.50% ₹ 63,719 ₹ 80,523 ₹ 16,803 ₹ 8,978,861
80 7/12/2029 8.50% ₹ 22,543 ₹ 80,523 ₹ 55,000 ₹ 112,980 ₹ 3,069,569 80 7/12/2029 8.50% ₹ 63,600 ₹ 80,523 ₹ 16,922 ₹ 8,961,938
81 8/12/2029 8.50% ₹ 21,743 ₹ 80,523 ₹ 55,000 ₹ 113,780 ₹ 2,955,789 81 8/12/2029 8.50% ₹ 63,480 ₹ 80,523 ₹ 17,042 ₹ 8,944,896
82 9/12/2029 8.50% ₹ 20,937 ₹ 80,523 ₹ 55,000 ₹ 114,586 ₹ 2,841,203 82 9/12/2029 8.50% ₹ 63,360 ₹ 80,523 ₹ 17,163 ₹ 8,927,733
83 10/12/2029 8.50% ₹ 20,125 ₹ 80,523 ₹ 55,000 ₹ 115,398 ₹ 2,725,806 83 10/12/2029 8.50% ₹ 63,238 ₹ 80,523 ₹ 17,285 ₹ 8,910,448
84 11/12/2029 7 8.50% ₹ 19,308 ₹ 80,523 ₹ 55,000 ₹ 116,215 ₹ 2,609,591 84 11/12/2029 8.50% ₹ 63,116 ₹ 80,523 ₹ 17,407 ₹ 8,893,041
85 12/12/2029 8.50% ₹ 18,485 ₹ 80,523 ₹ 55,000 ₹ 117,038 ₹ 2,492,553 85 12/12/2029 8.50% ₹ 62,992 ₹ 80,523 ₹ 17,530 ₹ 8,875,511
86 1/12/2030 8.50% ₹ 17,656 ₹ 80,523 ₹ 55,000 ₹ 117,867 ₹ 2,374,685 86 1/12/2030 8.50% ₹ 62,868 ₹ 80,523 ₹ 17,655 ₹ 8,857,857
87 2/12/2030 8.50% ₹ 16,821 ₹ 80,523 ₹ 55,000 ₹ 118,702 ₹ 2,255,983 87 2/12/2030 8.50% ₹ 62,743 ₹ 80,523 ₹ 17,780 ₹ 8,840,077
88 3/12/2030 8.50% ₹ 15,980 ₹ 80,523 ₹ 55,000 ₹ 119,543 ₹ 2,136,441 88 3/12/2030 8.50% ₹ 62,617 ₹ 80,523 ₹ 17,906 ₹ 8,822,172
89 4/12/2030 8.50% ₹ 15,133 ₹ 80,523 ₹ 55,000 ₹ 120,390 ₹ 2,016,051 89 4/12/2030 8.50% ₹ 62,490 ₹ 80,523 ₹ 18,032 ₹ 8,804,139

https://www.vertex42.com/Calculators/home-mortgage-calculator.html Page 1 of 13
 Additional
Payment Interest Payment Extra Payment
No. Year Interest Due Principal Paid Balance No. Date Rate Interest Payment Principal Balance
Date Rate Due Payments (Irregular
Payment)
90 5/12/2030 8.50% ₹ 14,280 ₹ 80,523 ₹ 55,000 ₹ 121,242 ₹ 1,894,809 90 5/12/2030 8.50% ₹ 62,363 ₹ 80,523 ₹ 18,160 ₹ 8,785,979
91 6/12/2030 8.50% ₹ 13,422 ₹ 80,523 ₹ 55,000 ₹ 122,101 ₹ 1,772,708 91 6/12/2030 8.50% ₹ 62,234 ₹ 80,523 ₹ 18,289 ₹ 8,767,690
92 7/12/2030 8.50% ₹ 12,557 ₹ 80,523 ₹ 55,000 ₹ 122,966 ₹ 1,649,742 92 7/12/2030 8.50% ₹ 62,104 ₹ 80,523 ₹ 18,418 ₹ 8,749,272
93 8/12/2030 8.50% ₹ 11,686 ₹ 80,523 ₹ 55,000 ₹ 123,837 ₹ 1,525,904 93 8/12/2030 8.50% ₹ 61,974 ₹ 80,523 ₹ 18,549 ₹ 8,730,723
94 9/12/2030 8.50% ₹ 10,808 ₹ 80,523 ₹ 55,000 ₹ 124,714 ₹ 1,401,190 94 9/12/2030 8.50% ₹ 61,843 ₹ 80,523 ₹ 18,680 ₹ 8,712,043
95 10/12/2030 8.50% ₹ 9,925 ₹ 80,523 ₹ 55,000 ₹ 125,598 ₹ 1,275,593 95 10/12/2030 8.50% ₹ 61,710 ₹ 80,523 ₹ 18,812 ₹ 8,693,231
96 11/12/2030 8 8.50% ₹ 9,035 ₹ 80,523 ₹ 55,000 ₹ 126,487 ₹ 1,149,105 96 11/12/2030 8.50% ₹ 61,577 ₹ 80,523 ₹ 18,946 ₹ 8,674,285
97 12/12/2030 8.50% ₹ 8,140 ₹ 80,523 ₹ 55,000 ₹ 127,383 ₹ 1,021,722 97 12/12/2030 8.50% ₹ 61,443 ₹ 80,523 ₹ 19,080 ₹ 8,655,205
98 1/12/2031 8.50% ₹ 7,237 ₹ 80,523 ₹ 55,000 ₹ 128,286 ₹ 893,437 98 1/12/2031 8.50% ₹ 61,308 ₹ 80,523 ₹ 19,215 ₹ 8,635,990
99 2/12/2031 8.50% ₹ 6,329 ₹ 80,523 ₹ 55,000 ₹ 129,194 ₹ 764,242 99 2/12/2031 8.50% ₹ 61,172 ₹ 80,523 ₹ 19,351 ₹ 8,616,639
100 3/12/2031 8.50% ₹ 5,413 ₹ 80,523 ₹ 55,000 ₹ 130,109 ₹ 634,133 100 3/12/2031 8.50% ₹ 61,035 ₹ 80,523 ₹ 19,488 ₹ 8,597,151
101 4/12/2031 8.50% ₹ 4,492 ₹ 80,523 ₹ 55,000 ₹ 131,031 ₹ 503,102 101 4/12/2031 8.50% ₹ 60,896 ₹ 80,523 ₹ 19,626 ₹ 8,577,525
102 5/12/2031 8.50% ₹ 3,564 ₹ 80,523 ₹ 55,000 ₹ 131,959 ₹ 371,143 102 5/12/2031 8.50% ₹ 60,757 ₹ 80,523 ₹ 19,765 ₹ 8,557,760
103 6/12/2031 8.50% ₹ 2,629 ₹ 80,523 ₹ 55,000 ₹ 132,894 ₹ 238,249 103 6/12/2031 8.50% ₹ 60,617 ₹ 80,523 ₹ 19,905 ₹ 8,537,854
104 7/12/2031 8.50% ₹ 1,688 ₹ 80,523 ₹ 55,000 ₹ 133,835 ₹ 104,414 104 7/12/2031 8.50% ₹ 60,476 ₹ 80,523 ₹ 20,046 ₹ 8,517,808
105 8/12/2031 8.50% ₹ 740 ₹ 80,523 ₹ 24,631 ₹ 104,414 ₹ - 105 8/12/2031 8.50% ₹ 60,334 ₹ 80,523 ₹ 20,188 ₹ 8,497,620
106 9/12/2031 8.50% ₹ 60,191 ₹ 80,523 ₹ 20,331 ₹ 8,477,289
107 10/12/2031 8.50% ₹ 60,047 ₹ 80,523 ₹ 20,475 ₹ 8,456,814
108 11/12/2031 8.50% ₹ 59,902 ₹ 80,523 ₹ 20,620 ₹ 8,436,193
109 12/12/2031 8.50% ₹ 59,756 ₹ 80,523 ₹ 20,766 ₹ 8,415,427
110 1/12/2032 8.50% ₹ 59,609 ₹ 80,523 ₹ 20,913 ₹ 8,394,513
111 2/12/2032 8.50% ₹ 59,461 ₹ 80,523 ₹ 21,062 ₹ 8,373,452
112 3/12/2032 8.50% ₹ 59,312 ₹ 80,523 ₹ 21,211 ₹ 8,352,241
113 4/12/2032 8.50% ₹ 59,162 ₹ 80,523 ₹ 21,361 ₹ 8,330,880
114 5/12/2032 8.50% ₹ 59,010 ₹ 80,523 ₹ 21,512 ₹ 8,309,368
115 6/12/2032 8.50% ₹ 58,858 ₹ 80,523 ₹ 21,665 ₹ 8,287,703
116 7/12/2032 8.50% ₹ 58,705 ₹ 80,523 ₹ 21,818 ₹ 8,265,885
117 8/12/2032 8.50% ₹ 58,550 ₹ 80,523 ₹ 21,973 ₹ 8,243,912
118 9/12/2032 8.50% ₹ 58,394 ₹ 80,523 ₹ 22,128 ₹ 8,221,784
119 10/12/2032 8.50% ₹ 58,238 ₹ 80,523 ₹ 22,285 ₹ 8,199,499
120 11/12/2032 8.50% ₹ 58,080 ₹ 80,523 ₹ 22,443 ₹ 8,177,056
121 12/12/2032 8.50% ₹ 57,921 ₹ 80,523 ₹ 22,602 ₹ 8,154,454
122 1/12/2033 8.50% ₹ 57,761 ₹ 80,523 ₹ 22,762 ₹ 8,131,692
123 2/12/2033 8.50% ₹ 57,599 ₹ 80,523 ₹ 22,923 ₹ 8,108,769
124 3/12/2033 8.50% ₹ 57,437 ₹ 80,523 ₹ 23,086 ₹ 8,085,683
125 4/12/2033 8.50% ₹ 57,274 ₹ 80,523 ₹ 23,249 ₹ 8,062,434
126 5/12/2033 8.50% ₹ 57,109 ₹ 80,523 ₹ 23,414 ₹ 8,039,020
127 6/12/2033 8.50% ₹ 56,943 ₹ 80,523 ₹ 23,580 ₹ 8,015,441
128 7/12/2033 8.50% ₹ 56,776 ₹ 80,523 ₹ 23,747 ₹ 7,991,694
129 8/12/2033 8.50% ₹ 56,608 ₹ 80,523 ₹ 23,915 ₹ 7,967,779
130 9/12/2033 8.50% ₹ 56,438 ₹ 80,523 ₹ 24,084 ₹ 7,943,695
131 10/12/2033 8.50% ₹ 56,268 ₹ 80,523 ₹ 24,255 ₹ 7,919,440
132 11/12/2033 8.50% ₹ 56,096 ₹ 80,523 ₹ 24,427 ₹ 7,895,013
133 12/12/2033 8.50% ₹ 55,923 ₹ 80,523 ₹ 24,600 ₹ 7,870,414
134 1/12/2034 8.50% ₹ 55,749 ₹ 80,523 ₹ 24,774 ₹ 7,845,640
135 2/12/2034 8.50% ₹ 55,573 ₹ 80,523 ₹ 24,949 ₹ 7,820,690
136 3/12/2034 8.50% ₹ 55,397 ₹ 80,523 ₹ 25,126 ₹ 7,795,564
137 4/12/2034 8.50% ₹ 55,219 ₹ 80,523 ₹ 25,304 ₹ 7,770,260
138 5/12/2034 8.50% ₹ 55,039 ₹ 80,523 ₹ 25,483 ₹ 7,744,777
139 6/12/2034 8.50% ₹ 54,859 ₹ 80,523 ₹ 25,664 ₹ 7,719,113
140 7/12/2034 8.50% ₹ 54,677 ₹ 80,523 ₹ 25,846 ₹ 7,693,267
141 8/12/2034 8.50% ₹ 54,494 ₹ 80,523 ₹ 26,029 ₹ 7,667,238
142 9/12/2034 8.50% ₹ 54,310 ₹ 80,523 ₹ 26,213 ₹ 7,641,025
143 10/12/2034 8.50% ₹ 54,124 ₹ 80,523 ₹ 26,399 ₹ 7,614,626
144 11/12/2034 8.50% ₹ 53,937 ₹ 80,523 ₹ 26,586 ₹ 7,588,041
145 12/12/2034 8.50% ₹ 53,749 ₹ 80,523 ₹ 26,774 ₹ 7,561,267
146 1/12/2035 8.50% ₹ 53,559 ₹ 80,523 ₹ 26,964 ₹ 7,534,303
147 2/12/2035 8.50% ₹ 53,368 ₹ 80,523 ₹ 27,155 ₹ 7,507,148
148 3/12/2035 8.50% ₹ 53,176 ₹ 80,523 ₹ 27,347 ₹ 7,479,801
149 4/12/2035 8.50% ₹ 52,982 ₹ 80,523 ₹ 27,541 ₹ 7,452,260
150 5/12/2035 8.50% ₹ 52,787 ₹ 80,523 ₹ 27,736 ₹ 7,424,524
151 6/12/2035 8.50% ₹ 52,590 ₹ 80,523 ₹ 27,932 ₹ 7,396,592
152 7/12/2035 8.50% ₹ 52,393 ₹ 80,523 ₹ 28,130 ₹ 7,368,462
153 8/12/2035 8.50% ₹ 52,193 ₹ 80,523 ₹ 28,329 ₹ 7,340,132
154 9/12/2035 8.50% ₹ 51,993 ₹ 80,523 ₹ 28,530 ₹ 7,311,602
155 10/12/2035 8.50% ₹ 51,791 ₹ 80,523 ₹ 28,732 ₹ 7,282,870
156 11/12/2035 8.50% ₹ 51,587 ₹ 80,523 ₹ 28,936 ₹ 7,253,934
157 12/12/2035 8.50% ₹ 51,382 ₹ 80,523 ₹ 29,141 ₹ 7,224,794
158 1/12/2036 8.50% ₹ 51,176 ₹ 80,523 ₹ 29,347 ₹ 7,195,447
159 2/12/2036 8.50% ₹ 50,968 ₹ 80,523 ₹ 29,555 ₹ 7,165,892
160 3/12/2036 8.50% ₹ 50,758 ₹ 80,523 ₹ 29,764 ₹ 7,136,127
161 4/12/2036 8.50% ₹ 50,548 ₹ 80,523 ₹ 29,975 ₹ 7,106,152
162 5/12/2036 8.50% ₹ 50,335 ₹ 80,523 ₹ 30,187 ₹ 7,075,965
163 6/12/2036 8.50% ₹ 50,121 ₹ 80,523 ₹ 30,401 ₹ 7,045,563
164 7/12/2036 8.50% ₹ 49,906 ₹ 80,523 ₹ 30,617 ₹ 7,014,947
165 8/12/2036 8.50% ₹ 49,689 ₹ 80,523 ₹ 30,834 ₹ 6,984,113
166 9/12/2036 8.50% ₹ 49,471 ₹ 80,523 ₹ 31,052 ₹ 6,953,061
167 10/12/2036 8.50% ₹ 49,251 ₹ 80,523 ₹ 31,272 ₹ 6,921,790
168 11/12/2036 8.50% ₹ 49,029 ₹ 80,523 ₹ 31,493 ₹ 6,890,296
169 12/12/2036 8.50% ₹ 48,806 ₹ 80,523 ₹ 31,716 ₹ 6,858,580
170 1/12/2037 8.50% ₹ 48,582 ₹ 80,523 ₹ 31,941 ₹ 6,826,639
171 2/12/2037 8.50% ₹ 48,355 ₹ 80,523 ₹ 32,167 ₹ 6,794,471
172 3/12/2037 8.50% ₹ 48,128 ₹ 80,523 ₹ 32,395 ₹ 6,762,076
173 4/12/2037 8.50% ₹ 47,898 ₹ 80,523 ₹ 32,625 ₹ 6,729,451
174 5/12/2037 8.50% ₹ 47,667 ₹ 80,523 ₹ 32,856 ₹ 6,696,596
175 6/12/2037 8.50% ₹ 47,434 ₹ 80,523 ₹ 33,088 ₹ 6,663,507
176 7/12/2037 8.50% ₹ 47,200 ₹ 80,523 ₹ 33,323 ₹ 6,630,184
177 8/12/2037 8.50% ₹ 46,964 ₹ 80,523 ₹ 33,559 ₹ 6,596,625
178 9/12/2037 8.50% ₹ 46,726 ₹ 80,523 ₹ 33,797 ₹ 6,562,829
179 10/12/2037 8.50% ₹ 46,487 ₹ 80,523 ₹ 34,036 ₹ 6,528,793
180 11/12/2037 8.50% ₹ 46,246 ₹ 80,523 ₹ 34,277 ₹ 6,494,516
181 12/12/2037 8.50% ₹ 46,003 ₹ 80,523 ₹ 34,520 ₹ 6,459,996
182 1/12/2038 8.50% ₹ 45,758 ₹ 80,523 ₹ 34,764 ₹ 6,425,231
183 2/12/2038 8.50% ₹ 45,512 ₹ 80,523 ₹ 35,011 ₹ 6,390,221
184 3/12/2038 8.50% ₹ 45,264 ₹ 80,523 ₹ 35,259 ₹ 6,354,962
185 4/12/2038 8.50% ₹ 45,014 ₹ 80,523 ₹ 35,508 ₹ 6,319,454
186 5/12/2038 8.50% ₹ 44,763 ₹ 80,523 ₹ 35,760 ₹ 6,283,694
187 6/12/2038 8.50% ₹ 44,510 ₹ 80,523 ₹ 36,013 ₹ 6,247,681
188 7/12/2038 8.50% ₹ 44,254 ₹ 80,523 ₹ 36,268 ₹ 6,211,412
189 8/12/2038 8.50% ₹ 43,998 ₹ 80,523 ₹ 36,525 ₹ 6,174,887
190 9/12/2038 8.50% ₹ 43,739 ₹ 80,523 ₹ 36,784 ₹ 6,138,103
191 10/12/2038 8.50% ₹ 43,478 ₹ 80,523 ₹ 37,044 ₹ 6,101,059
192 11/12/2038 8.50% ₹ 43,216 ₹ 80,523 ₹ 37,307 ₹ 6,063,752
193 12/12/2038 8.50% ₹ 42,952 ₹ 80,523 ₹ 37,571 ₹ 6,026,181
194 1/12/2039 8.50% ₹ 42,685 ₹ 80,523 ₹ 37,837 ₹ 5,988,343
195 2/12/2039 8.50% ₹ 42,417 ₹ 80,523 ₹ 38,105 ₹ 5,950,238
196 3/12/2039 8.50% ₹ 42,148 ₹ 80,523 ₹ 38,375 ₹ 5,911,863
197 4/12/2039 8.50% ₹ 41,876 ₹ 80,523 ₹ 38,647 ₹ 5,873,216
198 5/12/2039 8.50% ₹ 41,602 ₹ 80,523 ₹ 38,921 ₹ 5,834,295
199 6/12/2039 8.50% ₹ 41,326 ₹ 80,523 ₹ 39,196 ₹ 5,795,099
200 7/12/2039 8.50% ₹ 41,049 ₹ 80,523 ₹ 39,474 ₹ 5,755,625
201 8/12/2039 8.50% ₹ 40,769 ₹ 80,523 ₹ 39,754 ₹ 5,715,871
202 9/12/2039 8.50% ₹ 40,487 ₹ 80,523 ₹ 40,035 ₹ 5,675,836
203 10/12/2039 8.50% ₹ 40,204 ₹ 80,523 ₹ 40,319 ₹ 5,635,517
204 11/12/2039 8.50% ₹ 39,918 ₹ 80,523 ₹ 40,604 ₹ 5,594,912
205 12/12/2039 8.50% ₹ 39,631 ₹ 80,523 ₹ 40,892 ₹ 5,554,020
206 1/12/2040 8.50% ₹ 39,341 ₹ 80,523 ₹ 41,182 ₹ 5,512,838
207 2/12/2040 8.50% ₹ 39,049 ₹ 80,523 ₹ 41,473 ₹ 5,471,365
208 3/12/2040 8.50% ₹ 38,756 ₹ 80,523 ₹ 41,767 ₹ 5,429,598
209 4/12/2040 8.50% ₹ 38,460 ₹ 80,523 ₹ 42,063 ₹ 5,387,535
210 5/12/2040 8.50% ₹ 38,162 ₹ 80,523 ₹ 42,361 ₹ 5,345,174
211 6/12/2040 8.50% ₹ 37,862 ₹ 80,523 ₹ 42,661 ₹ 5,302,513
212 7/12/2040 8.50% ₹ 37,559 ₹ 80,523 ₹ 42,963 ₹ 5,259,549
213 8/12/2040 8.50% ₹ 37,255 ₹ 80,523 ₹ 43,268 ₹ 5,216,282
214 9/12/2040 8.50% ₹ 36,949 ₹ 80,523 ₹ 43,574 ₹ 5,172,708
215 10/12/2040 8.50% ₹ 36,640 ₹ 80,523 ₹ 43,883 ₹ 5,128,825
216 11/12/2040 8.50% ₹ 36,329 ₹ 80,523 ₹ 44,194 ₹ 5,084,632

https://www.vertex42.com/Calculators/home-mortgage-calculator.html Page 2 of 13
 Additional
Payment Interest Payment Extra Payment
No. Year Interest Due Principal Paid Balance No. Date Rate Interest Payment Principal Balance
Date Rate Due Payments (Irregular
Payment)
217 12/12/2040 8.50% ₹ 36,016 ₹ 80,523 ₹ 44,507 ₹ 5,040,125
218 1/12/2041 8.50% ₹ 35,701 ₹ 80,523 ₹ 44,822 ₹ 4,995,303
219 2/12/2041 8.50% ₹ 35,383 ₹ 80,523 ₹ 45,139 ₹ 4,950,164
220 3/12/2041 8.50% ₹ 35,064 ₹ 80,523 ₹ 45,459 ₹ 4,904,705
221 4/12/2041 8.50% ₹ 34,742 ₹ 80,523 ₹ 45,781 ₹ 4,858,924
222 5/12/2041 8.50% ₹ 34,417 ₹ 80,523 ₹ 46,105 ₹ 4,812,818
223 6/12/2041 8.50% ₹ 34,091 ₹ 80,523 ₹ 46,432 ₹ 4,766,387
224 7/12/2041 8.50% ₹ 33,762 ₹ 80,523 ₹ 46,761 ₹ 4,719,626
225 8/12/2041 8.50% ₹ 33,431 ₹ 80,523 ₹ 47,092 ₹ 4,672,534
226 9/12/2041 8.50% ₹ 33,097 ₹ 80,523 ₹ 47,426 ₹ 4,625,108
227 10/12/2041 8.50% ₹ 32,761 ₹ 80,523 ₹ 47,762 ₹ 4,577,347
228 11/12/2041 8.50% ₹ 32,423 ₹ 80,523 ₹ 48,100 ₹ 4,529,247
229 12/12/2041 8.50% ₹ 32,082 ₹ 80,523 ₹ 48,441 ₹ 4,480,806
230 1/12/2042 8.50% ₹ 31,739 ₹ 80,523 ₹ 48,784 ₹ 4,432,022
231 2/12/2042 8.50% ₹ 31,393 ₹ 80,523 ₹ 49,129 ₹ 4,382,893
232 3/12/2042 8.50% ₹ 31,045 ₹ 80,523 ₹ 49,477 ₹ 4,333,416
233 4/12/2042 8.50% ₹ 30,695 ₹ 80,523 ₹ 49,828 ₹ 4,283,588
234 5/12/2042 8.50% ₹ 30,342 ₹ 80,523 ₹ 50,181 ₹ 4,233,408
235 6/12/2042 8.50% ₹ 29,987 ₹ 80,523 ₹ 50,536 ₹ 4,182,872
236 7/12/2042 8.50% ₹ 29,629 ₹ 80,523 ₹ 50,894 ₹ 4,131,978
237 8/12/2042 8.50% ₹ 29,268 ₹ 80,523 ₹ 51,255 ₹ 4,080,723
238 9/12/2042 8.50% ₹ 28,905 ₹ 80,523 ₹ 51,618 ₹ 4,029,105
239 10/12/2042 8.50% ₹ 28,540 ₹ 80,523 ₹ 51,983 ₹ 3,977,122
240 11/12/2042 8.50% ₹ 28,171 ₹ 80,523 ₹ 52,351 ₹ 3,924,771
241 12/12/2042 8.5% ₹ 27,800 ₹ 80,523 ₹ 52,722 ₹ 3,872,049
242 1/12/2043 8.5% ₹ 27,427 ₹ 80,523 ₹ 53,096 ₹ 3,818,953
243 2/12/2043 8.5% ₹ 27,051 ₹ 80,523 ₹ 53,472 ₹ 3,765,481
244 3/12/2043 8.5% ₹ 26,672 ₹ 80,523 ₹ 53,851 ₹ 3,711,631
245 4/12/2043 8.5% ₹ 26,291 ₹ 80,523 ₹ 54,232 ₹ 3,657,399
246 5/12/2043 8.5% ₹ 25,907 ₹ 80,523 ₹ 54,616 ₹ 3,602,782
247 6/12/2043 8.5% ₹ 25,520 ₹ 80,523 ₹ 55,003 ₹ 3,547,779
248 7/12/2043 8.5% ₹ 25,130 ₹ 80,523 ₹ 55,393 ₹ 3,492,387
249 8/12/2043 8.5% ₹ 24,738 ₹ 80,523 ₹ 55,785 ₹ 3,436,602
250 9/12/2043 8.5% ₹ 24,343 ₹ 80,523 ₹ 56,180 ₹ 3,380,422
251 10/12/2043 8.5% ₹ 23,945 ₹ 80,523 ₹ 56,578 ₹ 3,323,844
252 11/12/2043 8.5% ₹ 23,544 ₹ 80,523 ₹ 56,979 ₹ 3,266,865
253 12/12/2043 8.5% ₹ 23,140 ₹ 80,523 ₹ 57,382 ₹ 3,209,482
254 1/12/2044 8.5% ₹ 22,734 ₹ 80,523 ₹ 57,789 ₹ 3,151,694
255 2/12/2044 8.5% ₹ 22,325 ₹ 80,523 ₹ 58,198 ₹ 3,093,495
256 3/12/2044 8.5% ₹ 21,912 ₹ 80,523 ₹ 58,610 ₹ 3,034,885
257 4/12/2044 8.5% ₹ 21,497 ₹ 80,523 ₹ 59,026 ₹ 2,975,859
258 5/12/2044 8.5% ₹ 21,079 ₹ 80,523 ₹ 59,444 ₹ 2,916,416
259 6/12/2044 8.5% ₹ 20,658 ₹ 80,523 ₹ 59,865 ₹ 2,856,551
260 7/12/2044 8.5% ₹ 20,234 ₹ 80,523 ₹ 60,289 ₹ 2,796,262
261 8/12/2044 8.5% ₹ 19,807 ₹ 80,523 ₹ 60,716 ₹ 2,735,546
262 9/12/2044 8.5% ₹ 19,377 ₹ 80,523 ₹ 61,146 ₹ 2,674,400
263 10/12/2044 8.5% ₹ 18,944 ₹ 80,523 ₹ 61,579 ₹ 2,612,821
264 11/12/2044 8.5% ₹ 18,507 ₹ 80,523 ₹ 62,015 ₹ 2,550,806
265 12/12/2044 8.5% ₹ 18,068 ₹ 80,523 ₹ 62,455 ₹ 2,488,351
266 1/12/2045 8.5% ₹ 17,626 ₹ 80,523 ₹ 62,897 ₹ 2,425,455
267 2/12/2045 8.5% ₹ 17,180 ₹ 80,523 ₹ 63,342 ₹ 2,362,112
268 3/12/2045 8.5% ₹ 16,732 ₹ 80,523 ₹ 63,791 ₹ 2,298,321
269 4/12/2045 8.5% ₹ 16,280 ₹ 80,523 ₹ 64,243 ₹ 2,234,078
270 5/12/2045 8.5% ₹ 15,825 ₹ 80,523 ₹ 64,698 ₹ 2,169,380
271 6/12/2045 8.5% ₹ 15,366 ₹ 80,523 ₹ 65,156 ₹ 2,104,224
272 7/12/2045 8.5% ₹ 14,904.92 ₹ 80,522.71 ₹ 65,617.79 ₹ 2,038,606.08
273 8/12/2045 8.5% ₹ 14,440.13 ₹ 80,522.71 ₹ 66,082.58 ₹ 1,972,523.50
274 9/12/2045 8.5% ₹ 13,972.04 ₹ 80,522.71 ₹ 66,550.67 ₹ 1,905,972.83
275 10/12/2045 8.5% ₹ 13,500.64 ₹ 80,522.71 ₹ 67,022.07 ₹ 1,838,950.76
276 11/12/2045 8.5% ₹ 13,025.90 ₹ 80,522.71 ₹ 67,496.81 ₹ 1,771,453.95
277 12/12/2045 8.5% ₹ 12,547.80 ₹ 80,522.71 ₹ 67,974.91 ₹ 1,703,479.04
278 1/12/2046 8.5% ₹ 12,066.31 ₹ 80,522.71 ₹ 68,456.40 ₹ 1,635,022.64
279 2/12/2046 8.5% ₹ 11,581.41 ₹ 80,522.71 ₹ 68,941.30 ₹ 1,566,081.34
280 3/12/2046 8.5% ₹ 11,093.08 ₹ 80,522.71 ₹ 69,429.63 ₹ 1,496,651.71
281 4/12/2046 8.5% ₹ 10,601.28 ₹ 80,522.71 ₹ 69,921.43 ₹ 1,426,730.28
282 5/12/2046 8.5% ₹ 10,106.01 ₹ 80,522.71 ₹ 70,416.70 ₹ 1,356,313.58
283 6/12/2046 8.5% ₹ 9,607.22 ₹ 80,522.71 ₹ 70,915.49 ₹ 1,285,398.09
284 7/12/2046 8.5% ₹ 9,104.90 ₹ 80,522.71 ₹ 71,417.81 ₹ 1,213,980.28
285 8/12/2046 8.5% ₹ 8,599.03 ₹ 80,522.71 ₹ 71,923.68 ₹ 1,142,056.60
286 9/12/2046 8.5% ₹ 8,089.57 ₹ 80,522.71 ₹ 72,433.14 ₹ 1,069,623.46
287 10/12/2046 8.5% ₹ 7,576.50 ₹ 80,522.71 ₹ 72,946.21 ₹ 996,677.25
288 11/12/2046 8.5% ₹ 7,059.80 ₹ 80,522.71 ₹ 73,462.91 ₹ 923,214.34
289 12/12/2046 8.5% ₹ 6,539.43 ₹ 80,522.71 ₹ 73,983.28 ₹ 849,231.06
290 1/12/2047 8.5% ₹ 6,015.39 ₹ 80,522.71 ₹ 74,507.32 ₹ 774,723.74
291 2/12/2047 8.5% ₹ 5,487.63 ₹ 80,522.71 ₹ 75,035.08 ₹ 699,688.66
292 3/12/2047 8.5% ₹ 4,956.13 ₹ 80,522.71 ₹ 75,566.58 ₹ 624,122.08
293 4/12/2047 8.5% ₹ 4,420.86 ₹ 80,522.71 ₹ 76,101.85 ₹ 548,020.23
294 5/12/2047 8.5% ₹ 3,881.81 ₹ 80,522.71 ₹ 76,640.90 ₹ 471,379.33
295 6/12/2047 8.5% ₹ 3,338.94 ₹ 80,522.71 ₹ 77,183.77 ₹ 394,195.56
296 7/12/2047 8.5% ₹ 2,792.22 ₹ 80,522.71 ₹ 77,730.49 ₹ 316,465.07
297 8/12/2047 8.5% ₹ 2,241.63 ₹ 80,522.71 ₹ 78,281.08 ₹ 238,183.99
298 9/12/2047 8.5% ₹ 1,687.14 ₹ 80,522.71 ₹ 78,835.57 ₹ 159,348.42
299 10/12/2047 8.5% ₹ 1,128.72 ₹ 80,522.71 ₹ 79,393.99 ₹ 79,954.43
300 11/12/2047 8.5% ₹ 566.34 ₹ 80,520.77 ₹ 79,954.43 ₹ -

https://www.vertex42.com/Calculators/home-mortgage-calculator.html Page 3 of 13
 Additional
Payment Interest Payment Extra Payment
No. Year Interest Due Principal Paid Balance No. Date Rate Interest Payment Principal Balance
Date Rate Due Payments (Irregular
Payment)

https://www.vertex42.com/Calculators/home-mortgage-calculator.html Page 4 of 13
 Additional
Payment Interest Payment Extra Payment
No. Year Interest Due Principal Paid Balance No. Date Rate Interest Payment Principal Balance
Date Rate Due Payments (Irregular
Payment)

https://www.vertex42.com/Calculators/home-mortgage-calculator.html Page 5 of 13
 Additional
Payment Interest Payment Extra Payment
No. Year Interest Due Principal Paid Balance No. Date Rate Interest Payment Principal Balance
Date Rate Due Payments (Irregular
Payment)

https://www.vertex42.com/Calculators/home-mortgage-calculator.html Page 6 of 13
 Additional
Payment Interest Payment Extra Payment
No. Year Interest Due Principal Paid Balance No. Date Rate Interest Payment Principal Balance
Date Rate Due Payments (Irregular
Payment)

https://www.vertex42.com/Calculators/home-mortgage-calculator.html Page 7 of 13
 Additional
Payment Interest Payment Extra Payment
No. Year Interest Due Principal Paid Balance No. Date Rate Interest Payment Principal Balance
Date Rate Due Payments (Irregular
Payment)

https://www.vertex42.com/Calculators/home-mortgage-calculator.html Page 8 of 13
 Additional
Payment Interest Payment Extra Payment
No. Year Interest Due Principal Paid Balance No. Date Rate Interest Payment Principal Balance
Date Rate Due Payments (Irregular
Payment)

https://www.vertex42.com/Calculators/home-mortgage-calculator.html Page 9 of 13
 Additional
Payment Interest Payment Extra Payment
No. Year Interest Due Principal Paid Balance No. Date Rate Interest Payment Principal Balance
Date Rate Due Payments (Irregular
Payment)

https://www.vertex42.com/Calculators/home-mortgage-calculator.html Page 10 of 13
 Additional
Payment Interest Payment Extra Payment
No. Year Interest Due Principal Paid Balance No. Date Rate Interest Payment Principal Balance
Date Rate Due Payments (Irregular
Payment)

https://www.vertex42.com/Calculators/home-mortgage-calculator.html Page 11 of 13
 Additional
Payment Interest Payment Extra Payment
No. Year Interest Due Principal Paid Balance No. Date Rate Interest Payment Principal Balance
Date Rate Due Payments (Irregular
Payment)

https://www.vertex42.com/Calculators/home-mortgage-calculator.html Page 12 of 13
 Additional
Payment Interest Payment Extra Payment
No. Year Interest Due Principal Paid Balance No. Date Rate Interest Payment Principal Balance
Date Rate Due Payments (Irregular
Payment)

[42]

https://www.vertex42.com/Calculators/home-mortgage-calculator.html Page 13 of 13