Month Principal (Rs) EMI Interest (Rs) Principal run down (Rs) Balance principal (Rs)

1 100000 4580.379 3000 1580.379418 98419.62058

2 4580.379 2952.588617 1627.790801 96791.82978
3 4580.379 2903.754893 1676.624525 95115.20526
4 4580.379 2853.456158 1726.923261 93388.28199
5 4580.379 2801.64846 1778.730959 91609.55104
6 4580.379 2748.286531 1832.092887 89777.45815
7 4580.379 2693.323744 1887.055674 87890.40248
8 4580.379 2636.712074 1943.667344 85946.73513
9 4580.379 2578.402054 2001.977364 83944.75777
10 4580.379 2518.342733 2062.036685 81882.72108
11 4580.379 2456.481632 2123.897786 79758.82329
12 4580.379 2392.764699 2187.61472 77571.20858
13 4580.379 2327.136257 2253.243161 75317.96541
14 4580.379 2259.538962 2320.840456 72997.12496
15 4580.379 2189.913749 2390.46567 70606.65929
16 4580.379 2118.199779 2462.17964 68144.47965
17 4580.379 2044.334389 2536.045029 65608.43462
18 4580.379 1968.253039 2612.12638 62996.30824
19 4580.379 1889.889247 2690.490171 60305.81807
20 4580.379 1809.174542 2771.204876 57534.61319
21 4580.379 1726.038396 2854.341023 54680.27217
22 4580.379 1640.408165 2939.971253 51740.30092
23 4580.379 1552.209027 3028.170391 48712.13053
24 4580.379 1461.363916 3119.015503 45593.11502
25 4580.379 1367.793451 3212.585968 42380.52906
26 4580.379 1271.415872 3308.963547 39071.56551
27 4580.379 1172.146965 3408.232453 35663.33306
28 4580.379 1069.899992 3510.479427 32152.85363
29 4580.379 964.5856089 3615.79381 28537.05982
30 4580.379 856.1117946 3724.267624 24812.7922
31 4580.379 744.3837659 3835.995653 20976.79654
32 4580.379 629.3038963 3951.075522 17025.72102
33 4580.379 510.7716306 4069.607788 12956.11323
34 4580.379 388.683397 4191.696021 8764.417211
35 4580.379 262.9325163 4317.446902 4446.970309
36 4580.379 133.4091093 4446.970309 0
100000