EMI Calculator By AssetYogi.

com

Inputs Loan Payment Break-Up

Loan Amount (Rs.) 5,000,000
Interest Rate (% p.a.) 8.50%
Loan Tenure (Years) 25

(in Rs.) 5,000,000

7,078,406
Results
EMI 40,261
Total Interest Payable 7,078,406
Principal Amount
Total Payment 5,000,000
(Principal + Interest) 12,078,406 Total Interest Payable Principal Amount

Loan Prepayment
Lumpsum Pre-Payment Every Year -
Increase Prepayment Every Year (% 0%
Increase EMI Every Year (%) 0%

Loan Repayment Schedule (Yearly)

Principal Pmt Interest Pmt Total Payment Principal
Year EMI
(P) (I) (P+I) Outstanding
1 483,136 60,455 422,681 483,136 4,939,545
2 483,136 65,799 417,337 483,136 4,873,745
3 483,136 71,615 411,521 483,136 4,802,130
4 483,136 77,945 405,191 483,136 4,724,185
5 483,136 84,835 398,301 483,136 4,639,350
6 483,136 92,334 390,803 483,136 4,547,016
7 483,136 100,495 382,641 483,136 4,446,521
8 483,136 109,378 373,758 483,136 4,337,143
9 483,136 119,046 364,090 483,136 4,218,097
10 483,136 129,569 353,568 483,136 4,088,528
11 483,136 141,021 342,115 483,136 3,947,507
12 483,136 153,486 329,650 483,136 3,794,021
13 483,136 167,053 316,083 483,136 3,626,967
14 483,136 181,819 301,317 483,136 3,445,148
15 483,136 197,890 285,246 483,136 3,247,258
16 483,136 215,382 267,754 483,136 3,031,876
 17 483,136 234,420 248,717 483,136 2,797,457
18 483,136 255,140 227,996 483,136 2,542,316
19 483,136 277,692 205,444 483,136 2,264,624
20 483,136 302,238 180,898 483,136 1,962,386
21 483,136 328,953 154,183 483,136 1,633,433
22 483,136 358,029 125,107 483,136 1,275,404
23 483,136 389,676 93,460 483,136 885,728
24 483,136 424,120 59,017 483,136 461,608
25 483,136 461,608 21,528 483,136 -
26 - - - - -
27 - - - - -
28 - - - - -
29 - - - - -
30 - - - - -
Total 12,078,406 5,000,000 7,078,406 12,078,406

Loan Repayment Schedule (Monthly)

Principal Pmt Interest Pmt Total Payment Principal

Month EMI
(P) (I) (P+I) Outstanding
1 40,261 4,845 35,417 40,261 4,995,155
2 40,261 4,879 35,382 40,261 4,990,276
3 40,261 4,914 35,348 40,261 4,985,363
4 40,261 4,948 35,313 40,261 4,980,414
5 40,261 4,983 35,278 40,261 4,975,431
6 40,261 5,019 35,243 40,261 4,970,412
7 40,261 5,054 35,207 40,261 4,965,358
8 40,261 5,090 35,171 40,261 4,960,268
9 40,261 5,126 35,135 40,261 4,955,142
10 40,261 5,162 35,099 40,261 4,949,979
11 40,261 5,199 35,062 40,261 4,944,780
12 40,261 5,236 35,026 40,261 4,939,545
13 40,261 5,273 34,988 40,261 4,934,272
14 40,261 5,310 34,951 40,261 4,928,961
15 40,261 5,348 34,913 40,261 4,923,613
16 40,261 5,386 34,876 40,261 4,918,228
17 40,261 5,424 34,837 40,261 4,912,804
18 40,261 5,462 34,799 40,261 4,907,341
19 40,261 5,501 34,760 40,261 4,901,840
20 40,261 5,540 34,721 40,261 4,896,300
21 40,261 5,579 34,682 40,261 4,890,721
22 40,261 5,619 34,643 40,261 4,885,102
23 40,261 5,659 34,603 40,261 4,879,444
24 40,261 5,699 34,563 40,261 4,873,745
25 40,261 5,739 34,522 40,261 4,868,006
26 40,261 5,780 34,482 40,261 4,862,227
27 40,261 5,821 34,441 40,261 4,856,406
28 40,261 5,862 34,400 40,261 4,850,544
29 40,261 5,903 34,358 40,261 4,844,641
30 40,261 5,945 34,316 40,261 4,838,696
31 40,261 5,987 34,274 40,261 4,832,709
32 40,261 6,030 34,232 40,261 4,826,679
33 40,261 6,072 34,189 40,261 4,820,607
34 40,261 6,115 34,146 40,261 4,814,491
35 40,261 6,159 34,103 40,261 4,808,332
36 40,261 6,202 34,059 40,261 4,802,130
37 40,261 6,246 34,015 40,261 4,795,884
38 40,261 6,291 33,971 40,261 4,789,593
39 40,261 6,335 33,926 40,261 4,783,258
40 40,261 6,380 33,881 40,261 4,776,878
41 40,261 6,425 33,836 40,261 4,770,453
42 40,261 6,471 33,791 40,261 4,763,983
43 40,261 6,516 33,745 40,261 4,757,466
44 40,261 6,563 33,699 40,261 4,750,903
45 40,261 6,609 33,652 40,261 4,744,294
46 40,261 6,656 33,605 40,261 4,737,638
47 40,261 6,703 33,558 40,261 4,730,935
48 40,261 6,751 33,511 40,261 4,724,185
49 40,261 6,798 33,463 40,261 4,717,386
50 40,261 6,847 33,415 40,261 4,710,540
51 40,261 6,895 33,366 40,261 4,703,645
52 40,261 6,944 33,317 40,261 4,696,701
53 40,261 6,993 33,268 40,261 4,689,708
54 40,261 7,043 33,219 40,261 4,682,665
55 40,261 7,092 33,169 40,261 4,675,573
56 40,261 7,143 33,119 40,261 4,668,430
57 40,261 7,193 33,068 40,261 4,661,237
58 40,261 7,244 33,017 40,261 4,653,992
59 40,261 7,296 32,966 40,261 4,646,697
60 40,261 7,347 32,914 40,261 4,639,350
61 40,261 7,399 32,862 40,261 4,631,950
62 40,261 7,452 32,810 40,261 4,624,499
63 40,261 7,504 32,757 40,261 4,616,994
64 40,261 7,558 32,704 40,261 4,609,437
65 40,261 7,611 32,650 40,261 4,601,825
66 40,261 7,665 32,596 40,261 4,594,160
67 40,261 7,719 32,542 40,261 4,586,441
 68 40,261 7,774 32,487 40,261 4,578,667
69 40,261 7,829 32,432 40,261 4,570,838
70 40,261 7,885 32,377 40,261 4,562,953
71 40,261 7,940 32,321 40,261 4,555,013
72 40,261 7,997 32,265 40,261 4,547,016
73 40,261 8,053 32,208 40,261 4,538,963
74 40,261 8,110 32,151 40,261 4,530,852
75 40,261 8,168 32,094 40,261 4,522,684
76 40,261 8,226 32,036 40,261 4,514,459
77 40,261 8,284 31,977 40,261 4,506,175
78 40,261 8,343 31,919 40,261 4,497,832
79 40,261 8,402 31,860 40,261 4,489,431
80 40,261 8,461 31,800 40,261 4,480,969
81 40,261 8,521 31,740 40,261 4,472,448
82 40,261 8,582 31,680 40,261 4,463,867
83 40,261 8,642 31,619 40,261 4,455,224
84 40,261 8,704 31,558 40,261 4,446,521
85 40,261 8,765 31,496 40,261 4,437,756
86 40,261 8,827 31,434 40,261 4,428,928
87 40,261 8,890 31,372 40,261 4,420,039
88 40,261 8,953 31,309 40,261 4,411,086
89 40,261 9,016 31,245 40,261 4,402,070
90 40,261 9,080 31,181 40,261 4,392,990
91 40,261 9,144 31,117 40,261 4,383,845
92 40,261 9,209 31,052 40,261 4,374,636
93 40,261 9,274 30,987 40,261 4,365,362
94 40,261 9,340 30,921 40,261 4,356,022
95 40,261 9,406 30,855 40,261 4,346,616
96 40,261 9,473 30,789 40,261 4,337,143
97 40,261 9,540 30,721 40,261 4,327,603
98 40,261 9,608 30,654 40,261 4,317,995
99 40,261 9,676 30,586 40,261 4,308,320
100 40,261 9,744 30,517 40,261 4,298,576
101 40,261 9,813 30,448 40,261 4,288,763
102 40,261 9,883 30,379 40,261 4,278,880
103 40,261 9,953 30,309 40,261 4,268,927
104 40,261 10,023 30,238 40,261 4,258,904
105 40,261 10,094 30,167 40,261 4,248,810
106 40,261 10,166 30,096 40,261 4,238,645
107 40,261 10,238 30,024 40,261 4,228,407
108 40,261 10,310 29,951 40,261 4,218,097
109 40,261 10,383 29,878 40,261 4,207,714
110 40,261 10,457 29,805 40,261 4,197,257
111 40,261 10,531 29,731 40,261 4,186,726
112 40,261 10,605 29,656 40,261 4,176,121
113 40,261 10,680 29,581 40,261 4,165,440
114 40,261 10,756 29,505 40,261 4,154,684
115 40,261 10,832 29,429 40,261 4,143,852
116 40,261 10,909 29,352 40,261 4,132,943
117 40,261 10,986 29,275 40,261 4,121,956
118 40,261 11,064 29,197 40,261 4,110,892
119 40,261 11,143 29,119 40,261 4,099,750
120 40,261 11,221 29,040 40,261 4,088,528
121 40,261 11,301 28,960 40,261 4,077,227
122 40,261 11,381 28,880 40,261 4,065,846
123 40,261 11,462 28,800 40,261 4,054,385
124 40,261 11,543 28,719 40,261 4,042,842
125 40,261 11,625 28,637 40,261 4,031,217
126 40,261 11,707 28,554 40,261 4,019,510
127 40,261 11,790 28,472 40,261 4,007,721
128 40,261 11,873 28,388 40,261 3,995,847
129 40,261 11,957 28,304 40,261 3,983,890
130 40,261 12,042 28,219 40,261 3,971,848
131 40,261 12,127 28,134 40,261 3,959,720
132 40,261 12,213 28,048 40,261 3,947,507
133 40,261 12,300 27,962 40,261 3,935,207
134 40,261 12,387 27,874 40,261 3,922,820
135 40,261 12,475 27,787 40,261 3,910,345
136 40,261 12,563 27,698 40,261 3,897,782
137 40,261 12,652 27,609 40,261 3,885,130
138 40,261 12,742 27,520 40,261 3,872,389
139 40,261 12,832 27,429 40,261 3,859,557
140 40,261 12,923 27,339 40,261 3,846,634
141 40,261 13,014 27,247 40,261 3,833,619
142 40,261 13,107 27,155 40,261 3,820,513
143 40,261 13,199 27,062 40,261 3,807,313
144 40,261 13,293 26,968 40,261 3,794,021
145 40,261 13,387 26,874 40,261 3,780,634
146 40,261 13,482 26,779 40,261 3,767,152
147 40,261 13,577 26,684 40,261 3,753,574
148 40,261 13,674 26,588 40,261 3,739,901
149 40,261 13,770 26,491 40,261 3,726,130
150 40,261 13,868 26,393 40,261 3,712,262
151 40,261 13,966 26,295 40,261 3,698,296
152 40,261 14,065 26,196 40,261 3,684,231
153 40,261 14,165 26,097 40,261 3,670,066
154 40,261 14,265 25,996 40,261 3,655,801
155 40,261 14,366 25,895 40,261 3,641,435
156 40,261 14,468 25,794 40,261 3,626,967
157 40,261 14,570 25,691 40,261 3,612,397
158 40,261 14,674 25,588 40,261 3,597,724
159 40,261 14,777 25,484 40,261 3,582,946
160 40,261 14,882 25,379 40,261 3,568,064
161 40,261 14,988 25,274 40,261 3,553,076
162 40,261 15,094 25,168 40,261 3,537,983
163 40,261 15,201 25,061 40,261 3,522,782
164 40,261 15,308 24,953 40,261 3,507,474
165 40,261 15,417 24,845 40,261 3,492,057
166 40,261 15,526 24,735 40,261 3,476,531
167 40,261 15,636 24,625 40,261 3,460,895
168 40,261 15,747 24,515 40,261 3,445,148
169 40,261 15,858 24,403 40,261 3,429,290
170 40,261 15,971 24,291 40,261 3,413,320
171 40,261 16,084 24,178 40,261 3,397,236
172 40,261 16,198 24,064 40,261 3,381,038
173 40,261 16,312 23,949 40,261 3,364,726
174 40,261 16,428 23,833 40,261 3,348,298
175 40,261 16,544 23,717 40,261 3,331,754
176 40,261 16,661 23,600 40,261 3,315,092
177 40,261 16,779 23,482 40,261 3,298,313
178 40,261 16,898 23,363 40,261 3,281,415
179 40,261 17,018 23,243 40,261 3,264,397
180 40,261 17,139 23,123 40,261 3,247,258
181 40,261 17,260 23,001 40,261 3,229,998
182 40,261 17,382 22,879 40,261 3,212,616
183 40,261 17,505 22,756 40,261 3,195,111
184 40,261 17,629 22,632 40,261 3,177,481
185 40,261 17,754 22,507 40,261 3,159,727
186 40,261 17,880 22,381 40,261 3,141,847
187 40,261 18,007 22,255 40,261 3,123,841
188 40,261 18,134 22,127 40,261 3,105,706
189 40,261 18,263 21,999 40,261 3,087,444
190 40,261 18,392 21,869 40,261 3,069,052
191 40,261 18,522 21,739 40,261 3,050,530
192 40,261 18,653 21,608 40,261 3,031,876
193 40,261 18,786 21,476 40,261 3,013,091
194 40,261 18,919 21,343 40,261 2,994,172
195 40,261 19,053 21,209 40,261 2,975,119
196 40,261 19,188 21,074 40,261 2,955,932
197 40,261 19,324 20,938 40,261 2,936,608
198 40,261 19,460 20,801 40,261 2,917,148
199 40,261 19,598 20,663 40,261 2,897,550
200 40,261 19,737 20,524 40,261 2,877,813
201 40,261 19,877 20,385 40,261 2,857,936
202 40,261 20,018 20,244 40,261 2,837,918
203 40,261 20,159 20,102 40,261 2,817,759
204 40,261 20,302 19,959 40,261 2,797,457
205 40,261 20,446 19,815 40,261 2,777,010
206 40,261 20,591 19,670 40,261 2,756,420
207 40,261 20,737 19,525 40,261 2,735,683
208 40,261 20,884 19,378 40,261 2,714,799
209 40,261 21,032 19,230 40,261 2,693,768
210 40,261 21,180 19,081 40,261 2,672,587
211 40,261 21,331 18,931 40,261 2,651,257
212 40,261 21,482 18,780 40,261 2,629,775
213 40,261 21,634 18,628 40,261 2,608,141
214 40,261 21,787 18,474 40,261 2,586,354
215 40,261 21,941 18,320 40,261 2,564,413
216 40,261 22,097 18,165 40,261 2,542,316
217 40,261 22,253 18,008 40,261 2,520,063
218 40,261 22,411 17,850 40,261 2,497,652
219 40,261 22,570 17,692 40,261 2,475,082
220 40,261 22,730 17,532 40,261 2,452,353
221 40,261 22,891 17,371 40,261 2,429,462
222 40,261 23,053 17,209 40,261 2,406,410
223 40,261 23,216 17,045 40,261 2,383,194
224 40,261 23,380 16,881 40,261 2,359,813
225 40,261 23,546 16,715 40,261 2,336,267
226 40,261 23,713 16,549 40,261 2,312,555
227 40,261 23,881 16,381 40,261 2,288,674
228 40,261 24,050 16,211 40,261 2,264,624
229 40,261 24,220 16,041 40,261 2,240,404
230 40,261 24,392 15,870 40,261 2,216,012
231 40,261 24,565 15,697 40,261 2,191,447
232 40,261 24,739 15,523 40,261 2,166,709
233 40,261 24,914 15,348 40,261 2,141,795
234 40,261 25,090 15,171 40,261 2,116,704
235 40,261 25,268 14,993 40,261 2,091,436
236 40,261 25,447 14,814 40,261 2,065,989
237 40,261 25,627 14,634 40,261 2,040,362
238 40,261 25,809 14,453 40,261 2,014,553
239 40,261 25,992 14,270 40,261 1,988,562
240 40,261 26,176 14,086 40,261 1,962,386
241 40,261 26,361 13,900 40,261 1,936,025
242 40,261 26,548 13,714 40,261 1,909,477
243 40,261 26,736 13,525 40,261 1,882,741
244 40,261 26,925 13,336 40,261 1,855,816
245 40,261 27,116 13,145 40,261 1,828,700
246 40,261 27,308 12,953 40,261 1,801,392
247 40,261 27,501 12,760 40,261 1,773,890
248 40,261 27,696 12,565 40,261 1,746,194
249 40,261 27,892 12,369 40,261 1,718,302
250 40,261 28,090 12,171 40,261 1,690,212
251 40,261 28,289 11,972 40,261 1,661,922
252 40,261 28,489 11,772 40,261 1,633,433
253 40,261 28,691 11,570 40,261 1,604,742
254 40,261 28,894 11,367 40,261 1,575,847
255 40,261 29,099 11,162 40,261 1,546,748
256 40,261 29,305 10,956 40,261 1,517,443
257 40,261 29,513 10,749 40,261 1,487,930
258 40,261 29,722 10,540 40,261 1,458,208
259 40,261 29,932 10,329 40,261 1,428,276
260 40,261 30,144 10,117 40,261 1,398,132
261 40,261 30,358 9,903 40,261 1,367,774
262 40,261 30,573 9,688 40,261 1,337,201
263 40,261 30,790 9,472 40,261 1,306,411
264 40,261 31,008 9,254 40,261 1,275,404
265 40,261 31,227 9,034 40,261 1,244,176
266 40,261 31,448 8,813 40,261 1,212,728
267 40,261 31,671 8,590 40,261 1,181,057
268 40,261 31,896 8,366 40,261 1,149,161
269 40,261 32,121 8,140 40,261 1,117,040
270 40,261 32,349 7,912 40,261 1,084,691
271 40,261 32,578 7,683 40,261 1,052,113
272 40,261 32,809 7,452 40,261 1,019,304
273 40,261 33,041 7,220 40,261 986,263
274 40,261 33,275 6,986 40,261 952,987
275 40,261 33,511 6,750 40,261 919,476
276 40,261 33,748 6,513 40,261 885,728
277 40,261 33,987 6,274 40,261 851,740
278 40,261 34,228 6,033 40,261 817,512
279 40,261 34,471 5,791 40,261 783,041
280 40,261 34,715 5,547 40,261 748,327
281 40,261 34,961 5,301 40,261 713,366
282 40,261 35,208 5,053 40,261 678,158
283 40,261 35,458 4,804 40,261 642,700
284 40,261 35,709 4,552 40,261 606,991
285 40,261 35,962 4,300 40,261 571,029
286 40,261 36,217 4,045 40,261 534,813
287 40,261 36,473 3,788 40,261 498,340
288 40,261 36,731 3,530 40,261 461,608
289 40,261 36,992 3,270 40,261 424,616
290 40,261 37,254 3,008 40,261 387,363
291 40,261 37,518 2,744 40,261 349,845
292 40,261 37,783 2,478 40,261 312,062
293 40,261 38,051 2,210 40,261 274,011
294 40,261 38,320 1,941 40,261 235,691
295 40,261 38,592 1,669 40,261 197,099
296 40,261 38,865 1,396 40,261 158,233
297 40,261 39,141 1,121 40,261 119,093
298 40,261 39,418 844 40,261 79,675
299 40,261 39,697 564 40,261 39,978
300 40,261 39,978 283 40,261 -
301 - - - - -
302 - - - - -
303 - - - - -
304 - - - - -
305 - - - - -
306 - - - - -
307 - - - - -
308 - - - - -
309 - - - - -
310 - - - - -
311 - - - - -
312 - - - - -
313 - - - - -
314 - - - - -
315 - - - - -
316 - - - - -
317 - - - - -
318 - - - - -
319 - - - - -
320 - - - - -
321 - - - - -
322 - - - - -
323 - - - - -
324 - - - - -
325 - - - - -
326 - - - - -
327 - - - - -
328 - - - - -
329 - - - - -
330 - - - - -
331 - - - - -
332 - - - - -
333 - - - - -
334 - - - - -
335 - - - - -
336 - - - - -
337 - - - - -
 338 - - - - -
339 - - - - -
340 - - - - -
341 - - - - -
342 - - - - -
343 - - - - -
344 - - - - -
345 - - - - -
346 - - - - -
347 - - - - -
348 - - - - -
349 - - - - -
350 - - - - -
351 - - - - -
352 - - - - -
353 - - - - -
354 - - - - -
355 - - - - -
356 - - - - -
357 - - - - -
358 - - - - -
359 - - - - -
360 - - - - -
Total 12,078,406 5,000,000 7,078,406 12,078,406
 By AssetYogi.com

t Break-Up Loan Repayment Chart

Principal & Interest Repayment (Rs.)

600,000

500,000
7,078,406

400,000

300,000

Principal Amount
200,000

100,000

Year -
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Interest Pmt Principal Pmt
(I) (P)

(figures in Rupees)
Cumulative Cumulative Prepayments
Interest Principal
422,681 60,455 -
840,018 126,255 -
1,251,539 197,870 -
1,656,730 275,815 -
2,055,031 360,650 -
2,445,833 452,984 -
2,828,475 553,479 -
3,202,233 662,857 -
3,566,323 781,903 -
3,919,891 911,472 -
4,262,006 1,052,493 -
4,591,656 1,205,979 -
4,907,739 1,373,033 -
5,209,056 1,554,852 -
5,494,302 1,752,742 -
5,762,056 1,968,124 -
 6,010,773 2,202,543 -
6,238,769 2,457,684 -
6,444,213 2,735,376 -
6,625,111 3,037,614 -
6,779,294 3,366,567 -
6,904,401 3,724,596 -
6,997,862 4,114,272 -
7,056,878 4,538,392 -
7,078,406 5,000,000 -
- - -
- - -
- - -
- - -
- -
-

(figures in Rupees)
Cumulative Cumulative Prepayments
Interest Principal (if any)
35,417 4,845
70,799 9,724
106,147 14,637
141,460 19,586
176,738 24,569
211,980 29,588
247,187 34,642
282,359 39,732
317,494 44,858
352,593 50,021
387,655 55,220
422,681 60,455 -
457,669 65,728
492,620 71,039
527,534 76,387
562,409 81,772
597,247 87,196
632,046 92,659
666,806 98,160
701,528 103,700
736,210 109,279
770,852 114,898
 805,455 120,556
840,018 126,255 -
874,540 131,994
909,022 137,773
943,463 143,594
977,862 149,456
1,012,220 155,359
1,046,536 161,304
1,080,811 167,291
1,115,042 173,321
1,149,231 179,393
1,183,377 185,509
1,217,480 191,668
1,251,539 197,870 -
1,285,554 204,116
1,319,525 210,407
1,353,451 216,742
1,387,332 223,122
1,421,169 229,547
1,454,959 236,017
1,488,704 242,534
1,522,403 249,097
1,556,055 255,706
1,589,661 262,362
1,623,219 269,065
1,656,730 275,815 -
1,690,193 282,614
1,723,607 289,460
1,756,974 296,355
1,790,291 303,299
1,823,560 310,292
1,856,778 317,335
1,889,947 324,427
1,923,066 331,570
1,956,134 338,763
1,989,151 346,008
2,022,117 353,303
2,055,031 360,650 -
2,087,893 368,050
2,120,703 375,501
2,153,459 383,006
2,186,163 390,563
2,218,813 398,175
2,251,410 405,840
2,283,952 413,559
2,316,439 421,333
2,348,871 429,162
2,381,248 437,047
2,413,569 444,987
2,445,833 452,984 -
2,478,041 461,037
2,510,192 469,148
2,542,286 477,316
2,574,322 485,541
2,606,299 493,825
2,638,218 502,168
2,670,077 510,569
2,701,878 519,031
2,733,618 527,552
2,765,298 536,133
2,796,917 544,776
2,828,475 553,479 -
2,859,971 562,244
2,891,405 571,072
2,922,776 579,961
2,954,085 588,914
2,985,330 597,930
3,016,512 607,010
3,047,629 616,155
3,078,681 625,364
3,109,668 634,638
3,140,589 643,978
3,171,444 653,384
3,202,233 662,857 -
3,232,954 672,397
3,263,608 682,005
3,294,194 691,680
3,324,711 701,424
3,355,159 711,237
3,385,538 721,120
3,415,847 731,073
3,446,085 741,096
3,476,252 751,190
3,506,348 761,355
3,536,372 771,593
3,566,323 781,903 -
3,596,201 792,286
3,626,006 802,743
3,655,736 813,274
3,685,392 823,879
3,714,973 834,560
3,744,478 845,316
3,773,907 856,148
3,803,260 867,057
3,832,535 878,044
3,861,732 889,108
3,890,851 900,250
3,919,891 911,472 -
3,948,851 922,773
3,977,731 934,154
4,006,531 945,615
4,035,250 957,158
4,063,887 968,783
4,092,441 980,490
4,120,913 992,279
4,149,301 1,004,153
4,177,604 1,016,110
4,205,824 1,028,152
4,233,958 1,040,280
4,262,006 1,052,493 -
4,289,967 1,064,793
4,317,842 1,077,180
4,345,628 1,089,655
4,373,326 1,102,218
4,400,936 1,114,870
4,428,455 1,127,611
4,455,885 1,140,443
4,483,223 1,153,366
4,510,470 1,166,381
4,537,625 1,179,487
4,564,687 1,192,687
4,591,656 1,205,979 -
4,618,530 1,219,366
4,645,309 1,232,848
4,671,993 1,246,426
4,698,581 1,260,099
4,725,072 1,273,870
4,751,466 1,287,738
4,777,761 1,301,704
4,803,957 1,315,769
4,830,054 1,329,934
4,856,050 1,344,199
4,881,945 1,358,565
4,907,739 1,373,033 -
4,933,430 1,387,603
4,959,018 1,402,276
4,984,501 1,417,054
5,009,881 1,431,936
5,035,154 1,446,924
5,060,322 1,462,017
5,085,383 1,477,218
5,110,336 1,492,526
5,135,180 1,507,943
5,159,916 1,523,469
5,184,541 1,539,105
5,209,056 1,554,852 -
5,233,459 1,570,710
5,257,750 1,586,680
5,281,928 1,602,764
5,305,991 1,618,962
5,329,940 1,635,274
5,353,774 1,651,702
5,377,491 1,668,246
5,401,091 1,684,908
5,424,573 1,701,687
5,447,936 1,718,585
5,471,179 1,735,603
5,494,302 1,752,742 -
5,517,303 1,770,002
5,540,182 1,787,384
5,562,939 1,804,889
5,585,571 1,822,519
5,608,078 1,840,273
5,630,459 1,858,153
5,652,714 1,876,159
5,674,841 1,894,294
5,696,840 1,912,556
5,718,709 1,930,948
5,740,448 1,949,470
5,762,056 1,968,124 -
5,783,532 1,986,909
5,804,875 2,005,828
5,826,083 2,024,881
5,847,157 2,044,068
5,868,095 2,063,392
5,888,896 2,082,852
5,909,559 2,102,450
5,930,084 2,122,187
5,950,468 2,142,064
5,970,712 2,162,082
5,990,814 2,182,241
6,010,773 2,202,543 -
6,030,588 2,222,990
6,050,259 2,243,580
6,069,783 2,264,317
6,089,161 2,285,201
6,108,391 2,306,232
6,127,472 2,327,413
6,146,402 2,348,743
6,165,182 2,370,225
6,183,810 2,391,859
6,202,284 2,413,646
6,220,604 2,435,587
6,238,769 2,457,684 -
6,256,777 2,479,937
6,274,627 2,502,348
6,292,319 2,524,918
6,309,851 2,547,647
6,327,222 2,570,538
6,344,430 2,593,590
6,361,476 2,616,806
6,378,357 2,640,187
6,395,072 2,663,733
6,411,621 2,687,445
6,428,001 2,711,326
6,444,213 2,735,376 -
6,460,254 2,759,596
6,476,123 2,783,988
6,491,820 2,808,553
6,507,343 2,833,291
6,522,690 2,858,205
6,537,861 2,883,296
6,552,855 2,908,564
6,567,669 2,934,011
6,582,303 2,959,638
6,596,756 2,985,447
6,611,025 3,011,438
6,625,111 3,037,614 -
6,639,011 3,063,975
6,652,725 3,090,523
6,666,250 3,117,259
6,679,586 3,144,184
6,692,732 3,171,300
6,705,685 3,198,608
6,718,445 3,226,110
6,731,010 3,253,806
6,743,379 3,281,698
6,755,550 3,309,788
6,767,522 3,338,078
6,779,294 3,366,567 -
6,790,864 3,395,258
6,802,231 3,424,153
6,813,394 3,453,252
6,824,350 3,482,557
6,835,098 3,512,070
6,845,638 3,541,792
6,855,967 3,571,724
6,866,084 3,601,868
6,875,987 3,632,226
6,885,676 3,662,799
6,895,147 3,693,589
6,904,401 3,724,596 -
6,913,435 3,755,824
6,922,248 3,787,272
6,930,838 3,818,943
6,939,204 3,850,839
6,947,344 3,882,960
6,955,256 3,915,309
6,962,940 3,947,887
6,970,392 3,980,696
6,977,612 4,013,737
6,984,598 4,047,013
6,991,349 4,080,524
6,997,862 4,114,272 -
7,004,135 4,148,260
7,010,169 4,182,488
7,015,959 4,216,959
7,021,506 4,251,673
7,026,807 4,286,634
7,031,860 4,321,842
7,036,663 4,357,300
7,041,216 4,393,009
7,045,515 4,428,971
7,049,560 4,465,187
7,053,348 4,501,660
7,056,878 4,538,392 -
7,060,148 4,575,384
7,063,155 4,612,637
7,065,899 4,650,155
7,068,377 4,687,938
7,070,588 4,725,989
7,072,529 4,764,309
7,074,198 4,802,901
7,075,594 4,841,767
7,076,715 4,880,907
7,077,559 4,920,325
7,078,123 4,960,022
7,078,406 5,000,000 -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
 Loan Repayment Chart

6,000,000

Principal Outstanding (Rs.)

5,000,000

4,000,000

3,000,000

2,000,000

1,000,000

-
8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
t Principal Pmt Principal
(P) Outstanding
Loan Amount (Rs.)
Interest (% p.a.)
Time Period (Years)

EMI (Rs.)

Time Period
3 Years @ 8%
5 Years @ 8%
20 Years @ 11%
 100,000
11%
20

(1,032)

EMI per lakh Amount Approx. EMI

3000 500000 15000
2000 500000 10000
1000 5000000 50000