Loan amount 1000000

Rate of interst 12%

Term 8

Installment no Schedule of payment PMT IPMT

1 Feb-24 ₹ 16,252.84 ₹ 10,000.00
2 Mar-24 ₹ 16,252.84 ₹ 9,937.47
3 Apr-24 ₹ 16,252.84 ₹ 9,874.32
4 May-24 ₹ 16,252.84 ₹ 9,810.53
5 Jun-24 ₹ 16,252.84 ₹ 9,746.11
6 Jul-24 ₹ 16,252.84 ₹ 9,681.04
7 Aug-24 ₹ 16,252.84 ₹ 9,615.32
8 Sep-24 ₹ 16,252.84 ₹ 9,548.95
9 Oct-24 ₹ 16,252.84 ₹ 9,481.91
10 Nov-24 ₹ 16,252.84 ₹ 9,414.20
11 Dec-24 ₹ 16,252.84 ₹ 9,345.81
12 Jan-25 ₹ 16,252.84 ₹ 9,276.74
13 Feb-25 ₹ 16,252.84 ₹ 9,206.98
14 Mar-25 ₹ 16,252.84 ₹ 9,136.52
15 Apr-25 ₹ 16,252.84 ₹ 9,065.36
16 May-25 ₹ 16,252.84 ₹ 8,993.49
17 Jun-25 ₹ 16,252.84 ₹ 8,920.89
18 Jul-25 ₹ 16,252.84 ₹ 8,847.57
19 Aug-25 ₹ 16,252.84 ₹ 8,773.52
20 Sep-25 ₹ 16,252.84 ₹ 8,698.73
21 Oct-25 ₹ 16,252.84 ₹ 8,623.19
22 Nov-25 ₹ 16,252.84 ₹ 8,546.89
23 Dec-25 ₹ 16,252.84 ₹ 8,469.83
24 Jan-26 ₹ 16,252.84 ₹ 8,392.00
25 Feb-26 ₹ 16,252.84 ₹ 8,313.39
26 Mar-26 ₹ 16,252.84 ₹ 8,234.00
27 Apr-26 ₹ 16,252.84 ₹ 8,153.81
28 May-26 ₹ 16,252.84 ₹ 8,072.82
29 Jun-26 ₹ 16,252.84 ₹ 7,991.02
30 Jul-26 ₹ 16,252.84 ₹ 7,908.40
31 Aug-26 ₹ 16,252.84 ₹ 7,824.96
32 Sep-26 ₹ 16,252.84 ₹ 7,740.68
33 Oct-26 ₹ 16,252.84 ₹ 7,655.56
34 Nov-26 ₹ 16,252.84 ₹ 7,569.58
35 Dec-26 ₹ 16,252.84 ₹ 7,482.75
36 Jan-27 ₹ 16,252.84 ₹ 7,395.05
37 Feb-27 ₹ 16,252.84 ₹ 7,306.47
38 Mar-27 ₹ 16,252.84 ₹ 7,217.01
39 Apr-27 ₹ 16,252.84 ₹ 7,126.65
40 May-27 ₹ 16,252.84 ₹ 7,035.39
41 Jun-27 ₹ 16,252.84 ₹ 6,943.21
42 Jul-27 ₹ 16,252.84 ₹ 6,850.12
43 Aug-27 ₹ 16,252.84 ₹ 6,756.09
44 Sep-27 ₹ 16,252.84 ₹ 6,661.12
45 Oct-27 ₹ 16,252.84 ₹ 6,565.20
46 Nov-27 ₹ 16,252.84 ₹ 6,468.33
47 Dec-27 ₹ 16,252.84 ₹ 6,370.48
48 Jan-28 ₹ 16,252.84 ₹ 6,271.66
49 Feb-28 ₹ 16,252.84 ₹ 6,171.85
50 Mar-28 ₹ 16,252.84 ₹ 6,071.04
51 Apr-28 ₹ 16,252.84 ₹ 5,969.22
52 May-28 ₹ 16,252.84 ₹ 5,866.38
53 Jun-28 ₹ 16,252.84 ₹ 5,762.52
54 Jul-28 ₹ 16,252.84 ₹ 5,657.62
55 Aug-28 ₹ 16,252.84 ₹ 5,551.66
56 Sep-28 ₹ 16,252.84 ₹ 5,444.65
57 Oct-28 ₹ 16,252.84 ₹ 5,336.57
58 Nov-28 ₹ 16,252.84 ₹ 5,227.41
59 Dec-28 ₹ 16,252.84 ₹ 5,117.15
60 Jan-29 ₹ 16,252.84 ₹ 5,005.80
61 Feb-29 ₹ 16,252.84 ₹ 4,893.33
62 Mar-29 ₹ 16,252.84 ₹ 4,779.73
63 Apr-29 ₹ 16,252.84 ₹ 4,665.00
64 May-29 ₹ 16,252.84 ₹ 4,549.12
65 Jun-29 ₹ 16,252.84 ₹ 4,432.08
66 Jul-29 ₹ 16,252.84 ₹ 4,313.88
67 Aug-29 ₹ 16,252.84 ₹ 4,194.49
68 Sep-29 ₹ 16,252.84 ₹ 4,073.90
69 Oct-29 ₹ 16,252.84 ₹ 3,952.11
70 Nov-29 ₹ 16,252.84 ₹ 3,829.11
71 Dec-29 ₹ 16,252.84 ₹ 3,704.87
72 Jan-30 ₹ 16,252.84 ₹ 3,579.39
73 Feb-30 ₹ 16,252.84 ₹ 3,452.65
74 Mar-30 ₹ 16,252.84 ₹ 3,324.65
75 Apr-30 ₹ 16,252.84 ₹ 3,195.37
76 May-30 ₹ 16,252.84 ₹ 3,064.80
77 Jun-30 ₹ 16,252.84 ₹ 2,932.92
78 Jul-30 ₹ 16,252.84 ₹ 2,799.72
79 Aug-30 ₹ 16,252.84 ₹ 2,665.18
80 Sep-30 ₹ 16,252.84 ₹ 2,529.31
81 Oct-30 ₹ 16,252.84 ₹ 2,392.07
82 Nov-30 ₹ 16,252.84 ₹ 2,253.46
83 Dec-30 ₹ 16,252.84 ₹ 2,113.47
84 Jan-31 ₹ 16,252.84 ₹ 1,972.08
85 Feb-31 ₹ 16,252.84 ₹ 1,829.27
86 Mar-31 ₹ 16,252.84 ₹ 1,685.03
87 Apr-31 ₹ 16,252.84 ₹ 1,539.36
88 May-31 ₹ 16,252.84 ₹ 1,392.22
89 Jun-31 ₹ 16,252.84 ₹ 1,243.62
90 Jul-31 ₹ 16,252.84 ₹ 1,093.52
91 Aug-31 ₹ 16,252.84 ₹ 941.93
92 Sep-31 ₹ 16,252.84 ₹ 788.82
93 Oct-31 ₹ 16,252.84 ₹ 634.18
94 Nov-31 ₹ 16,252.84 ₹ 477.99
95 Dec-31 ₹ 16,252.84 ₹ 320.25
96 Jan-32 ₹ 16,252.84 ₹ 160.92
 LOAN AMORTISATION TABLE

PPMT Balance
₹ 6,252.84 ₹ 993,747.16
₹ 6,315.37 ₹ 987,431.79
₹ 6,378.52 ₹ 981,053.27
₹ 6,442.31 ₹ 974,610.96
₹ 6,506.73 ₹ 968,104.22
₹ 6,571.80 ₹ 961,532.43
₹ 6,637.52 ₹ 954,894.91
₹ 6,703.89 ₹ 948,191.02
₹ 6,770.93 ₹ 941,420.08
₹ 6,838.64 ₹ 934,581.44
₹ 6,907.03 ₹ 927,674.42
₹ 6,976.10 ₹ 920,698.32
₹ 7,045.86 ₹ 913,652.46
₹ 7,116.32 ₹ 906,536.14
₹ 7,187.48 ₹ 899,348.66
₹ 7,259.35 ₹ 892,089.31
₹ 7,331.95 ₹ 884,757.36
₹ 7,405.27 ₹ 877,352.09
₹ 7,479.32 ₹ 869,872.77
₹ 7,554.11 ₹ 862,318.66
₹ 7,629.65 ₹ 854,689.00
₹ 7,705.95 ₹ 846,983.05
₹ 7,783.01 ₹ 839,200.04
₹ 7,860.84 ₹ 831,339.20
₹ 7,939.45 ₹ 823,399.75
₹ 8,018.84 ₹ 815,380.91
₹ 8,099.03 ₹ 807,281.88
₹ 8,180.02 ₹ 799,101.85
₹ 8,261.82 ₹ 790,840.03
₹ 8,344.44 ₹ 782,495.59
₹ 8,427.89 ₹ 774,067.70
₹ 8,512.16 ₹ 765,555.54
₹ 8,597.29 ₹ 756,958.25
₹ 8,683.26 ₹ 748,274.99
₹ 8,770.09 ₹ 739,504.90
₹ 8,857.79 ₹ 730,647.11
₹ 8,946.37 ₹ 721,700.74
 ₹ 9,035.83 ₹ 712,664.91
₹ 9,126.19 ₹ 703,538.71
₹ 9,217.45 ₹ 694,321.26
₹ 9,309.63 ₹ 685,011.63
₹ 9,402.73 ₹ 675,608.91
₹ 9,496.75 ₹ 666,112.15
₹ 9,591.72 ₹ 656,520.43
₹ 9,687.64 ₹ 646,832.80
₹ 9,784.51 ₹ 637,048.28
₹ 9,882.36 ₹ 627,165.92
₹ 9,981.18 ₹ 617,184.74
₹ 10,080.99 ₹ 607,103.75
₹ 10,181.80 ₹ 596,921.94
₹ 10,283.62 ₹ 586,638.32
₹ 10,386.46 ₹ 576,251.86
₹ 10,490.32 ₹ 565,761.54
₹ 10,595.23 ₹ 555,166.32
₹ 10,701.18 ₹ 544,465.14
₹ 10,808.19 ₹ 533,656.95
₹ 10,916.27 ₹ 522,740.67
₹ 11,025.43 ₹ 511,715.24
₹ 11,135.69 ₹ 500,579.55
₹ 11,247.05 ₹ 489,332.51
₹ 11,359.52 ₹ 477,972.99
₹ 11,473.11 ₹ 466,499.88
₹ 11,587.84 ₹ 454,912.03
₹ 11,703.72 ₹ 443,208.31
₹ 11,820.76 ₹ 431,387.56
₹ 11,938.97 ₹ 419,448.59
₹ 12,058.36 ₹ 407,390.23
₹ 12,178.94 ₹ 395,211.29
₹ 12,300.73 ₹ 382,910.57
₹ 12,423.74 ₹ 370,486.83
₹ 12,547.97 ₹ 357,938.86
₹ 12,673.45 ₹ 345,265.40
₹ 12,800.19 ₹ 332,465.22
₹ 12,928.19 ₹ 319,537.03
₹ 13,057.47 ₹ 306,479.56
₹ 13,188.05 ₹ 293,291.51
₹ 13,319.93 ₹ 279,971.58
₹ 13,453.13 ₹ 266,518.46
₹ 13,587.66 ₹ 252,930.80
₹ 13,723.53 ₹ 239,207.27
₹ 13,860.77 ₹ 225,346.50
₹ 13,999.38 ₹ 211,347.12
₹ 14,139.37 ₹ 197,207.75
₹ 14,280.76 ₹ 182,926.99
₹ 14,423.57 ₹ 168,503.42
₹ 14,567.81 ₹ 153,935.61
₹ 14,713.49 ₹ 139,222.13
₹ 14,860.62 ₹ 124,361.51
₹ 15,009.23 ₹ 109,352.28
₹ 15,159.32 ₹ 94,192.96
₹ 15,310.91 ₹ 78,882.05
₹ 15,464.02 ₹ 63,418.03
₹ 15,618.66 ₹ 47,799.37
₹ 15,774.85 ₹ 32,024.52
₹ 15,932.60 ₹ 16,091.92
₹ 16,091.92 ₹ 0.00