Loan Amount 1000000

Interest Rate 9% Interest Paid 245501

Tenure 5 EMI 20758
Prepayments
per year
(EMI equivalent)
Interest
Outstanding
Month EMI Principle Prepayment
Balance
245501
1 20758 13258 7500 986742
2 20758 13358 7401 973384
3 20758 13458 7300 959926
4 20758 13559 7199 946367
5 20758 13661 7098 932706
6 20758 13763 6995 918943
7 20758 13866 6892 905077
8 20758 13970 6788 891107
9 20758 14075 6683 877032
10 20758 14181 6578 862851
11 20758 14287 6471 848564 0
12 20758 14394 6364 834170
13 20758 14502 6256 819668
14 20758 14611 6148 805057
15 20758 14720 6038 790337
16 20758 14831 5928 775506
17 20758 14942 5816 760564
18 20758 15054 5704 745510
19 20758 15167 5591 730343
20 20758 15281 5478 715062
21 20758 15395 5363 699666
22 20758 15511 5247 684156
23 20758 15627 5131 668528
24 20758 15744 5014 652784 0
25 20758 15862 4896 636921
26 20758 15981 4777 620940
27 20758 16101 4657 604839
28 20758 16222 4536 588617
29 20758 16344 4415 572273
30 20758 16466 4292 555807
31 20758 16590 4169 539217
32 20758 16714 4044 522503
33 20758 16840 3919 505663
34 20758 16966 3792 488697
35 20758 17093 3665 471604
36 20758 17221 3537 454383 0
37 20758 17350 3408 437032
38 20758 17481 3278 419552
39 20758 17612 3147 401940
40 20758 17744 3015 384196
41 20758 17877 2881 366319
42 20758 18011 2747 348308
43 20758 18146 2612 330162
44 20758 18282 2476 311880
45 20758 18419 2339 293461
46 20758 18557 2201 274903
47 20758 18697 2062 256207
48 20758 18837 1922 237370 0
49 20758 18978 1780 218392
50 20758 19120 1638 199271
51 20758 19264 1495 180008
52 20758 19408 1350 160599
53 20758 19554 1204 141046
54 20758 19701 1058 121345
55 20758 19848 910 101497
56 20758 19997 761 81500
57 20758 20147 611 61352
58 20758 20298 460 41054
59 20758 20450 308 20604
60 20758 20604 155 0 0
61 0 0 0 0
62 0 0 0 0
63 0 0 0 0
64 0 0 0 0
65 0 0 0 0
66 0 0 0 0
67 0 0 0 0
68 0 0 0 0
69 0 0 0 0
70 0 0 0 0
71 0 0 0 0
72 0 0 0 0 0
73 0 0 0 0
74 0 0 0 0
75 0 0 0 0
76 0 0 0 0
77 0 0 0 0
78 0 0 0 0
79 0 0 0 0
80 0 0 0 0
81 0 0 0 0
82 0 0 0 0
83 0 0 0 0
84 0 0 0 0 0
85 0 0 0 0
86 0 0 0 0
 87 0 0 0 0
88 0 0 0 0
89 0 0 0 0
90 0 0 0 0
91 0 0 0 0
92 0 0 0 0
93 0 0 0 0
94 0 0 0 0
95 0 0 0 0
96 0 0 0 0 0
97 0 0 0 0
98 0 0 0 0
99 0 0 0 0
100 0 0 0 0
101 0 0 0 0
102 0 0 0 0
103 0 0 0 0
104 0 0 0 0
105 0 0 0 0
106 0 0 0 0
107 0 0 0 0
108 0 0 0 0 0
109 0 0 0 0
110 0 0 0 0
111 0 0 0 0
112 0 0 0 0
113 0 0 0 0
114 0 0 0 0
115 0 0 0 0
116 0 0 0 0
117 0 0 0 0
118 0 0 0 0
119 0 0 0 0
120 0 0 0 0 0
121 0 0 0 0
122 0 0 0 0
123 0 0 0 0
124 0 0 0 0
125 0 0 0 0
126 0 0 0 0
127 0 0 0 0
128 0 0 0 0
129 0 0 0 0
130 0 0 0 0
131 0 0 0 0
132 0 0 0 0 0
133 0 0 0 0
134 0 0 0 0
135 0 0 0 0
136 0 0 0 0
137 0 0 0 0
138 0 0 0 0
139 0 0 0 0
140 0 0 0 0
141 0 0 0 0
142 0 0 0 0
143 0 0 0 0
144 0 0 0 0 0
145 0 0 0 0
146 0 0 0 0
147 0 0 0 0
148 0 0 0 0
149 0 0 0 0
150 0 0 0 0
151 0 0 0 0
152 0 0 0 0
153 0 0 0 0
154 0 0 0 0
155 0 0 0 0
156 0 0 0 0 0
157 0 0 0 0
158 0 0 0 0
159 0 0 0 0
160 0 0 0 0
161 0 0 0 0
162 0 0 0 0
163 0 0 0 0
164 0 0 0 0
165 0 0 0 0
166 0 0 0 0
167 0 0 0 0
168 0 0 0 0 0
169 0 0 0 0
170 0 0 0 0
171 0 0 0 0
172 0 0 0 0
173 0 0 0 0
174 0 0 0 0
175 0 0 0 0
176 0 0 0 0
177 0 0 0 0
178 0 0 0 0
179 0 0 0 0
180 0 0 0 0 0
181 0 0 0 0
182 0 0 0 0
183 0 0 0 0
184 0 0 0 0
185 0 0 0 0
186 0 0 0 0
187 0 0 0 0
188 0 0 0 0
189 0 0 0 0
190 0 0 0 0
191 0 0 0 0
192 0 0 0 0 0
193 0 0 0 0
194 0 0 0 0
195 0 0 0 0
196 0 0 0 0
197 0 0 0 0
198 0 0 0 0
199 0 0 0 0
200 0 0 0 0
201 0 0 0 0
202 0 0 0 0
203 0 0 0 0
204 0 0 0 0 0
205 0 0 0 0
206 0 0 0 0
207 0 0 0 0
208 0 0 0 0
209 0 0 0 0
210 0 0 0 0
211 0 0 0 0
212 0 0 0 0
213 0 0 0 0
214 0 0 0 0
215 0 0 0 0
216 0 0 0 0 0
217 0 0 0 0
218 0 0 0 0
219 0 0 0 0
220 0 0 0 0
221 0 0 0 0
222 0 0 0 0
223 0 0 0 0
224 0 0 0 0
225 0 0 0 0
226 0 0 0 0
227 0 0 0 0
228 0 0 0 0 0
229 0 0 0 0
230 0 0 0 0
231 0 0 0 0
232 0 0 0 0
233 0 0 0 0
234 0 0 0 0
235 0 0 0 0
236 0 0 0 0
237 0 0 0 0
238 0 0 0 0
239 0 0 0 0
240 0 0 0 0 0
241 0 0 0 0
242 0 0 0 0
243 0 0 0 0
244 0 0 0 0
245 0 0 0 0
246 0 0 0 0
247 0 0 0 0
248 0 0 0 0
249 0 0 0 0
250 0 0 0 0
251 0 0 0 0
252 0 0 0 0 0
253 0 0 0 0
254 0 0 0 0
255 0 0 0 0
256 0 0 0 0
257 0 0 0 0
258 0 0 0 0
259 0 0 0 0
260 0 0 0 0
261 0 0 0 0
262 0 0 0 0
263 0 0 0 0
264 0 0 0 0 0
265 0 0 0 0
266 0 0 0 0
267 0 0 0 0
268 0 0 0 0
269 0 0 0 0
270 0 0 0 0
271 0 0 0 0
272 0 0 0 0
273 0 0 0 0
274 0 0 0 0
275 0 0 0 0
276 0 0 0 0 0
277 0 0 0 0
278 0 0 0 0
279 0 0 0 0
280 0 0 0 0
281 0 0 0 0
282 0 0 0 0
283 0 0 0 0
284 0 0 0 0
285 0 0 0 0
286 0 0 0 0
287 0 0 0 0
288 0 0 0 0 0
289 0 0 0 0
290 0 0 0 0
291 0 0 0 0
292 0 0 0 0
293 0 0 0 0
294 0 0 0 0
295 0 0 0 0
296 0 0 0 0
297 0 0 0 0
298 0 0 0 0
299 0 0 0 0
300 0 0 0 0 0
301 0 0 0 0
302 0 0 0 0
303 0 0 0 0
304 0 0 0 0
305 0 0 0 0
306 0 0 0 0
307 0 0 0 0
308 0 0 0 0
309 0 0 0 0
310 0 0 0 0
311 0 0 0 0
312 0 0 0 0
313 0 0 0 0
314 0 0 0 0
315 0 0 0 0
316 0 0 0 0
317 0 0 0 0
318 0 0 0 0
319 0 0 0 0
320 0 0 0 0
321 0 0 0 0
322 0 0 0 0
323 0 0 0 0
324 0 0 0 0
325 0 0 0 0
326 0 0 0 0
327 0 0 0 0
328 0 0 0 0
329 0 0 0 0
330 0 0 0 0
331 0 0 0 0
332 0 0 0 0
333 0 0 0 0
334 0 0 0 0
335 0 0 0 0
336 0 0 0 0
337 0 0 0 0
338 0 0 0 0
339 0 0 0 0
340 0 0 0 0
341 0 0 0 0
342 0 0 0 0
343 0 0 0 0
344 0 0 0 0
345 0 0 0 0
346 0 0 0 0
347 0 0 0 0
348 0 0 0 0
349 0 0 0 0
350 0 0 0 0
351 0 0 0 0
352 0 0 0 0
353 0 0 0 0
354 0 0 0 0
355 0 0 0 0
356 0 0 0 0
357 0 0 0 0
358 0 0 0 0
359 0 0 0 0
360 0 0 0 0