Vous êtes sur la page 1sur 67

Home Loan Calculator-cum-Planner for the Indian Market

DISCLAIMER
Care has been taken to ensure accuracy of the calculation.
Yet, if you find any inconsistencies:
Please e-mail me at rajanpras@gmail.com

Revision History
Ver 1.0 : Initial Release; 27 May, 2012
Ver 1.1 : Correction on excess principle paid computation; thanks to Mr. J Khati; 29 July, 2012
Ver 1.2 : Correction in decimal round-off; thanks to Mr. Subrahmanya Nayak; 12 September, 2012

Amount Borrowed
Initial Rate of Interest (RoI)
Tenure (in years)
Date of first EMI
Initial EMI
EMI No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39

EMI Month
Feb, 2014
Mar, 2014
Apr, 2014
May, 2014
Jun, 2014
Jul, 2014
Aug, 2014
Sep, 2014
Oct, 2014
Nov, 2014
Dec, 2014
Jan, 2015
Feb, 2015
Mar, 2015
Apr, 2015
May, 2015
Jun, 2015
Jul, 2015
Aug, 2015
Sep, 2015
Oct, 2015
Nov, 2015
Dec, 2015
Jan, 2016
Feb, 2016
Mar, 2016
Apr, 2016
May, 2016
Jun, 2016
Jul, 2016
Aug, 2016
Sep, 2016
Oct, 2016
Nov, 2016
Dec, 2016
Jan, 2017
Feb, 2017
Mar, 2017
Apr, 2017

INR 3,000,000
10.00%
20
11-Feb-14
INR 28,950.65
Tenure
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240

EMI
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65

Interest Component
INR 25,000.00
INR 24,967.08
INR 24,933.88
INR 24,900.41
INR 24,866.66
INR 24,832.62
INR 24,798.31
INR 24,763.70
INR 24,728.81
INR 24,693.63
INR 24,658.16
INR 24,622.38
INR 24,586.32
INR 24,549.95
INR 24,513.27
INR 24,476.30
INR 24,439.01
INR 24,401.41
INR 24,363.50
INR 24,325.28
INR 24,286.73
INR 24,247.86
INR 24,208.67
INR 24,169.16
INR 24,129.31
INR 24,089.13
INR 24,048.62
INR 24,007.77
INR 23,966.58
INR 23,925.05
INR 23,883.17
INR 23,840.94
INR 23,798.36
INR 23,755.42
INR 23,712.13
INR 23,668.47
INR 23,624.46
INR 23,580.07
INR 23,535.32

40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86

May, 2017
Jun, 2017
Jul, 2017
Aug, 2017
Sep, 2017
Oct, 2017
Nov, 2017
Dec, 2017
Jan, 2018
Feb, 2018
Mar, 2018
Apr, 2018
May, 2018
Jun, 2018
Jul, 2018
Aug, 2018
Sep, 2018
Oct, 2018
Nov, 2018
Dec, 2018
Jan, 2019
Feb, 2019
Mar, 2019
Apr, 2019
May, 2019
Jun, 2019
Jul, 2019
Aug, 2019
Sep, 2019
Oct, 2019
Nov, 2019
Dec, 2019
Jan, 2020
Feb, 2020
Mar, 2020
Apr, 2020
May, 2020
Jun, 2020
Jul, 2020
Aug, 2020
Sep, 2020
Oct, 2020
Nov, 2020
Dec, 2020
Jan, 2021
Feb, 2021
Mar, 2021

240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240

INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65

INR 23,490.19
INR 23,444.68
INR 23,398.80
INR 23,352.54
INR 23,305.88
INR 23,258.85
INR 23,211.41
INR 23,163.59
INR 23,115.36
INR 23,066.73
INR 23,017.70
INR 22,968.26
INR 22,918.41
INR 22,868.14
INR 22,817.45
INR 22,766.34
INR 22,714.80
INR 22,662.84
INR 22,610.44
INR 22,557.61
INR 22,504.33
INR 22,450.61
INR 22,396.44
INR 22,341.83
INR 22,286.75
INR 22,231.22
INR 22,175.22
INR 22,118.76
INR 22,061.83
INR 22,004.42
INR 21,946.54
INR 21,888.17
INR 21,829.32
INR 21,769.97
INR 21,710.13
INR 21,649.80
INR 21,588.95
INR 21,527.61
INR 21,465.75
INR 21,403.37
INR 21,340.48
INR 21,277.06
INR 21,213.12
INR 21,148.64
INR 21,083.62
INR 21,018.06
INR 20,951.96

87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133

Apr, 2021
May, 2021
Jun, 2021
Jul, 2021
Aug, 2021
Sep, 2021
Oct, 2021
Nov, 2021
Dec, 2021
Jan, 2022
Feb, 2022
Mar, 2022
Apr, 2022
May, 2022
Jun, 2022
Jul, 2022
Aug, 2022
Sep, 2022
Oct, 2022
Nov, 2022
Dec, 2022
Jan, 2023
Feb, 2023
Mar, 2023
Apr, 2023
May, 2023
Jun, 2023
Jul, 2023
Aug, 2023
Sep, 2023
Oct, 2023
Nov, 2023
Dec, 2023
Jan, 2024
Feb, 2024
Mar, 2024
Apr, 2024
May, 2024
Jun, 2024
Jul, 2024
Aug, 2024
Sep, 2024
Oct, 2024
Nov, 2024
Dec, 2024
Jan, 2025
Feb, 2025

240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240

INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65

INR 20,885.30
INR 20,818.09
INR 20,750.32
INR 20,681.98
INR 20,613.08
INR 20,543.60
INR 20,473.54
INR 20,402.89
INR 20,331.66
INR 20,259.84
INR 20,187.42
INR 20,114.39
INR 20,040.75
INR 19,966.50
INR 19,891.64
INR 19,816.14
INR 19,740.02
INR 19,663.27
INR 19,585.87
INR 19,507.83
INR 19,429.14
INR 19,349.80
INR 19,269.79
INR 19,189.12
INR 19,107.77
INR 19,025.75
INR 18,943.04
INR 18,859.64
INR 18,775.55
INR 18,690.76
INR 18,605.26
INR 18,519.05
INR 18,432.12
INR 18,344.46
INR 18,256.08
INR 18,166.96
INR 18,077.09
INR 17,986.48
INR 17,895.11
INR 17,802.98
INR 17,710.08
INR 17,616.41
INR 17,521.96
INR 17,426.72
INR 17,330.69
INR 17,233.86
INR 17,136.22

134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180

Mar, 2025
Apr, 2025
May, 2025
Jun, 2025
Jul, 2025
Aug, 2025
Sep, 2025
Oct, 2025
Nov, 2025
Dec, 2025
Jan, 2026
Feb, 2026
Mar, 2026
Apr, 2026
May, 2026
Jun, 2026
Jul, 2026
Aug, 2026
Sep, 2026
Oct, 2026
Nov, 2026
Dec, 2026
Jan, 2027
Feb, 2027
Mar, 2027
Apr, 2027
May, 2027
Jun, 2027
Jul, 2027
Aug, 2027
Sep, 2027
Oct, 2027
Nov, 2027
Dec, 2027
Jan, 2028
Feb, 2028
Mar, 2028
Apr, 2028
May, 2028
Jun, 2028
Jul, 2028
Aug, 2028
Sep, 2028
Oct, 2028
Nov, 2028
Dec, 2028
Jan, 2029

240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240

INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65

INR 17,037.76
INR 16,938.49
INR 16,838.39
INR 16,737.45
INR 16,635.68
INR 16,533.05
INR 16,429.57
INR 16,325.23
INR 16,220.02
INR 16,113.93
INR 16,006.95
INR 15,899.09
INR 15,790.33
INR 15,680.66
INR 15,570.08
INR 15,458.57
INR 15,346.14
INR 15,232.77
INR 15,118.45
INR 15,003.18
INR 14,886.95
INR 14,769.75
INR 14,651.58
INR 14,532.42
INR 14,412.27
INR 14,291.12
INR 14,168.95
INR 14,045.77
INR 13,921.57
INR 13,796.32
INR 13,670.04
INR 13,542.70
INR 13,414.30
INR 13,284.83
INR 13,154.28
INR 13,022.65
INR 12,889.91
INR 12,756.07
INR 12,621.12
INR 12,485.04
INR 12,347.82
INR 12,209.47
INR 12,069.96
INR 11,929.29
INR 11,787.44
INR 11,644.41
INR 11,500.20

181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227

Feb, 2029
Mar, 2029
Apr, 2029
May, 2029
Jun, 2029
Jul, 2029
Aug, 2029
Sep, 2029
Oct, 2029
Nov, 2029
Dec, 2029
Jan, 2030
Feb, 2030
Mar, 2030
Apr, 2030
May, 2030
Jun, 2030
Jul, 2030
Aug, 2030
Sep, 2030
Oct, 2030
Nov, 2030
Dec, 2030
Jan, 2031
Feb, 2031
Mar, 2031
Apr, 2031
May, 2031
Jun, 2031
Jul, 2031
Aug, 2031
Sep, 2031
Oct, 2031
Nov, 2031
Dec, 2031
Jan, 2032
Feb, 2032
Mar, 2032
Apr, 2032
May, 2032
Jun, 2032
Jul, 2032
Aug, 2032
Sep, 2032
Oct, 2032
Nov, 2032
Dec, 2032

240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240
240

INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65

INR 11,354.77
INR 11,208.14
INR 11,060.29
INR 10,911.20
INR 10,760.87
INR 10,609.29
INR 10,456.45
INR 10,302.33
INR 10,146.93
INR 9,990.23
INR 9,832.23
INR 9,672.90
INR 9,512.26
INR 9,350.27
INR 9,186.93
INR 9,022.24
INR 8,856.17
INR 8,688.71
INR 8,519.86
INR 8,349.61
INR 8,177.93
INR 8,004.82
INR 7,830.28
INR 7,654.27
INR 7,476.80
INR 7,297.85
INR 7,117.41
INR 6,935.47
INR 6,752.01
INR 6,567.02
INR 6,380.49
INR 6,192.41
INR 6,002.76
INR 5,811.52
INR 5,618.70
INR 5,424.26
INR 5,228.21
INR 5,030.52
INR 4,831.19
INR 4,630.19
INR 4,427.52
INR 4,223.16
INR 4,017.10
INR 3,809.32
INR 3,599.81
INR 3,388.55
INR 3,175.54

228
229
230
231
232
233
234
235
236
237
238
239
240

Jan, 2033
Feb, 2033
Mar, 2033
Apr, 2033
May, 2033
Jun, 2033
Jul, 2033
Aug, 2033
Sep, 2033
Oct, 2033
Nov, 2033
Dec, 2033
Jan, 2034

240
240
240
240
240
240
240
240
240
240
240
240
240

INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65
INR 28,950.65

INR 2,960.74
INR 2,744.16
INR 2,525.77
INR 2,305.57
INR 2,083.52
INR 1,859.63
INR 1,633.87
INR 1,406.23
INR 1,176.70
INR 945.25
INR 711.87
INR 476.55
INR 239.26

Amount paid by end of tenure


Excess amount paid by end of tenure
Excess % paid by end of tenure

Principle Component
INR 3,950.65
INR 3,983.57
INR 4,016.77
INR 4,050.24
INR 4,083.99
INR 4,118.03
INR 4,152.34
INR 4,186.95
INR 4,221.84
INR 4,257.02
INR 4,292.49
INR 4,328.27
INR 4,364.33
INR 4,400.70
INR 4,437.38
INR 4,474.35
INR 4,511.64
INR 4,549.24
INR 4,587.15
INR 4,625.37
INR 4,663.92
INR 4,702.78
INR 4,741.97
INR 4,781.49
INR 4,821.34
INR 4,861.51
INR 4,902.03
INR 4,942.88
INR 4,984.07
INR 5,025.60
INR 5,067.48
INR 5,109.71
INR 5,152.29
INR 5,195.23
INR 5,238.52
INR 5,282.18
INR 5,326.19
INR 5,370.58
INR 5,415.33

RoI
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%

INR 6,948,155.84
INR 3,948,155.84
131.61%

Outstanding Principle
INR 2,996,049.35
INR 2,992,065.78
INR 2,988,049.01
INR 2,983,998.77
INR 2,979,914.78
INR 2,975,796.75
INR 2,971,644.41
INR 2,967,457.46
INR 2,963,235.63
INR 2,958,978.61
INR 2,954,686.11
INR 2,950,357.85
INR 2,945,993.51
INR 2,941,592.81
INR 2,937,155.43
INR 2,932,681.08
INR 2,928,169.44
INR 2,923,620.20
INR 2,919,033.05
INR 2,914,407.68
INR 2,909,743.76
INR 2,905,040.98
INR 2,900,299.00
INR 2,895,517.51
INR 2,890,696.17
INR 2,885,834.66
INR 2,880,932.63
INR 2,875,989.76
INR 2,871,005.69
INR 2,865,980.08
INR 2,860,912.60
INR 2,855,802.89
INR 2,850,650.60
INR 2,845,455.37
INR 2,840,216.85
INR 2,834,934.68
INR 2,829,608.48
INR 2,824,237.90
INR 2,818,822.57

Additional Principle Paid

New RoI

INR 5,460.46
INR 5,505.97
INR 5,551.85
INR 5,598.11
INR 5,644.76
INR 5,691.80
INR 5,739.24
INR 5,787.06
INR 5,835.29
INR 5,883.92
INR 5,932.95
INR 5,982.39
INR 6,032.24
INR 6,082.51
INR 6,133.20
INR 6,184.31
INR 6,235.85
INR 6,287.81
INR 6,340.21
INR 6,393.04
INR 6,446.32
INR 6,500.04
INR 6,554.21
INR 6,608.82
INR 6,663.90
INR 6,719.43
INR 6,775.43
INR 6,831.89
INR 6,888.82
INR 6,946.23
INR 7,004.11
INR 7,062.48
INR 7,121.33
INR 7,180.68
INR 7,240.52
INR 7,300.85
INR 7,361.69
INR 7,423.04
INR 7,484.90
INR 7,547.28
INR 7,610.17
INR 7,673.59
INR 7,737.53
INR 7,802.01
INR 7,867.03
INR 7,932.59
INR 7,998.69

10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%

INR 2,813,362.11
INR 2,807,856.14
INR 2,802,304.30
INR 2,796,706.18
INR 2,791,061.42
INR 2,785,369.61
INR 2,779,630.38
INR 2,773,843.31
INR 2,768,008.03
INR 2,762,124.11
INR 2,756,191.16
INR 2,750,208.77
INR 2,744,176.53
INR 2,738,094.02
INR 2,731,960.82
INR 2,725,776.51
INR 2,719,540.66
INR 2,713,252.85
INR 2,706,912.64
INR 2,700,519.60
INR 2,694,073.28
INR 2,687,573.24
INR 2,681,019.04
INR 2,674,410.21
INR 2,667,746.32
INR 2,661,026.88
INR 2,654,251.46
INR 2,647,419.57
INR 2,640,530.75
INR 2,633,584.53
INR 2,626,580.41
INR 2,619,517.94
INR 2,612,396.60
INR 2,605,215.92
INR 2,597,975.41
INR 2,590,674.55
INR 2,583,312.86
INR 2,575,889.82
INR 2,568,404.92
INR 2,560,857.64
INR 2,553,247.47
INR 2,545,573.88
INR 2,537,836.35
INR 2,530,034.34
INR 2,522,167.31
INR 2,514,234.72
INR 2,506,236.03

INR 8,065.35
INR 8,132.56
INR 8,200.33
INR 8,268.67
INR 8,337.57
INR 8,407.05
INR 8,477.11
INR 8,547.75
INR 8,618.99
INR 8,690.81
INR 8,763.23
INR 8,836.26
INR 8,909.90
INR 8,984.15
INR 9,059.01
INR 9,134.51
INR 9,210.63
INR 9,287.38
INR 9,364.78
INR 9,442.82
INR 9,521.51
INR 9,600.85
INR 9,680.86
INR 9,761.53
INR 9,842.88
INR 9,924.90
INR 10,007.61
INR 10,091.01
INR 10,175.10
INR 10,259.89
INR 10,345.39
INR 10,431.60
INR 10,518.53
INR 10,606.19
INR 10,694.57
INR 10,783.69
INR 10,873.56
INR 10,964.17
INR 11,055.54
INR 11,147.67
INR 11,240.57
INR 11,334.24
INR 11,428.69
INR 11,523.93
INR 11,619.96
INR 11,716.79
INR 11,814.43

10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%

INR 2,498,170.68
INR 2,490,038.12
INR 2,481,837.79
INR 2,473,569.12
INR 2,465,231.54
INR 2,456,824.49
INR 2,448,347.38
INR 2,439,799.62
INR 2,431,180.64
INR 2,422,489.83
INR 2,413,726.59
INR 2,404,890.33
INR 2,395,980.44
INR 2,386,996.29
INR 2,377,937.28
INR 2,368,802.77
INR 2,359,592.15
INR 2,350,304.76
INR 2,340,939.99
INR 2,331,497.17
INR 2,321,975.66
INR 2,312,374.81
INR 2,302,693.95
INR 2,292,932.42
INR 2,283,089.54
INR 2,273,164.64
INR 2,263,157.03
INR 2,253,066.02
INR 2,242,890.92
INR 2,232,631.03
INR 2,222,285.64
INR 2,211,854.04
INR 2,201,335.50
INR 2,190,729.32
INR 2,180,034.75
INR 2,169,251.05
INR 2,158,377.49
INR 2,147,413.32
INR 2,136,357.79
INR 2,125,210.12
INR 2,113,969.55
INR 2,102,635.32
INR 2,091,206.63
INR 2,079,682.70
INR 2,068,062.74
INR 2,056,345.95
INR 2,044,531.51

INR 11,912.89
INR 12,012.16
INR 12,112.26
INR 12,213.20
INR 12,314.97
INR 12,417.60
INR 12,521.08
INR 12,625.42
INR 12,730.63
INR 12,836.72
INR 12,943.69
INR 13,051.56
INR 13,160.32
INR 13,269.99
INR 13,380.57
INR 13,492.08
INR 13,604.51
INR 13,717.88
INR 13,832.20
INR 13,947.47
INR 14,063.70
INR 14,180.89
INR 14,299.07
INR 14,418.23
INR 14,538.38
INR 14,659.53
INR 14,781.70
INR 14,904.88
INR 15,029.08
INR 15,154.33
INR 15,280.61
INR 15,407.95
INR 15,536.35
INR 15,665.82
INR 15,796.37
INR 15,928.00
INR 16,060.74
INR 16,194.58
INR 16,329.53
INR 16,465.61
INR 16,602.82
INR 16,741.18
INR 16,880.69
INR 17,021.36
INR 17,163.21
INR 17,306.24
INR 17,450.45

10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%

INR 2,032,618.63
INR 2,020,606.47
INR 2,008,494.20
INR 1,996,281.01
INR 1,983,966.03
INR 1,971,548.43
INR 1,959,027.35
INR 1,946,401.93
INR 1,933,671.30
INR 1,920,834.58
INR 1,907,890.88
INR 1,894,839.33
INR 1,881,679.00
INR 1,868,409.01
INR 1,855,028.44
INR 1,841,536.36
INR 1,827,931.85
INR 1,814,213.96
INR 1,800,381.76
INR 1,786,434.29
INR 1,772,370.60
INR 1,758,189.70
INR 1,743,890.63
INR 1,729,472.41
INR 1,714,934.03
INR 1,700,274.50
INR 1,685,492.80
INR 1,670,587.92
INR 1,655,558.84
INR 1,640,404.52
INR 1,625,123.90
INR 1,609,715.95
INR 1,594,179.60
INR 1,578,513.78
INR 1,562,717.42
INR 1,546,789.41
INR 1,530,728.67
INR 1,514,534.10
INR 1,498,204.57
INR 1,481,738.95
INR 1,465,136.13
INR 1,448,394.95
INR 1,431,514.26
INR 1,414,492.89
INR 1,397,329.68
INR 1,380,023.45
INR 1,362,573.00

INR 17,595.87
INR 17,742.51
INR 17,890.36
INR 18,039.45
INR 18,189.78
INR 18,341.36
INR 18,494.20
INR 18,648.32
INR 18,803.72
INR 18,960.42
INR 19,118.42
INR 19,277.74
INR 19,438.39
INR 19,600.38
INR 19,763.72
INR 19,928.41
INR 20,094.48
INR 20,261.94
INR 20,430.79
INR 20,601.04
INR 20,772.72
INR 20,945.82
INR 21,120.37
INR 21,296.38
INR 21,473.85
INR 21,652.79
INR 21,833.23
INR 22,015.18
INR 22,198.64
INR 22,383.63
INR 22,570.16
INR 22,758.24
INR 22,947.89
INR 23,139.13
INR 23,331.95
INR 23,526.39
INR 23,722.44
INR 23,920.13
INR 24,119.46
INR 24,320.46
INR 24,523.13
INR 24,727.49
INR 24,933.55
INR 25,141.33
INR 25,350.84
INR 25,562.10
INR 25,775.11

10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%

INR 1,344,977.12
INR 1,327,234.61
INR 1,309,344.25
INR 1,291,304.81
INR 1,273,115.03
INR 1,254,773.67
INR 1,236,279.47
INR 1,217,631.15
INR 1,198,827.43
INR 1,179,867.01
INR 1,160,748.58
INR 1,141,470.84
INR 1,122,032.45
INR 1,102,432.07
INR 1,082,668.35
INR 1,062,739.94
INR 1,042,645.45
INR 1,022,383.52
INR 1,001,952.73
INR 981,351.69
INR 960,578.97
INR 939,633.14
INR 918,512.77
INR 897,216.39
INR 875,742.55
INR 854,089.75
INR 832,256.52
INR 810,241.34
INR 788,042.70
INR 765,659.08
INR 743,088.92
INR 720,330.68
INR 697,382.78
INR 674,243.66
INR 650,911.70
INR 627,385.32
INR 603,662.88
INR 579,742.76
INR 555,623.30
INR 531,302.84
INR 506,779.72
INR 482,052.23
INR 457,118.68
INR 431,977.36
INR 406,626.52
INR 381,064.42
INR 355,289.31

INR 25,989.91
INR 26,206.49
INR 26,424.88
INR 26,645.08
INR 26,867.12
INR 27,091.02
INR 27,316.78
INR 27,544.42
INR 27,773.95
INR 28,005.40
INR 28,238.78
INR 28,474.10
INR 28,711.39

10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%

INR 329,299.40
INR 303,092.92
INR 276,668.04
INR 250,022.96
INR 223,155.84
INR 196,064.82
INR 168,748.04
INR 141,203.63
INR 113,429.67
INR 85,424.27
INR 57,185.49
INR 28,711.39
Loan Paid

Legend
To be filled by User
Automatically Calculated
To be filled by User if needed

New EMI