Principal P 3000000

Annual r 9% Time EMI Payment Interest Principal

monthly r 0.75% 0
Maturity ( in months) n 240 1 26991.78 22500 4491.78
2 26991.78 22466.31 4525.468
EMI 26991.78 3 26991.78 22432.37 4559.409
4 26991.78 22398.18 4593.605
5 26991.78 20863.72 6128.057
6 26991.78 20817.76 6174.017
7 26991.78 20771.46 6220.323
8 26991.78 20724.81 6266.975
9 26991.78 20677.8 6313.977
10 26991.78 20630.45 6361.332
11 26991.78 20582.74 6409.042
12 26991.78 20534.67 6457.11
13 26991.78 20486.24 6505.538
14 26991.78 20437.45 6554.33
15 26991.78 20388.29 6603.487
16 26991.78 20338.77 6653.013
17 26991.78 18788.87 8202.911
18 26991.78 18727.35 8264.433
19 26991.78 18665.36 8326.416
20 26991.78 18602.92 8388.864
21 26991.78 18540 8451.781
22 26991.78 18476.61 8515.169
23 26991.78 18412.75 8579.033
24 26991.78 18348.4 8643.376
25 26991.78 18283.58 8708.201
26 26991.78 18218.27 8773.512
27 26991.78 18152.47 8839.314
28 26991.78 18086.17 8905.609
29 26991.78 16519.38 10472.4
30 26991.78 16440.84 10550.94
31 26991.78 16361.7 10630.08
32 26991.78 16281.98 10709.8
33 26991.78 16201.66 10790.12
34 26991.78 16120.73 10871.05
35 26991.78 16039.2 10952.58
36 26991.78 15957.05 11034.73
37 26991.78 15874.29 11117.49
38 26991.78 15790.91 11200.87
39 26991.78 15706.9 11284.88
40 26991.78 15622.27 11369.51
41 26991.78 14037 12954.78
42 26991.78 13939.84 13051.94
43 26991.78 13841.95 13149.83
44 26991.78 13743.32 13248.46
45 26991.78 13643.96 13347.82
46 26991.78 13543.85 13447.93
47 26991.78 13442.99 13548.79
48 26991.78 13341.37 13650.41
49 26991.78 13239 13752.78
50 26991.78 13135.85 13855.93
51 26991.78 13031.93 13959.85
52 26991.78 12927.23 14064.55
53 26991.78 11321.75 15670.03
54 26991.78 11204.22 15787.56
55 26991.78 11085.82 15905.96
56 26991.78 10966.52 16025.26
57 26991.78 10846.33 16145.45
58 26991.78 10725.24 16266.54
59 26991.78 10603.24 16388.54
60 26991.78 10480.33 16511.45
61 26991.78 10356.49 16635.29
62 26991.78 10231.73 16760.05
63 26991.78 10106.03 16885.75
64 26991.78 9979.384 17012.4
65 26991.78 8351.791 18639.99
66 26991.78 8211.991 18779.79
67 26991.78 8071.142 18920.64
68 26991.78 7929.238 19062.54
69 26991.78 7786.269 19205.51
70 26991.78 7642.227 19349.55
71 26991.78 7497.106 19494.67
72 26991.78 7350.896 19640.88
73 26991.78 7203.589 19788.19
74 26991.78 7055.177 19936.6
75 26991.78 6905.653 20086.13
76 26991.78 6755.007 20236.77
77 26991.78 5103.231 21888.55
78 26991.78 4939.067 22052.71
79 26991.78 4773.672 22218.11
80 26991.78 4607.036 22384.74
81 26991.78 4439.15 22552.63
82 26991.78 4270.006 22721.77
83 26991.78 4099.592 22892.19
84 26991.78 3927.901 23063.88
85 26991.78 3754.922 23236.86
86 26991.78 3580.645 23411.13
87 26991.78 3405.062 23586.72
88 26991.78 3228.161 23763.62
89 26991.78 1549.934 25441.85
90 26991.78 1359.121 25632.66
91 26991.78 1166.876 25824.9
 92 26991.78 973.1888 26018.59
93 26991.78 778.0493 26213.73
94 26991.78 581.4464 26410.33
95 26991.78 383.3689 26608.41
96 26991.78 183.8058 26807.97
97 26991.78 -17.254 27009.03
98 26991.78 -219.822 27211.6
99 26991.78 -423.909 27415.69
100 26991.78 -629.526 27621.31
101 26991.78 -2336.69 29328.47
102 26991.78 -2556.65 29548.43
103 26991.78 -2778.26 29770.04
104 26991.78 -3001.54 29993.32
105 26991.78 -3226.49 30218.27
106 26991.78 -3453.13 30444.91
107 26991.78 -3681.46 30673.24
108 26991.78 -3911.51 30903.29
109 26991.78 -4143.29 31135.07
110 26991.78 -4376.8 31368.58
111 26991.78 -4612.06 31603.84
112 26991.78 -4849.09 31840.87
113 26991.78 -5087.9 32079.68
114 26991.78 -5328.5 32320.28
115 26991.78 -5570.9 32562.68
116 26991.78 -5815.12 32806.9
117 26991.78 -6061.17 33052.95
118 26991.78 -6309.07 33300.85
119 26991.78 -6558.82 33550.6
120 26991.78 -6810.45 33802.23
121 26991.78 -7063.97 34055.75
122 26991.78 -7319.39 34311.17
123 26991.78 -7576.72 34568.5
124 26991.78 -7835.99 34827.77
125 26991.78 -8097.19 35088.97
126 26991.78 -8360.36 35352.14
127 26991.78 -8625.5 35617.28
128 26991.78 -8892.63 35884.41
129 26991.78 -9161.76 36153.54
130 26991.78 -9432.92 36424.7
131 26991.78 -9706.1 36697.88
132 26991.78 -9981.34 36973.12
133 26991.78 -10258.6 37250.41
134 26991.78 -10538 37529.79
135 26991.78 -10819.5 37811.27
136 26991.78 -11103.1 38094.85
137 26991.78 -11388.8 38380.56
138 26991.78 -11676.6 38668.42
139 26991.78 -11966.6 38958.43
140 26991.78 -12258.8 39250.62
141 26991.78 -12553.2 39545
142 26991.78 -12849.8 39841.58
143 26991.78 -13148.6 40140.4
144 26991.78 -13449.7 40441.45
145 26991.78 -13753 40744.76
146 26991.78 -14058.6 41050.35
147 26991.78 -14366.4 41358.22
148 26991.78 -14676.6 41668.41
149 26991.78 -14989.1 41980.92
150 26991.78 -15304 42295.78
151 26991.78 -15621.2 42613
152 26991.78 -15940.8 42932.6
153 26991.78 -16262.8 43254.59
154 26991.78 -16587.2 43579
155 26991.78 -16914.1 43905.84
156 26991.78 -17243.4 44235.14
157 26991.78 -17575.1 44566.9
158 26991.78 -17909.4 44901.15
159 26991.78 -18246.1 45237.91
160 26991.78 -18585.4 45577.19
161 26991.78 -18927.2 45919.02
162 26991.78 -19271.6 46263.42
163 26991.78 -19618.6 46610.39
164 26991.78 -19968.2 46959.97
165 26991.78 -20320.4 47312.17
166 26991.78 -20675.2 47667.01
167 26991.78 -21032.7 48024.51
168 26991.78 -21392.9 48384.7
169 26991.78 -21755.8 48747.58
170 26991.78 -22121.4 49113.19
171 26991.78 -22489.8 49481.54
172 26991.78 -22860.9 49852.65
173 26991.78 -23234.8 50226.54
174 26991.78 -23611.5 50603.24
175 26991.78 -23991 50982.77
176 26991.78 -24373.4 51365.14
177 26991.78 -24758.6 51750.38
178 26991.78 -25146.7 52138.5
179 26991.78 -25537.8 52529.54
180 26991.78 -25931.7 52923.52
181 26991.78 -26328.7 53320.44
182 26991.78 -26728.6 53720.34
183 26991.78 -27131.5 54123.25
184 26991.78 -27537.4 54529.17
185 26991.78 -27946.4 54938.14
186 26991.78 -28358.4 55350.18
187 26991.78 -28773.5 55765.3
188 26991.78 -29191.8 56183.54
189 26991.78 -29613.1 56604.92
190 26991.78 -30037.7 57029.46
191 26991.78 -30465.4 57457.18
192 26991.78 -30896.3 57888.11
193 26991.78 -31330.5 58322.27
194 26991.78 -31767.9 58759.68
195 26991.78 -32208.6 59200.38
196 26991.78 -32652.6 59644.38
197 26991.78 -33099.9 60091.72
198 26991.78 -33550.6 60542.4
199 26991.78 -34004.7 60996.47
200 26991.78 -34462.2 61453.95
201 26991.78 -34923.1 61914.85
202 26991.78 -35387.4 62379.21
203 26991.78 -35855.3 62847.06
204 26991.78 -36326.6 63318.41
205 26991.78 -36801.5 63793.3
206 26991.78 -37280 64271.75
207 26991.78 -37762 64753.79
208 26991.78 -38247.7 65239.44
209 26991.78 -38737 65728.73
210 26991.78 -39229.9 66221.7
211 26991.78 -39726.6 66718.36
212 26991.78 -40227 67218.75
213 26991.78 -40731.1 67722.89
214 26991.78 -41239 68230.81
215 26991.78 -41750.8 68742.54
216 26991.78 -42266.3 69258.11
217 26991.78 -42785.8 69777.55
218 26991.78 -43309.1 70300.88
219 26991.78 -43836.4 70828.14
220 26991.78 -44367.6 71359.35
221 26991.78 -44902.8 71894.54
222 26991.78 -45442 72433.75
223 26991.78 -45985.2 72977.01
224 26991.78 -46532.6 73524.33
225 26991.78 -47084 74075.77
226 26991.78 -47639.6 74631.33
227 26991.78 -48199.3 75191.07
228 26991.78 -48763.2 75755
229 26991.78 -49331.4 76323.16
230 26991.78 -49903.8 76895.59
231 26991.78 -50480.5 77472.31
232 26991.78 -51061.6 78053.35
233 26991.78 -51647 78638.75
234 26991.78 -52236.8 79228.54
235 26991.78 -52831 79822.75
236 26991.78 -53429.6 80421.42
237 26991.78 -54032.8 81024.58
238 26991.78 -54640.5 81632.27
239 26991.78 -55252.7 82244.51
240 26991.78 -55869.6 82861.34
 Balance EMI =(P*r*(1+r)^n)/((1+r)^n -1)
3000000 Calculate EMI using the formula
2995508 Then find interest by multiplying monthly interest with previous balance amount
2990983 The find principal by subtracting interest from EMI payment
2986423 Calculate balance amount by subtracting principal from balance
200000 2781830
2775702
2769528
2763307
2757040
2750726
2744365
2737956
2731499
2724993
2718439
2711836
200000 2505183
2496980
2488715
2480389
2472000
2463548
2455033
2446454
2437811
2429102
2420329
2411490
200000 2202584
2192112
2181561
2170930
2160221
2149431
2138560
2127607
2116572
2105455
2094254
2082969
200000 1871599
1858645
1845593
1832443
1819194
 1805847
1792399
1778850
1765199
1751447
1737591
1723631
200000 1509566
1493896
1478109
1462203
1446178
1430032
1413766
1397377
1380866
1364230
1347470
1330584
200000 1113572
1094932
1076152
1057232
1038169
1018964
999614.1
980119.4
960478.5
940690.3
920753.7
900667.6
200000 680430.8
658542.3
636489.6
614271.5
591886.7
569334.1
546612.3
523720.1
500656.2
477419.4
454008.3
430421.5
200000 206657.9
181216.1
155583.4
129758.5
 103739.9
77526.18
51115.85
24507.44
-2300.54
-29309.6
-56521.2
-83936.9
200000 -311558
-340887
-370435
-400205
-430198
-460417
-490862
-521535
-552438
-583573
-614942
-646546
-678386
-710466
-742786
-775349
-808156
-841209
-874510
-908060
-941863
-975918
-1010230
-1044798
-1079626
-1114715
-1150067
-1185684
-1221569
-1257722
-1294147
-1330845
-1367818
-1405068
-1442598
-1480409
-1518504
-1556885
-1595553
-1634512
-1673762
-1713307
-1753149
-1793289
-1833731
-1874475
-1915526
-1956884
-1998552
-2040533
-2082829
-2125442
-2168375
-2211629
-2255208
-2299114
-2343349
-2387916
-2432817
-2478055
-2523632
-2569551
-2615815
-2662425
-2709385
-2756697
-2804364
-2852389
-2900774
-2949521
-2998634
-3048116
-3097969
-3148195
-3198798
-3249781
-3301146
-3352897
-3405035
-3457565
-3510488
-3563809
-3617529
-3671652
-3726181
-3781120
-3836470
-3892235
-3948419
-4005023
-4062053
-4119510
-4177398
-4235720
-4294480
-4353681
-4413325
-4473417
-4533959
-4594956
-4656409
-4718324
-4780704
-4843551
-4906869
-4970662
-5034934
-5099688
-5164927
-5230656
-5296878
-5363596
-5430815
-5498538
-5566769
-5635511
-5704769
-5774547
-5844848
-5915676
-5987035
-6058930
-6131363
-6204340
-6277865
-6351941
-6426572
-6501763
-6577518
-6653841
-6730737
-6808209
-6886262
-6964901
-7044130
-7123952
-7204374
-7285398
-7367031
-7449275
-7532136
Prepayment in April 200000