Loan amount 6000000

Duration(yrs) 15
Duration(months) 180
interst rate 15%
interst rate(monthly) 0.0125

Months Principal balance

1 6000000
2 ₹ 5,991,024.77
3 ₹ 5,981,937.36
4 ₹ 5,972,736.35
5 ₹ 5,963,420.32
6 ₹ 5,953,987.85
7 ₹ 5,944,437.47
8 ₹ 5,934,767.71
9 ₹ 5,924,977.08
10 ₹ 5,915,064.07
11 ₹ 5,905,027.14
12 ₹ 5,894,864.75
13 ₹ 5,884,575.34
14 ₹ 5,874,157.30
15 ₹ 5,863,609.04
16 ₹ 5,852,928.92
17 ₹ 5,842,115.31
18 ₹ 5,831,166.52
19 ₹ 5,820,080.88
20 ₹ 5,808,856.66
21 ₹ 5,797,492.14
22 ₹ 5,785,985.57
23 ₹ 5,774,335.16
24 ₹ 5,762,539.12
25 ₹ 5,750,595.63
26 ₹ 5,738,502.85
27 ₹ 5,726,258.91
28 ₹ 5,713,861.92
29 ₹ 5,701,309.97
30 ₹ 5,688,601.11
31 ₹ 5,675,733.40
32 ₹ 5,662,704.84
33 ₹ 5,649,513.43
34 ₹ 5,636,157.12
35 ₹ 5,622,633.85
36 ₹ 5,608,941.55
37 ₹ 5,595,078.09
38 ₹ 5,581,041.34
39 ₹ 5,566,829.13
40 ₹ 5,552,439.27
41 ₹ 5,537,869.53
42 ₹ 5,523,117.67
43 ₹ 5,508,181.42
44 ₹ 5,493,058.46
45 ₹ 5,477,746.46
46 ₹ 5,462,243.06
47 ₹ 5,446,545.88
48 ₹ 5,430,652.47
49 ₹ 5,414,560.40
50 ₹ 5,398,267.18
51 ₹ 5,381,770.29
52 ₹ 5,365,067.19
53 ₹ 5,348,155.31
54 ₹ 5,331,032.02
55 ₹ 5,313,694.69
56 ₹ 5,296,140.65
57 ₹ 5,278,367.18
58 ₹ 5,260,371.54
59 ₹ 5,242,150.96
60 ₹ 5,223,702.62
61 ₹ 5,205,023.68
62 ₹ 5,186,111.24
63 ₹ 5,166,962.41
64 ₹ 5,147,574.21
65 ₹ 5,127,943.66
66 ₹ 5,108,067.73
67 ₹ 5,087,943.35
68 ₹ 5,067,567.41
69 ₹ 5,046,936.78
70 ₹ 5,026,048.26
71 ₹ 5,004,898.64
72 ₹ 4,983,484.64
73 ₹ 4,961,802.98
74 ₹ 4,939,850.29
75 ₹ 4,917,623.19
76 ₹ 4,895,118.25
77 ₹ 4,872,332.00
78 ₹ 4,849,260.92
79 ₹ 4,825,901.46
80 ₹ 4,802,250.00
81 ₹ 4,778,302.90
82 ₹ 4,754,056.46
 83 ₹ 4,729,506.93
84 ₹ 4,704,650.54
85 ₹ 4,679,483.45
86 ₹ 4,654,001.76
87 ₹ 4,628,201.56
88 ₹ 4,602,078.85
89 ₹ 4,575,629.61
90 ₹ 4,548,849.75
91 ₹ 4,521,735.15
92 ₹ 4,494,281.61
93 ₹ 4,466,484.90
94 ₹ 4,438,340.74
95 ₹ 4,409,844.77
96 ₹ 4,380,992.60
97 ₹ 4,351,779.78
98 ₹ 4,322,201.80
99 ₹ 4,292,254.10
100 ₹ 4,261,932.05
101 ₹ 4,231,230.97
102 ₹ 4,200,146.13
103 ₹ 4,168,672.73
104 ₹ 4,136,805.91
105 ₹ 4,104,540.76
106 ₹ 4,071,872.29
107 ₹ 4,038,795.47
108 ₹ 4,005,305.18
109 ₹ 3,971,396.27
110 ₹ 3,937,063.50
111 ₹ 3,902,301.56
112 ₹ 3,867,105.11
113 ₹ 3,831,468.69
114 ₹ 3,795,386.83
115 ₹ 3,758,853.93
116 ₹ 3,721,864.38
117 ₹ 3,684,412.46
118 ₹ 3,646,492.39
119 ₹ 3,608,098.31
120 ₹ 3,569,224.32
121 ₹ 3,529,864.39
122 ₹ 3,490,012.47
123 ₹ 3,449,662.40
124 ₹ 3,408,807.95
125 ₹ 3,367,442.82
126 ₹ 3,325,560.63
127 ₹ 3,283,154.91
128 ₹ 3,240,219.12
129 ₹ 3,196,746.63
130 ₹ 3,152,730.74
131 ₹ 3,108,164.65
132 ₹ 3,063,041.48
133 ₹ 3,017,354.27
134 ₹ 2,971,095.97
135 ₹ 2,924,259.44
136 ₹ 2,876,837.46
137 ₹ 2,828,822.70
138 ₹ 2,780,207.76
139 ₹ 2,730,985.13
140 ₹ 2,681,147.21
141 ₹ 2,630,686.33
142 ₹ 2,579,594.68
143 ₹ 2,527,864.39
144 ₹ 2,475,487.46
145 ₹ 2,422,455.83
146 ₹ 2,368,761.30
147 ₹ 2,314,395.59
148 ₹ 2,259,350.31
149 ₹ 2,203,616.96
150 ₹ 2,147,186.94
151 ₹ 2,090,051.55
152 ₹ 2,032,201.97
153 ₹ 1,973,629.27
154 ₹ 1,914,324.41
155 ₹ 1,854,278.24
156 ₹ 1,793,481.49
157 ₹ 1,731,924.78
158 ₹ 1,669,598.61
159 ₹ 1,606,493.37
160 ₹ 1,542,599.31
161 ₹ 1,477,906.57
162 ₹ 1,412,405.17
163 ₹ 1,346,085.01
164 ₹ 1,278,935.85
165 ₹ 1,210,947.32
166 ₹ 1,142,108.93
167 ₹ 1,072,410.07
168 ₹ 1,001,839.97
169 ₹ 930,387.74
170 ₹ 858,042.36
171 ₹ 784,792.66
172 ₹ 710,627.34
173 ₹ 635,534.96
174 ₹ 559,503.92
175 ₹ 482,522.49
176 ₹ 404,578.79
177 ₹ 325,660.80
178 ₹ 245,756.33
179 ₹ 164,853.06
180 ₹ 82,938.50
181 ₹ 0.00
EMI Interest paid Principal repaid Balance outstanding
₹ 83,975.23 75000 ₹ 8,975.23 ₹ 5,991,024.77
₹ 83,975.23 ₹ 74,887.81 ₹ 9,087.42 ₹ 5,981,937.36
₹ 83,975.23 ₹ 74,774.22 ₹ 9,201.01 ₹ 5,972,736.35
₹ 83,975.23 ₹ 74,659.20 ₹ 9,316.02 ₹ 5,963,420.32
₹ 83,975.23 ₹ 74,542.75 ₹ 9,432.47 ₹ 5,953,987.85
₹ 83,975.23 ₹ 74,424.85 ₹ 9,550.38 ₹ 5,944,437.47
₹ 83,975.23 ₹ 74,305.47 ₹ 9,669.76 ₹ 5,934,767.71
₹ 83,975.23 ₹ 74,184.60 ₹ 9,790.63 ₹ 5,924,977.08
₹ 83,975.23 ₹ 74,062.21 ₹ 9,913.01 ₹ 5,915,064.07
₹ 83,975.23 ₹ 73,938.30 ₹ 10,036.93 ₹ 5,905,027.14
₹ 83,975.23 ₹ 73,812.84 ₹ 10,162.39 ₹ 5,894,864.75
₹ 83,975.23 ₹ 73,685.81 ₹ 10,289.42 ₹ 5,884,575.34
₹ 83,975.23 ₹ 73,557.19 ₹ 10,418.04 ₹ 5,874,157.30
₹ 83,975.23 ₹ 73,426.97 ₹ 10,548.26 ₹ 5,863,609.04
₹ 83,975.23 ₹ 73,295.11 ₹ 10,680.11 ₹ 5,852,928.92
₹ 83,975.23 ₹ 73,161.61 ₹ 10,813.62 ₹ 5,842,115.31
₹ 83,975.23 ₹ 73,026.44 ₹ 10,948.79 ₹ 5,831,166.52
₹ 83,975.23 ₹ 72,889.58 ₹ 11,085.65 ₹ 5,820,080.88
₹ 83,975.23 ₹ 72,751.01 ₹ 11,224.22 ₹ 5,808,856.66
₹ 83,975.23 ₹ 72,610.71 ₹ 11,364.52 ₹ 5,797,492.14
₹ 83,975.23 ₹ 72,468.65 ₹ 11,506.58 ₹ 5,785,985.57
₹ 83,975.23 ₹ 72,324.82 ₹ 11,650.41 ₹ 5,774,335.16
₹ 83,975.23 ₹ 72,179.19 ₹ 11,796.04 ₹ 5,762,539.12
₹ 83,975.23 ₹ 72,031.74 ₹ 11,943.49 ₹ 5,750,595.63
₹ 83,975.23 ₹ 71,882.45 ₹ 12,092.78 ₹ 5,738,502.85
₹ 83,975.23 ₹ 71,731.29 ₹ 12,243.94 ₹ 5,726,258.91
₹ 83,975.23 ₹ 71,578.24 ₹ 12,396.99 ₹ 5,713,861.92
₹ 83,975.23 ₹ 71,423.27 ₹ 12,551.95 ₹ 5,701,309.97
₹ 83,975.23 ₹ 71,266.37 ₹ 12,708.85 ₹ 5,688,601.11
₹ 83,975.23 ₹ 71,107.51 ₹ 12,867.71 ₹ 5,675,733.40
₹ 83,975.23 ₹ 70,946.67 ₹ 13,028.56 ₹ 5,662,704.84
₹ 83,975.23 ₹ 70,783.81 ₹ 13,191.42 ₹ 5,649,513.43
₹ 83,975.23 ₹ 70,618.92 ₹ 13,356.31 ₹ 5,636,157.12
₹ 83,975.23 ₹ 70,451.96 ₹ 13,523.26 ₹ 5,622,633.85
₹ 83,975.23 ₹ 70,282.92 ₹ 13,692.30 ₹ 5,608,941.55
₹ 83,975.23 ₹ 70,111.77 ₹ 13,863.46 ₹ 5,595,078.09
₹ 83,975.23 ₹ 69,938.48 ₹ 14,036.75 ₹ 5,581,041.34
₹ 83,975.23 ₹ 69,763.02 ₹ 14,212.21 ₹ 5,566,829.13
₹ 83,975.23 ₹ 69,585.36 ₹ 14,389.86 ₹ 5,552,439.27
₹ 83,975.23 ₹ 69,405.49 ₹ 14,569.74 ₹ 5,537,869.53
₹ 83,975.23 ₹ 69,223.37 ₹ 14,751.86 ₹ 5,523,117.67
₹ 83,975.23 ₹ 69,038.97 ₹ 14,936.26 ₹ 5,508,181.42
₹ 83,975.23 ₹ 68,852.27 ₹ 15,122.96 ₹ 5,493,058.46
₹ 83,975.23 ₹ 68,663.23 ₹ 15,312.00 ₹ 5,477,746.46
₹ 83,975.23 ₹ 68,471.83 ₹ 15,503.40 ₹ 5,462,243.06
₹ 83,975.23 ₹ 68,278.04 ₹ 15,697.19 ₹ 5,446,545.88
₹ 83,975.23 ₹ 68,081.82 ₹ 15,893.40 ₹ 5,430,652.47
₹ 83,975.23 ₹ 67,883.16 ₹ 16,092.07 ₹ 5,414,560.40
₹ 83,975.23 ₹ 67,682.01 ₹ 16,293.22 ₹ 5,398,267.18
₹ 83,975.23 ₹ 67,478.34 ₹ 16,496.89 ₹ 5,381,770.29
₹ 83,975.23 ₹ 67,272.13 ₹ 16,703.10 ₹ 5,365,067.19
₹ 83,975.23 ₹ 67,063.34 ₹ 16,911.89 ₹ 5,348,155.31
₹ 83,975.23 ₹ 66,851.94 ₹ 17,123.29 ₹ 5,331,032.02
₹ 83,975.23 ₹ 66,637.90 ₹ 17,337.33 ₹ 5,313,694.69
₹ 83,975.23 ₹ 66,421.18 ₹ 17,554.04 ₹ 5,296,140.65
₹ 83,975.23 ₹ 66,201.76 ₹ 17,773.47 ₹ 5,278,367.18
₹ 83,975.23 ₹ 65,979.59 ₹ 17,995.64 ₹ 5,260,371.54
₹ 83,975.23 ₹ 65,754.64 ₹ 18,220.58 ₹ 5,242,150.96
₹ 83,975.23 ₹ 65,526.89 ₹ 18,448.34 ₹ 5,223,702.62
₹ 83,975.23 ₹ 65,296.28 ₹ 18,678.94 ₹ 5,205,023.68
₹ 83,975.23 ₹ 65,062.80 ₹ 18,912.43 ₹ 5,186,111.24
₹ 83,975.23 ₹ 64,826.39 ₹ 19,148.84 ₹ 5,166,962.41
₹ 83,975.23 ₹ 64,587.03 ₹ 19,388.20 ₹ 5,147,574.21
₹ 83,975.23 ₹ 64,344.68 ₹ 19,630.55 ₹ 5,127,943.66
₹ 83,975.23 ₹ 64,099.30 ₹ 19,875.93 ₹ 5,108,067.73
₹ 83,975.23 ₹ 63,850.85 ₹ 20,124.38 ₹ 5,087,943.35
₹ 83,975.23 ₹ 63,599.29 ₹ 20,375.94 ₹ 5,067,567.41
₹ 83,975.23 ₹ 63,344.59 ₹ 20,630.63 ₹ 5,046,936.78
₹ 83,975.23 ₹ 63,086.71 ₹ 20,888.52 ₹ 5,026,048.26
₹ 83,975.23 ₹ 62,825.60 ₹ 21,149.62 ₹ 5,004,898.64
₹ 83,975.23 ₹ 62,561.23 ₹ 21,413.99 ₹ 4,983,484.64
₹ 83,975.23 ₹ 62,293.56 ₹ 21,681.67 ₹ 4,961,802.98
₹ 83,975.23 ₹ 62,022.54 ₹ 21,952.69 ₹ 4,939,850.29
₹ 83,975.23 ₹ 61,748.13 ₹ 22,227.10 ₹ 4,917,623.19
₹ 83,975.23 ₹ 61,470.29 ₹ 22,504.94 ₹ 4,895,118.25
₹ 83,975.23 ₹ 61,188.98 ₹ 22,786.25 ₹ 4,872,332.00
₹ 83,975.23 ₹ 60,904.15 ₹ 23,071.08 ₹ 4,849,260.92
₹ 83,975.23 ₹ 60,615.76 ₹ 23,359.47 ₹ 4,825,901.46
₹ 83,975.23 ₹ 60,323.77 ₹ 23,651.46 ₹ 4,802,250.00
₹ 83,975.23 ₹ 60,028.12 ₹ 23,947.10 ₹ 4,778,302.90
₹ 83,975.23 ₹ 59,728.79 ₹ 24,246.44 ₹ 4,754,056.46
₹ 83,975.23 ₹ 59,425.71 ₹ 24,549.52 ₹ 4,729,506.93
₹ 83,975.23 ₹ 59,118.84 ₹ 24,856.39 ₹ 4,704,650.54
₹ 83,975.23 ₹ 58,808.13 ₹ 25,167.10 ₹ 4,679,483.45
₹ 83,975.23 ₹ 58,493.54 ₹ 25,481.68 ₹ 4,654,001.76
₹ 83,975.23 ₹ 58,175.02 ₹ 25,800.21 ₹ 4,628,201.56
₹ 83,975.23 ₹ 57,852.52 ₹ 26,122.71 ₹ 4,602,078.85
₹ 83,975.23 ₹ 57,525.99 ₹ 26,449.24 ₹ 4,575,629.61
₹ 83,975.23 ₹ 57,195.37 ₹ 26,779.86 ₹ 4,548,849.75
₹ 83,975.23 ₹ 56,860.62 ₹ 27,114.61 ₹ 4,521,735.15
₹ 83,975.23 ₹ 56,521.69 ₹ 27,453.54 ₹ 4,494,281.61
₹ 83,975.23 ₹ 56,178.52 ₹ 27,796.71 ₹ 4,466,484.90
₹ 83,975.23 ₹ 55,831.06 ₹ 28,144.17 ₹ 4,438,340.74
₹ 83,975.23 ₹ 55,479.26 ₹ 28,495.97 ₹ 4,409,844.77
₹ 83,975.23 ₹ 55,123.06 ₹ 28,852.17 ₹ 4,380,992.60
₹ 83,975.23 ₹ 54,762.41 ₹ 29,212.82 ₹ 4,351,779.78
₹ 83,975.23 ₹ 54,397.25 ₹ 29,577.98 ₹ 4,322,201.80
₹ 83,975.23 ₹ 54,027.52 ₹ 29,947.70 ₹ 4,292,254.10
₹ 83,975.23 ₹ 53,653.18 ₹ 30,322.05 ₹ 4,261,932.05
₹ 83,975.23 ₹ 53,274.15 ₹ 30,701.08 ₹ 4,231,230.97
₹ 83,975.23 ₹ 52,890.39 ₹ 31,084.84 ₹ 4,200,146.13
₹ 83,975.23 ₹ 52,501.83 ₹ 31,473.40 ₹ 4,168,672.73
₹ 83,975.23 ₹ 52,108.41 ₹ 31,866.82 ₹ 4,136,805.91
₹ 83,975.23 ₹ 51,710.07 ₹ 32,265.15 ₹ 4,104,540.76
₹ 83,975.23 ₹ 51,306.76 ₹ 32,668.47 ₹ 4,071,872.29
₹ 83,975.23 ₹ 50,898.40 ₹ 33,076.82 ₹ 4,038,795.47
₹ 83,975.23 ₹ 50,484.94 ₹ 33,490.28 ₹ 4,005,305.18
₹ 83,975.23 ₹ 50,066.31 ₹ 33,908.91 ₹ 3,971,396.27
₹ 83,975.23 ₹ 49,642.45 ₹ 34,332.77 ₹ 3,937,063.50
₹ 83,975.23 ₹ 49,213.29 ₹ 34,761.93 ₹ 3,902,301.56
₹ 83,975.23 ₹ 48,778.77 ₹ 35,196.46 ₹ 3,867,105.11
₹ 83,975.23 ₹ 48,338.81 ₹ 35,636.41 ₹ 3,831,468.69
₹ 83,975.23 ₹ 47,893.36 ₹ 36,081.87 ₹ 3,795,386.83
₹ 83,975.23 ₹ 47,442.34 ₹ 36,532.89 ₹ 3,758,853.93
₹ 83,975.23 ₹ 46,985.67 ₹ 36,989.55 ₹ 3,721,864.38
₹ 83,975.23 ₹ 46,523.30 ₹ 37,451.92 ₹ 3,684,412.46
₹ 83,975.23 ₹ 46,055.16 ₹ 37,920.07 ₹ 3,646,492.39
₹ 83,975.23 ₹ 45,581.15 ₹ 38,394.07 ₹ 3,608,098.31
₹ 83,975.23 ₹ 45,101.23 ₹ 38,874.00 ₹ 3,569,224.32
₹ 83,975.23 ₹ 44,615.30 ₹ 39,359.92 ₹ 3,529,864.39
₹ 83,975.23 ₹ 44,123.30 ₹ 39,851.92 ₹ 3,490,012.47
₹ 83,975.23 ₹ 43,625.16 ₹ 40,350.07 ₹ 3,449,662.40
₹ 83,975.23 ₹ 43,120.78 ₹ 40,854.45 ₹ 3,408,807.95
₹ 83,975.23 ₹ 42,610.10 ₹ 41,365.13 ₹ 3,367,442.82
₹ 83,975.23 ₹ 42,093.04 ₹ 41,882.19 ₹ 3,325,560.63
₹ 83,975.23 ₹ 41,569.51 ₹ 42,405.72 ₹ 3,283,154.91
₹ 83,975.23 ₹ 41,039.44 ₹ 42,935.79 ₹ 3,240,219.12
₹ 83,975.23 ₹ 40,502.74 ₹ 43,472.49 ₹ 3,196,746.63
₹ 83,975.23 ₹ 39,959.33 ₹ 44,015.89 ₹ 3,152,730.74
₹ 83,975.23 ₹ 39,409.13 ₹ 44,566.09 ₹ 3,108,164.65
₹ 83,975.23 ₹ 38,852.06 ₹ 45,123.17 ₹ 3,063,041.48
₹ 83,975.23 ₹ 38,288.02 ₹ 45,687.21 ₹ 3,017,354.27
₹ 83,975.23 ₹ 37,716.93 ₹ 46,258.30 ₹ 2,971,095.97
₹ 83,975.23 ₹ 37,138.70 ₹ 46,836.53 ₹ 2,924,259.44
₹ 83,975.23 ₹ 36,553.24 ₹ 47,421.98 ₹ 2,876,837.46
₹ 83,975.23 ₹ 35,960.47 ₹ 48,014.76 ₹ 2,828,822.70
₹ 83,975.23 ₹ 35,360.28 ₹ 48,614.94 ₹ 2,780,207.76
₹ 83,975.23 ₹ 34,752.60 ₹ 49,222.63 ₹ 2,730,985.13
₹ 83,975.23 ₹ 34,137.31 ₹ 49,837.91 ₹ 2,681,147.21
₹ 83,975.23 ₹ 33,514.34 ₹ 50,460.89 ₹ 2,630,686.33
₹ 83,975.23 ₹ 32,883.58 ₹ 51,091.65 ₹ 2,579,594.68
₹ 83,975.23 ₹ 32,244.93 ₹ 51,730.29 ₹ 2,527,864.39
₹ 83,975.23 ₹ 31,598.30 ₹ 52,376.92 ₹ 2,475,487.46
₹ 83,975.23 ₹ 30,943.59 ₹ 53,031.63 ₹ 2,422,455.83
₹ 83,975.23 ₹ 30,280.70 ₹ 53,694.53 ₹ 2,368,761.30
₹ 83,975.23 ₹ 29,609.52 ₹ 54,365.71 ₹ 2,314,395.59
₹ 83,975.23 ₹ 28,929.94 ₹ 55,045.28 ₹ 2,259,350.31
₹ 83,975.23 ₹ 28,241.88 ₹ 55,733.35 ₹ 2,203,616.96
₹ 83,975.23 ₹ 27,545.21 ₹ 56,430.02 ₹ 2,147,186.94
₹ 83,975.23 ₹ 26,839.84 ₹ 57,135.39 ₹ 2,090,051.55
₹ 83,975.23 ₹ 26,125.64 ₹ 57,849.58 ₹ 2,032,201.97
₹ 83,975.23 ₹ 25,402.52 ₹ 58,572.70 ₹ 1,973,629.27
₹ 83,975.23 ₹ 24,670.37 ₹ 59,304.86 ₹ 1,914,324.41
₹ 83,975.23 ₹ 23,929.06 ₹ 60,046.17 ₹ 1,854,278.24
₹ 83,975.23 ₹ 23,178.48 ₹ 60,796.75 ₹ 1,793,481.49
₹ 83,975.23 ₹ 22,418.52 ₹ 61,556.71 ₹ 1,731,924.78
₹ 83,975.23 ₹ 21,649.06 ₹ 62,326.17 ₹ 1,669,598.61
₹ 83,975.23 ₹ 20,869.98 ₹ 63,105.24 ₹ 1,606,493.37
₹ 83,975.23 ₹ 20,081.17 ₹ 63,894.06 ₹ 1,542,599.31
₹ 83,975.23 ₹ 19,282.49 ₹ 64,692.74 ₹ 1,477,906.57
₹ 83,975.23 ₹ 18,473.83 ₹ 65,501.40 ₹ 1,412,405.17
₹ 83,975.23 ₹ 17,655.06 ₹ 66,320.16 ₹ 1,346,085.01
₹ 83,975.23 ₹ 16,826.06 ₹ 67,149.16 ₹ 1,278,935.85
₹ 83,975.23 ₹ 15,986.70 ₹ 67,988.53 ₹ 1,210,947.32
₹ 83,975.23 ₹ 15,136.84 ₹ 68,838.39 ₹ 1,142,108.93
₹ 83,975.23 ₹ 14,276.36 ₹ 69,698.87 ₹ 1,072,410.07
₹ 83,975.23 ₹ 13,405.13 ₹ 70,570.10 ₹ 1,001,839.97
₹ 83,975.23 ₹ 12,523.00 ₹ 71,452.23 ₹ 930,387.74
₹ 83,975.23 ₹ 11,629.85 ₹ 72,345.38 ₹ 858,042.36
₹ 83,975.23 ₹ 10,725.53 ₹ 73,249.70 ₹ 784,792.66
₹ 83,975.23 ₹ 9,809.91 ₹ 74,165.32 ₹ 710,627.34
₹ 83,975.23 ₹ 8,882.84 ₹ 75,092.39 ₹ 635,534.96
₹ 83,975.23 ₹ 7,944.19 ₹ 76,031.04 ₹ 559,503.92
₹ 83,975.23 ₹ 6,993.80 ₹ 76,981.43 ₹ 482,522.49
₹ 83,975.23 ₹ 6,031.53 ₹ 77,943.70 ₹ 404,578.79
₹ 83,975.23 ₹ 5,057.23 ₹ 78,917.99 ₹ 325,660.80
₹ 83,975.23 ₹ 4,070.76 ₹ 79,904.47 ₹ 245,756.33
₹ 83,975.23 ₹ 3,071.95 ₹ 80,903.27 ₹ 164,853.06
₹ 83,975.23 ₹ 2,060.66 ₹ 81,914.56 ₹ 82,938.50
₹ 83,975.23 ₹ 1,036.73 ₹ 82,938.50 ₹ 0.00
₹ 0.00 ₹ 0.00 ₹ 0.00 ₹ 0.00
 Dollars INR
Flat cost in U.S. 60000 4560000
time to buy(yrs) 5
(Months) 60
Inflation rate 6% 0.06

FV of flat ₹ 6,102,308.63

saving rate 14% 0.14

0.011666666667
Saving every year ₹ 1,777,502.10

saving per month ₹ 141,990.05

 SHOES LACES FINAL DEMAND TOTAL
SHOES 200 300 2000 2500 SAVINGS
LACES 100 600 1500 2200 INCOME

Technology matrix
1 0 0.08 0.136364
0 1 0.04 0.272727

I-A 0.92 -0.136364

-0.04 0.727273

I-A INVERSE 1.09589 0.205479

0.060274 1.386301

I-A INVERSE*FINAL DEMAND 2500

2200
SAVINGS INCOME FINAL DEMAND TOTAL
2000 5000 6000 13000
3000 1000 4500 8500

Technology matrix
1 0 0.153846 0.588235
0 1 0.230769 0.117647

I-A 0.846154 -0.588235

-0.230769 0.882353

I-A INVERSE 1.444444 0.962963

0.377778 1.385185

I-A INVERSE*FINAL DEMAND 13000

8500