Name Aditya Raj Gautam

Roll No. 22BMS0304

Amortization

Amount 800000 Tenure Loan Start Interest PMT End

nper 84 1 ₹ 800,000.00 7333.333 ₹ 13,697.95 ₹ 793,635.38
Interest 11% 2 ₹ 793,635.38 7274.991 ₹ 13,697.95 ₹ 787,212.43
3 ₹ 787,212.43 7216.114 ₹ 13,697.95 ₹ 780,730.59
pmt ₹ -13,697.95 4 ₹ 780,730.59 7156.697 ₹ 13,697.95 ₹ 774,189.34
Penalty 2% 5 ₹ 774,189.34 7096.736 ₹ 13,697.95 ₹ 767,588.13
6 ₹ 767,588.13 7036.224 ₹ 13,697.95 ₹ 760,926.40
7 ₹ 760,926.40 6975.159 ₹ 13,697.95 ₹ 754,203.61
8 ₹ 754,203.61 6913.533 ₹ 13,697.95 ₹ 747,419.19
9 ₹ 747,419.19 6851.343 ₹ 13,697.95 ₹ 740,572.59
10 ₹ 740,572.59 6788.582 ₹ 13,697.95 ₹ 733,663.22
11 ₹ 733,663.22 6725.246 ₹ 13,697.95 ₹ 726,690.52
12 ₹ 726,690.52 6661.33 ₹ 13,697.95 ₹ 719,653.90
13 ₹ 719,653.90 6596.827 ₹ 13,697.95 ₹ 712,552.78
14 ₹ 712,552.78 6531.734 ₹ 13,697.95 ₹ 705,386.56
15 ₹ 705,386.56 6466.043 ₹ 13,697.95 ₹ 698,154.66
16 ₹ 698,154.66 6399.751 ₹ 13,697.95 ₹ 690,856.46
17 ₹ 690,856.46 6332.851 ₹ 13,697.95 ₹ 683,491.36
18 ₹ 683,491.36 6265.337 ₹ 13,697.95 ₹ 676,058.75
19 ₹ 676,058.75 6197.205 ₹ 13,697.95 ₹ 668,558.00
20 ₹ 668,558.00 6128.448 ₹ 13,697.95 ₹ 660,988.50
21 ₹ 660,988.50 6059.061 ₹ 13,697.95 ₹ 653,349.61
22 ₹ 653,349.61 5989.038 ₹ 13,697.95 ₹ 645,640.70
23 ₹ 645,640.70 5918.373 ₹ 13,697.95 ₹ 637,861.13
24 ₹ 637,861.13 5847.06 ₹ 13,697.95 ₹ 630,010.24
25 ₹ 630,010.24 5775.094 ₹ 13,697.95 ₹ 622,087.38
26 ₹ 622,087.38 5702.468 ₹ 13,697.95 ₹ 614,091.90
27 ₹ 614,091.90 5629.176 ₹ 13,697.95 ₹ 606,023.13
28 ₹ 606,023.13 5555.212 ₹ 13,697.95 ₹ 597,880.39
29 ₹ 597,880.39 5480.57 ₹ 13,697.95 ₹ 589,663.01
30 ₹ 589,663.01 5405.244 ₹ 13,697.95 ₹ 581,370.31
31 ₹ 581,370.31 5329.228 ₹ 13,697.95 ₹ 573,001.59
32 ₹ 573,001.59 5252.515 ₹ 13,697.95 ₹ 564,556.15
33 ₹ 564,556.15 5175.098 ₹ 13,697.95 ₹ 556,033.30
34 ₹ 556,033.30 5096.972 ₹ 13,697.95 ₹ 547,432.32
35 ₹ 547,432.32 5018.13 ₹ 13,697.95 ₹ 538,752.50
36 ₹ 538,752.50 4938.565 ₹ 13,697.95 ₹ 529,993.12
37 ₹ 529,993.12 4858.27 ₹ 13,697.95 ₹ 521,153.44
38 ₹ 521,153.44 4777.24 ₹ 13,697.95 ₹ 512,232.73
39 ₹ 512,232.73 4695.467 ₹ 13,697.95 ₹ 503,230.25
40 ₹ 503,230.25 4612.944 ₹ 13,697.95 ₹ 494,145.24
41 ₹ 494,145.24 4529.665 ₹ 13,697.95 ₹ 484,976.96
42 ₹ 484,976.96 4445.622 ₹ 13,697.95 ₹ 475,724.63
43 ₹ 475,724.63 4360.809 ₹ 13,697.95 ₹ 466,387.49
44 ₹ 466,387.49 4275.219 ₹ 13,697.95 ₹ 456,964.76
45 ₹ 456,964.76 4188.844 ₹ 13,697.95 ₹ 447,455.66
46 ₹ 447,455.66 4101.677 ₹ 13,697.95 ₹ 437,859.38
47 ₹ 437,859.38 4013.711 ₹ 13,697.95 ₹ 428,175.15
48 ₹ 428,175.15 3924.939 ₹ 13,697.95 ₹ 418,402.14
49 ₹ 418,402.14 3835.353 ₹ 13,697.95 ₹ 408,539.54
50 ₹ 408,539.54 3744.946 ₹ 13,697.95 ₹ 398,586.54
51 ₹ 398,586.54 3653.71 ₹ 13,697.95 ₹ 388,542.30
52 ₹ 388,542.30 3561.638 ₹ 13,697.95 ₹ 378,405.98
53 ₹ 378,405.98 3468.722 ₹ 13,697.95 ₹ 368,176.76
54 ₹ 368,176.76 3374.954 ₹ 13,697.95 ₹ 357,853.76
55 ₹ 357,853.76 3280.326 ₹ 13,697.95 ₹ 347,436.14
56 ₹ 347,436.14 3184.831 ₹ 13,697.95 ₹ 336,923.02
57 ₹ 336,923.02 3088.461 ₹ 13,697.95 ₹ 326,313.53
58 ₹ 326,313.53 2991.207 ₹ 13,697.95 ₹ 315,606.79
59 ₹ 315,606.79 2893.062 ₹ 13,697.95 ₹ 304,801.90
60 ₹ 304,801.90 2794.017 ₹ 13,697.95 ₹ 293,897.97
61 ₹ 293,897.97 2694.065 ₹ 13,697.95 ₹ 282,894.09
62 ₹ 282,894.09 2593.196 ₹ 13,697.95 ₹ 271,789.33
63 ₹ 271,789.33 2491.402 ₹ 13,697.95 ₹ 260,582.79
64 ₹ 260,582.79 2388.676 ₹ 13,697.95 ₹ 249,273.51
65 ₹ 249,273.51 2285.007 ₹ 13,697.95 ₹ 237,860.57
66 ₹ 237,860.57 2180.389 ₹ 13,697.95 ₹ 226,343.01
67 ₹ 226,343.01 2074.811 ₹ 13,697.95 ₹ 214,719.87
68 ₹ 214,719.87 1968.266 ₹ 13,697.95 ₹ 202,990.19
69 ₹ 202,990.19 1860.743 ₹ 13,697.95 ₹ 191,152.98
70 ₹ 191,152.98 1752.236 ₹ 13,697.95 ₹ 179,207.27
71 ₹ 179,207.27 1642.733 ₹ 13,697.95 ₹ 167,152.05
72 ₹ 167,152.05 1532.227 ₹ 13,697.95 ₹ 154,986.33
73 ₹ 154,986.33 1420.708 ₹ 13,697.95 ₹ 142,709.09
74 ₹ 142,709.09 1308.167 ₹ 13,697.95 ₹ 130,319.31
75 ₹ 130,319.31 1194.594 ₹ 13,697.95 ₹ 117,815.95
76 ₹ 117,815.95 1079.98 ₹ 13,697.95 ₹ 105,197.98
77 ₹ 105,197.98 964.3149 ₹ 13,697.95 ₹ 92,464.35
78 ₹ 92,464.35 847.5899 ₹ 13,697.95 ₹ 79,613.99
79 ₹ 79,613.99 729.7949 ₹ 13,697.95 ₹ 66,645.84
80 ₹ 66,645.84 610.9202 ₹ 13,697.95 ₹ 53,558.81
81 ₹ 53,558.81 490.9557 ₹ 13,697.95 ₹ 40,351.81
82 ₹ 40,351.81 369.8916 ₹ 13,697.95 ₹ 27,023.76
83 ₹ 27,023.76 247.7178 ₹ 13,697.95 ₹ 13,573.53
84 ₹ 13,573.53 124.424 ₹ 13,697.95 ₹ 0.00
Principal Payment Forclosure Amount
₹ 6,364.62
₹ 6,422.96
₹ 6,481.84
₹ 6,541.25
₹ 6,601.21
₹ 6,661.72
₹ 6,722.79
₹ 6,784.42
₹ 6,846.61
₹ 6,909.37 Foreclosure Payment Graph
₹ 6,972.70
700000
₹ 7,036.62
Foreclosure Payment (in ₹)

₹ 7,101.12 600000
₹ 7,166.22 500000
₹ 7,231.91 400000
₹ 7,298.20
300000
₹ 7,365.10
₹ 7,432.61 200000
₹ 7,500.74 100000
₹ 7,569.50
0
₹ 7,638.89 25 35 45 55 65 75 85
₹ 7,708.91
Forelosure Month
₹ 7,779.58
₹ 7,850.89
₹ 7,922.86 ₹ 645,860.77
₹ 7,995.48 ₹ 637,558.13
₹ 8,068.77 ₹ 629,179.37
₹ 8,142.74 ₹ 620,723.81
₹ 8,217.38 ₹ 612,190.74
₹ 8,292.70 ₹ 603,579.46
₹ 8,368.72 ₹ 594,889.23
₹ 8,445.43 ₹ 586,119.34
₹ 8,522.85 ₹ 577,269.07
₹ 8,600.98 ₹ 568,337.66
₹ 8,679.82 ₹ 559,324.39
₹ 8,759.38 ₹ 550,228.49
₹ 8,839.68 ₹ 541,049.22
₹ 8,920.71 ₹ 531,785.80
₹ 9,002.48 ₹ 522,437.46
₹ 9,085.01 ₹ 513,003.44
₹ 9,168.28 ₹ 503,482.93
₹ 9,252.33 ₹ 493,875.15
 ₹ 9,337.14 ₹ 484,179.30
₹ 9,422.73 ₹ 474,394.58
₹ 9,509.11 ₹ 464,520.16
₹ 9,596.27 ₹ 454,555.22
₹ 9,684.24 ₹ 444,498.94
₹ 9,773.01 ₹ 434,350.48
₹ 9,862.60 ₹ 424,108.99
₹ 9,953.00 ₹ 413,773.61
₹ 10,044.24 ₹ 403,343.50
₹ 10,136.31 ₹ 392,817.78
₹ 10,229.23 ₹ 382,195.57
₹ 10,323.00 ₹ 371,475.99
₹ 10,417.62 ₹ 360,658.15
₹ 10,513.12 ₹ 349,741.15
₹ 10,609.49 ₹ 338,724.07
₹ 10,706.74 ₹ 327,606.01
₹ 10,804.89 ₹ 316,386.02
₹ 10,903.93 ₹ 305,063.19
₹ 11,003.88 ₹ 293,636.57
₹ 11,104.75 ₹ 282,105.20
₹ 11,206.55 ₹ 270,468.13
₹ 11,309.27 ₹ 258,724.38
₹ 11,412.94 ₹ 246,872.98
₹ 11,517.56 ₹ 234,912.95
₹ 11,623.14 ₹ 222,843.28
₹ 11,729.68 ₹ 210,662.97
₹ 11,837.21 ₹ 198,371.01
₹ 11,945.71 ₹ 185,966.38
₹ 12,055.22 ₹ 173,448.03
₹ 12,165.72 ₹ 160,814.93
₹ 12,277.24 ₹ 148,066.03
₹ 12,389.78 ₹ 135,200.27
₹ 12,503.36 ₹ 122,216.57
₹ 12,617.97 ₹ 109,113.85
₹ 12,733.63 ₹ 95,891.02
₹ 12,850.36 ₹ 82,546.99
₹ 12,968.15 ₹ 69,080.63
₹ 13,087.03 ₹ 55,490.83
₹ 13,206.99 ₹ 41,776.46
₹ 13,328.06 ₹ 27,936.37
₹ 13,450.23 ₹ 13,969.42
₹ 13,573.53 ₹ 0.00
Graph

75 85 95