Loan Amount 1000000

ROI 9.00%
Tenor (months) 60
EMI 20758.36

Loan Principal Principal

Month EMI Interest Paid
Outstanding repaid Outstanding
1 1000000 20758 7500 13258 986742 Nov-19
2 986742 20758 7401 13358 973384 Dec-19
3 973384 20758 7300 13458 959926 Jan-20
4 959926 20758 7199 13559 946367 Feb-20
5 946367 20758 7098 13661 932706 Mar-20
6 932706 20758 6995 13763 918943 Apr-20
7 918943 20758 6892 13866 905077 May-20
8 905077 20758 6788 13970 891107 Jun-20
9 891107 20758 6683 14075 877032 Jul-20
10 877032 20758 6578 14181 862851 Aug-20
11 862851 20758 6471 14287 848564 Sep-20
12 848564 20758 6364 14394 834170 Oct-20
13 834170 20758 6256 14502 819668 Nov-20
14 819668 20758 6148 14611 805057 Dec-20
15 805057 20758 6038 14720 790337 Jan-21
16 790337 20758 5928 14831 775506 Feb-21
17 775506 20758 5816 14942 760564 Mar-21
18 760564 20758 5704 15054 745510 Apr-21
19 745510 20758 5591 15167 730343 May-21
20 730343 20758 5478 15281 715062 Jun-21
21 715062 20758 5363 15395 699666 Jul-21
22 699666 20758 5247 15511 684156 Aug-21
23 684156 20758 5131 15627 668528 Sep-21
24 668528 20758 5014 15744 652784 Oct-21
25 652784 20758 4896 15862 636921 Nov-21
26 636921 20758 4777 15981 620940 Dec-21
27 620940 20758 4657 16101 604839 Jan-22
28 604839 20758 4536 16222 588617 Feb-22
29 588617 20758 4415 16344 572273 Mar-22
30 572273 20758 4292 16466 555807 Apr-22
31 555807 20758 4169 16590 539217 May-22
32 539217 20758 4044 16714 522503 Jun-22
33 522503 20758 3919 16840 505663 Jul-22
34 505663 20758 3792 16966 488697 Aug-22
35 488697 20758 3665 17093 471604 Sep-22
36 471604 20758 3537 17221 454383 Oct-22
37 454383 20758 3408 17350 437032 Nov-22
38 437032 20758 3278 17481 419552 Dec-22
39 419552 20758 3147 17612 401940 Jan-23
40 401940 20758 3015 17744 384196 Feb-23
41 384196 20758 2881 17877 366319 Mar-23
42 366319 20758 2747 18011 348308 Apr-23
43 348308 20758 2612 18146 330162 May-23
44 330162 20758 2476 18282 311880 Jun-23
45 311880 20758 2339 18419 293461 Jul-23
46 293461 20758 2201 18557 274903 Aug-23
47 274903 20758 2062 18697 256207 Sep-23
48 256207 20758 1922 18837 237370 Oct-23
49 237370 20758 1780 18978 218392 Nov-23
50 218392 20758 1638 19120 199271 Dec-23
51 199271 20758 1495 19264 180008 Jan-24
52 180008 20758 1350 19408 160599 Feb-24
53 160599 20758 1204 19554 141046 Mar-24
54 141046 20758 1058 19701 121345 Apr-24
55 121345 20758 910 19848 101497 May-24
56 101497 20758 761 19997 81500 Jun-24
57 81500 20758 611 20147 61352 Jul-24
58 61352 20758 460 20298 41054 Aug-24
59 41054 20758 308 20450 20604 Sep-24
60 20604 20758 155 20604 0 Oct-24

INTREST LOAN AMT

245501 1000000
36498

76958

60809

43146
23827

11730