Whether re-payment of home loan is beneficial or not?
Consider a man have Rs. 1,00,000, which he keeps a fixed deposit for 10 years or 20 years at 7.5%. Still he has taken Rs. 1, 00,000 from a bank at 10% interest for 10 years or 20 years.
Below is summation of amount he pays at the end of the 10 years and 20 years for Rs 1, 00,000 home loan. Also amount he earn keeping his Rs. 1, 00,000 in fixed deposit for 10 years and 20 years.
|
|
Loan of Rs 1,00,000 for 10 years 10 % interest In Rs |
Fixed deposit for 10 years At 7.5 % interest compounded In Rs |
Remark |
|
Interest calculated |
58580.88 |
106103.16 |
You earn Rs 47522.28 per 1 lakh after 10 years and also home. |
|
Total |
158580.88 |
206103.16 |
|
|
Loan of Rs 1,00,000 For 20 years 10 % interest In Rs |
Fixed deposit for 20 years At 7.5% interest compounded In Rs |
Remark |
|
Interest calculated |
131605.19 |
324785.11 |
You earn Rs. 193179.92 per 1 lakh after 20 years and also home. |
|
Total |
231605.19 |
424785.11. |
|
||||||||||||
|
Top of Form
Bottom of Form |
|
Month |
EMI Amount(Rs) |
Interest Amount(Rs) |
Principal Reduction(Rs) |
Balance Due(Rs) |
|
1. |
1321.51 |
833.33 |
488.17 |
99511.83 |
|
2. |
1321.51 |
829.27 |
492.24 |
99019.58 |
|
3. |
1321.51 |
825.16 |
496.34 |
98523.24 |
|
4. |
1321.51 |
821.03 |
500.48 |
98022.76 |
|
5. |
1321.51 |
816.86 |
504.65 |
97518.11 |
|
6. |
1321.51 |
812.65 |
508.86 |
97009.25 |
|
7. |
1321.51 |
808.41 |
513.10 |
96496.15 |
|
8. |
1321.51 |
804.13 |
517.37 |
95978.78 |
|
9. |
1321.51 |
799.82 |
521.68 |
95457.10 |
|
10. |
1321.51 |
795.48 |
526.03 |
94931.07 |
|
11. |
1321.51 |
791.09 |
530.42 |
94400.65 |
|
12. |
1321.51 |
786.67 |
534.84 |
93865.82 |
|
13. |
1321.51 |
782.22 |
539.29 |
93326.52 |
|
14. |
1321.51 |
777.72 |
543.79 |
92782.74 |
|
15. |
1321.51 |
773.19 |
548.32 |
92234.42 |
|
16. |
1321.51 |
768.62 |
552.89 |
91681.53 |
|
17. |
1321.51 |
764.01 |
557.49 |
91124.04 |
|
18. |
1321.51 |
759.37 |
562.14 |
90561.90 |
|
19. |
1321.51 |
754.68 |
566.82 |
89995.07 |
|
20. |
1321.51 |
749.96 |
571.55 |
89423.52 |
|
21. |
1321.51 |
745.20 |
576.31 |
88847.21 |
|
22. |
1321.51 |
740.39 |
581.11 |
88266.10 |
|
23. |
1321.51 |
735.55 |
585.96 |
87680.14 |
|
24. |
1321.51 |
730.67 |
590.84 |
87089.30 |
|
25. |
1321.51 |
725.74 |
595.76 |
86493.54 |
|
26. |
1321.51 |
720.78 |
600.73 |
85892.81 |
|
27. |
1321.51 |
715.77 |
605.73 |
85287.08 |
|
28. |
1321.51 |
710.73 |
610.78 |
84676.30 |
|
29. |
1321.51 |
705.64 |
615.87 |
84060.42 |
|
30. |
1321.51 |
700.50 |
621.00 |
83439.42 |
|
31. |
1321.51 |
695.33 |
626.18 |
82813.24 |
|
32. |
1321.51 |
690.11 |
631.40 |
82181.84 |
|
33. |
1321.51 |
684.85 |
636.66 |
81545.19 |
|
34. |
1321.51 |
679.54 |
641.96 |
80903.22 |
|
35. |
1321.51 |
674.19 |
647.31 |
80255.91 |
|
36. |
1321.51 |
668.80 |
652.71 |
79603.20 |
|
37. |
1321.51 |
663.36 |
658.15 |
78945.05 |
|
38. |
1321.51 |
657.88 |
663.63 |
78281.42 |
|
39. |
1321.51 |
652.35 |
669.16 |
77612.26 |
|
40. |
1321.51 |
646.77 |
674.74 |
76937.52 |
|
41. |
1321.51 |
641.15 |
680.36 |
76257.16 |
|
42. |
1321.51 |
635.48 |
686.03 |
75571.13 |
|
43. |
1321.51 |
629.76 |
691.75 |
74879.38 |
|
44. |
1321.51 |
623.99 |
697.51 |
74181.87 |
|
45. |
1321.51 |
618.18 |
703.33 |
73478.54 |
|
46. |
1321.51 |
612.32 |
709.19 |
72769.36 |
|
47. |
1321.51 |
606.41 |
715.10 |
72054.26 |
|
48. |
1321.51 |
600.45 |
721.06 |
71333.20 |
|
49. |
1321.51 |
594.44 |
727.06 |
70606.14 |
|
50. |
1321.51 |
588.38 |
733.12 |
69873.02 |
|
51. |
1321.51 |
582.28 |
739.23 |
69133.79 |
|
52. |
1321.51 |
576.11 |
745.39 |
68388.39 |
|
53. |
1321.51 |
569.90 |
751.60 |
67636.79 |
|
54. |
1321.51 |
563.64 |
757.87 |
66878.92 |
|
55. |
1321.51 |
557.32 |
764.18 |
66114.74 |
|
56. |
1321.51 |
550.96 |
770.55 |
65344.19 |
|
57. |
1321.51 |
544.53 |
776.97 |
64567.21 |
|
58. |
1321.51 |
538.06 |
783.45 |
63783.77 |
|
59. |
1321.51 |
531.53 |
789.98 |
62993.79 |
|
60. |
1321.51 |
524.95 |
796.56 |
62197.23 |
|
61. |
1321.51 |
518.31 |
803.20 |
61394.03 |
|
62. |
1321.51 |
511.62 |
809.89 |
60584.14 |
|
63. |
1321.51 |
504.87 |
816.64 |
59767.50 |
|
64. |
1321.51 |
498.06 |
823.44 |
58944.06 |
|
65. |
1321.51 |
491.20 |
830.31 |
58113.75 |
|
66. |
1321.51 |
484.28 |
837.23 |
57276.53 |
|
67. |
1321.51 |
477.30 |
844.20 |
56432.32 |
|
68. |
1321.51 |
470.27 |
851.24 |
55581.09 |
|
69. |
1321.51 |
463.18 |
858.33 |
54722.75 |
|
70. |
1321.51 |
456.02 |
865.48 |
53857.27 |
|
71. |
1321.51 |
448.81 |
872.70 |
52984.57 |
|
72. |
1321.51 |
441.54 |
879.97 |
52104.60 |
|
73. |
1321.51 |
434.21 |
887.30 |
51217.30 |
|
74. |
1321.51 |
426.81 |
894.70 |
50322.61 |
|
75. |
1321.51 |
419.36 |
902.15 |
49420.45 |
|
76. |
1321.51 |
411.84 |
909.67 |
48510.78 |
|
77. |
1321.51 |
404.26 |
917.25 |
47593.53 |
|
78. |
1321.51 |
396.61 |
924.89 |
46668.64 |
|
79. |
1321.51 |
388.91 |
932.60 |
45736.04 |
|
80. |
1321.51 |
381.13 |
940.37 |
44795.66 |
|
81. |
1321.51 |
373.30 |
948.21 |
43847.45 |
|
82. |
1321.51 |
365.40 |
956.11 |
42891.34 |
|
83. |
1321.51 |
357.43 |
964.08 |
41927.26 |
|
84. |
1321.51 |
349.39 |
972.11 |
40955.15 |
|
85. |
1321.51 |
341.29 |
980.21 |
39974.93 |
|
86. |
1321.51 |
333.12 |
988.38 |
38986.55 |
|
87. |
1321.51 |
324.89 |
996.62 |
37989.93 |
|
88. |
1321.51 |
316.58 |
1004.92 |
36985.00 |
|
89. |
1321.51 |
308.21 |
1013.30 |
35971.71 |
|
90. |
1321.51 |
299.76 |
1021.74 |
34949.96 |
|
91. |
1321.51 |
291.25 |
1030.26 |
33919.70 |
|
92. |
1321.51 |
282.66 |
1038.84 |
32880.86 |
|
93. |
1321.51 |
274.01 |
1047.50 |
31833.36 |
|
94. |
1321.51 |
265.28 |
1056.23 |
30777.13 |
|
95. |
1321.51 |
256.48 |
1065.03 |
29712.10 |
|
96. |
1321.51 |
247.60 |
1073.91 |
28638.19 |
|
97. |
1321.51 |
238.65 |
1082.86 |
27555.34 |
|
98. |
1321.51 |
229.63 |
1091.88 |
26463.46 |
|
99. |
1321.51 |
220.53 |
1100.98 |
25362.48 |
|
100. |
1321.51 |
211.35 |
1110.15 |
24252.33 |
|
101. |
1321.51 |
202.10 |
1119.40 |
23132.92 |
|
102. |
1321.51 |
192.77 |
1128.73 |
22004.19 |
|
103. |
1321.51 |
183.37 |
1138.14 |
20866.05 |
|
104. |
1321.51 |
173.88 |
1147.62 |
19718.43 |
|
105. |
1321.51 |
164.32 |
1157.19 |
18561.24 |
|
106. |
1321.51 |
154.68 |
1166.83 |
17394.41 |
|
107. |
1321.51 |
144.95 |
1176.55 |
16217.86 |
|
108. |
1321.51 |
135.15 |
1186.36 |
15031.50 |
|
109. |
1321.51 |
125.26 |
1196.24 |
13835.25 |
|
110. |
1321.51 |
115.29 |
1206.21 |
12629.04 |
|
111. |
1321.51 |
105.24 |
1216.27 |
11412.77 |
|
112. |
1321.51 |
95.11 |
1226.40 |
10186.37 |
|
113. |
1321.51 |
84.89 |
1236.62 |
8949.75 |
|
114. |
1321.51 |
74.58 |
1246.93 |
7702.82 |
|
115. |
1321.51 |
64.19 |
1257.32 |
6445.51 |
|
116. |
1321.51 |
53.71 |
1267.79 |
5177.71 |
|
117. |
1321.51 |
43.15 |
1278.36 |
3899.35 |
|
118. |
1321.51 |
32.49 |
1289.01 |
2610.34 |
|
119. |
1321.51 |
21.75 |
1299.75 |
1310.59 |
|
120. |
1321.51 |
10.92 |
1310.59 |
0.00 |
|
Total: |
Total Amount Paid Rs 158580.88 |
Total Interest Paid Rs 58580.88 |
|
|
|
||||||||||||
|
Top of Form
Bottom of Form |
|
Month |
EMI Amount(Rs) |
Interest Amount(Rs) |
Principal Reduction(Rs) |
Balance Due(Rs) |
|
1. |
965.02 |
833.33 |
131.69 |
99868.31 |
|
2. |
965.02 |
832.24 |
132.79 |
99735.53 |
|
3. |
965.02 |
831.13 |
133.89 |
99601.63 |
|
4. |
965.02 |
830.01 |
135.01 |
99466.63 |
|
5. |
965.02 |
828.89 |
136.13 |
99330.49 |
|
6. |
965.02 |
827.75 |
137.27 |
99193.23 |
|
7. |
965.02 |
826.61 |
138.41 |
99054.81 |
|
8. |
965.02 |
825.46 |
139.56 |
98915.25 |
|
9. |
965.02 |
824.29 |
140.73 |
98774.52 |
|
10. |
965.02 |
823.12 |
141.90 |
98632.62 |
|
11. |
965.02 |
821.94 |
143.08 |
98489.54 |
|
12. |
965.02 |
820.75 |
144.28 |
98345.26 |
|
13. |
965.02 |
819.54 |
145.48 |
98199.78 |
|
14. |
965.02 |
818.33 |
146.69 |
98053.09 |
|
15. |
965.02 |
817.11 |
147.91 |
97905.18 |
|
16. |
965.02 |
815.88 |
149.15 |
97756.04 |
|
17. |
965.02 |
814.63 |
150.39 |
97605.65 |
|
18. |
965.02 |
813.38 |
151.64 |
97454.01 |
|
19. |
965.02 |
812.12 |
152.90 |
97301.10 |
|
20. |
965.02 |
810.84 |
154.18 |
97146.92 |
|
21. |
965.02 |
809.56 |
155.46 |
96991.46 |
|
22. |
965.02 |
808.26 |
156.76 |
96834.70 |
|
23. |
965.02 |
806.96 |
158.07 |
96676.63 |
|
24. |
965.02 |
805.64 |
159.38 |
96517.25 |
|
25. |
965.02 |
804.31 |
160.71 |
96356.54 |
|
26. |
965.02 |
802.97 |
162.05 |
96194.49 |
|
27. |
965.02 |
801.62 |
163.40 |
96031.09 |
|
28. |
965.02 |
800.26 |
164.76 |
95866.33 |
|
29. |
965.02 |
798.89 |
166.14 |
95700.19 |
|
30. |
965.02 |
797.50 |
167.52 |
95532.67 |
|
31. |
965.02 |
796.11 |
168.92 |
95363.75 |
|
32. |
965.02 |
794.70 |
170.32 |
95193.43 |
|
33. |
965.02 |
793.28 |
171.74 |
95021.69 |
|
34. |
965.02 |
791.85 |
173.17 |
94848.51 |
|
35. |
965.02 |
790.40 |
174.62 |
94673.90 |
|
36. |
965.02 |
788.95 |
176.07 |
94497.82 |
|
37. |
965.02 |
787.48 |
177.54 |
94320.28 |
|
38. |
965.02 |
786.00 |
179.02 |
94141.26 |
|
39. |
965.02 |
784.51 |
180.51 |
93960.75 |
|
40. |
965.02 |
783.01 |
182.02 |
93778.74 |
|
41. |
965.02 |
781.49 |
183.53 |
93595.20 |
|
42. |
965.02 |
779.96 |
185.06 |
93410.14 |
|
43. |
965.02 |
778.42 |
186.60 |
93223.54 |
|
44. |
965.02 |
776.86 |
188.16 |
93035.38 |
|
45. |
965.02 |
775.29 |
189.73 |
92845.65 |
|
46. |
965.02 |
773.71 |
191.31 |
92654.35 |
|
47. |
965.02 |
772.12 |
192.90 |
92461.44 |
|
48. |
965.02 |
770.51 |
194.51 |
92266.93 |
|
49. |
965.02 |
768.89 |
196.13 |
92070.80 |
|
50. |
965.02 |
767.26 |
197.76 |
91873.04 |
|
51. |
965.02 |
765.61 |
199.41 |
91673.63 |
|
52. |
965.02 |
763.95 |
201.07 |
91472.55 |
|
53. |
965.02 |
762.27 |
202.75 |
91269.80 |
|
54. |
965.02 |
760.58 |
204.44 |
91065.36 |
|
55. |
965.02 |
758.88 |
206.14 |
90859.22 |
|
56. |
965.02 |
757.16 |
207.86 |
90651.36 |
|
57. |
965.02 |
755.43 |
209.59 |
90441.76 |
|
58. |
965.02 |
753.68 |
211.34 |
90230.42 |
|
59. |
965.02 |
751.92 |
213.10 |
90017.32 |
|
60. |
965.02 |
750.14 |
214.88 |
89802.44 |
|
61. |
965.02 |
748.35 |
216.67 |
89585.77 |
|
62. |
965.02 |
746.55 |
218.47 |
89367.30 |
|
63. |
965.02 |
744.73 |
220.29 |
89147.01 |
|
64. |
965.02 |
742.89 |
222.13 |
88924.88 |
|
65. |
965.02 |
741.04 |
223.98 |
88700.90 |
|
66. |
965.02 |
739.17 |
225.85 |
88475.05 |
|
67. |
965.02 |
737.29 |
227.73 |
88247.32 |
|
68. |
965.02 |
735.39 |
229.63 |
88017.69 |
|
69. |
965.02 |
733.48 |
231.54 |
87786.15 |
|
70. |
965.02 |
731.55 |
233.47 |
87552.68 |
|
71. |
965.02 |
729.61 |
235.42 |
87317.26 |
|
72. |
965.02 |
727.64 |
237.38 |
87079.89 |
|
73. |
965.02 |
725.67 |
239.36 |
86840.53 |
|
74. |
965.02 |
723.67 |
241.35 |
86599.18 |
|
75. |
965.02 |
721.66 |
243.36 |
86355.82 |
|
76. |
965.02 |
719.63 |
245.39 |
86110.43 |
|
77. |
965.02 |
717.59 |
247.43 |
85862.99 |
|
78. |
965.02 |
715.52 |
249.50 |
85613.50 |
|
79. |
965.02 |
713.45 |
251.58 |
85361.92 |
|
80. |
965.02 |
711.35 |
253.67 |
85108.25 |
|
81. |
965.02 |
709.24 |
255.79 |
84852.46 |
|
82. |
965.02 |
707.10 |
257.92 |
84594.55 |
|
83. |
965.02 |
704.95 |
260.07 |
84334.48 |
|
84. |
965.02 |
702.79 |
262.23 |
84072.24 |
|
85. |
965.02 |
700.60 |
264.42 |
83807.82 |
|
86. |
965.02 |
698.40 |
266.62 |
83541.20 |
|
87. |
965.02 |
696.18 |
268.84 |
83272.36 |
|
88. |
965.02 |
693.94 |
271.09 |
83001.27 |
|
89. |
965.02 |
691.68 |
273.34 |
82727.93 |
|
90. |
965.02 |
689.40 |
275.62 |
82452.30 |
|
91. |
965.02 |
687.10 |
277.92 |
82174.38 |
|
92. |
965.02 |
684.79 |
280.24 |
81894.15 |
|
93. |
965.02 |
682.45 |
282.57 |
81611.58 |
|
94. |
965.02 |
680.10 |
284.93 |
81326.65 |
|
95. |
965.02 |
677.72 |
287.30 |
81039.35 |
|
96. |
965.02 |
675.33 |
289.69 |
80749.66 |
|
97. |
965.02 |
672.91 |
292.11 |
80457.55 |
|
98. |
965.02 |
670.48 |
294.54 |
80163.01 |
|
99. |
965.02 |
668.03 |
297.00 |
79866.01 |
|
100. |
965.02 |
665.55 |
299.47 |
79566.54 |
|
101. |
965.02 |
663.05 |
301.97 |
79264.58 |
|
102. |
965.02 |
660.54 |
304.48 |
78960.09 |
|
103. |
965.02 |
658.00 |
307.02 |
78653.07 |
|
104. |
965.02 |
655.44 |
309.58 |
78343.49 |
|
105. |
965.02 |
652.86 |
312.16 |
78031.33 |
|
106. |
965.02 |
650.26 |
314.76 |
77716.57 |
|
107. |
965.02 |
647.64 |
317.38 |
77399.19 |
|
108. |
965.02 |
644.99 |
320.03 |
77079.16 |
|
109. |
965.02 |
642.33 |
322.70 |
76756.47 |
|
110. |
965.02 |
639.64 |
325.38 |
76431.08 |
|
111. |
965.02 |
636.93 |
328.10 |
76102.98 |
|
112. |
965.02 |
634.19 |
330.83 |
75772.15 |
|
113. |
965.02 |
631.43 |
333.59 |
75438.57 |
|
114. |
965.02 |
628.65 |
336.37 |
75102.20 |
|
115. |
965.02 |
625.85 |
339.17 |
74763.03 |
|
116. |
965.02 |
623.03 |
342.00 |
74421.03 |
|
117. |
965.02 |
620.18 |
344.85 |
74076.19 |
|
118. |
965.02 |
617.30 |
347.72 |
73728.47 |
|
119. |
965.02 |
614.40 |
350.62 |
73377.85 |
|
120. |
965.02 |
611.48 |
353.54 |
73024.31 |
|
121. |
965.02 |
608.54 |
356.49 |
72667.82 |
|
122. |
965.02 |
605.57 |
359.46 |
72308.37 |
|
123. |
965.02 |
602.57 |
362.45 |
71945.92 |
|
124. |
965.02 |
599.55 |
365.47 |
71580.44 |
|
125. |
965.02 |
596.50 |
368.52 |
71211.93 |
|
126. |
965.02 |
593.43 |
371.59 |
70840.34 |
|
127. |
965.02 |
590.34 |
374.69 |
70465.65 |
|
128. |
965.02 |
587.21 |
377.81 |
70087.84 |
|
129. |
965.02 |
584.07 |
380.96 |
69706.89 |
|
130. |
965.02 |
580.89 |
384.13 |
69322.76 |
|
131. |
965.02 |
577.69 |
387.33 |
68935.42 |
|
132. |
965.02 |
574.46 |
390.56 |
68544.86 |
|
133. |
965.02 |
571.21 |
393.81 |
68151.05 |
|
134. |
965.02 |
567.93 |
397.10 |
67753.95 |
|
135. |
965.02 |
564.62 |
400.41 |
67353.55 |
|
136. |
965.02 |
561.28 |
403.74 |
66949.81 |
|
137. |
965.02 |
557.92 |
407.11 |
66542.70 |
|
138. |
965.02 |
554.52 |
410.50 |
66132.20 |
|
139. |
965.02 |
551.10 |
413.92 |
65718.28 |
|
140. |
965.02 |
547.65 |
417.37 |
65300.91 |
|
141. |
965.02 |
544.17 |
420.85 |
64880.06 |
|
142. |
965.02 |
540.67 |
424.35 |
64455.71 |
|
143. |
965.02 |
537.13 |
427.89 |
64027.82 |
|
144. |
965.02 |
533.57 |
431.46 |
63596.36 |
|
145. |
965.02 |
529.97 |
435.05 |
63161.31 |
|
146. |
965.02 |
526.34 |
438.68 |
62722.63 |
|
147. |
965.02 |
522.69 |
442.33 |
62280.30 |
|
148. |
965.02 |
519.00 |
446.02 |
61834.28 |
|
149. |
965.02 |
515.29 |
449.74 |
61384.55 |
|
150. |
965.02 |
511.54 |
453.48 |
60931.06 |
|
151. |
965.02 |
507.76 |
457.26 |
60473.80 |
|
152. |
965.02 |
503.95 |
461.07 |
60012.73 |
|
153. |
965.02 |
500.11 |
464.92 |
59547.81 |
|
154. |
965.02 |
496.23 |
468.79 |
59079.02 |
|
155. |
965.02 |
492.33 |
472.70 |
58606.32 |
|
156. |
965.02 |
488.39 |
476.64 |
58129.69 |
|
157. |
965.02 |
484.41 |
480.61 |
57649.08 |
|
158. |
965.02 |
480.41 |
484.61 |
57164.47 |
|
159. |
965.02 |
476.37 |
488.65 |
56675.82 |
|
160. |
965.02 |
472.30 |
492.72 |
56183.09 |
|
161. |
965.02 |
468.19 |
496.83 |
55686.26 |
|
162. |
965.02 |
464.05 |
500.97 |
55185.29 |
|
163. |
965.02 |
459.88 |
505.14 |
54680.15 |
|
164. |
965.02 |
455.67 |
509.35 |
54170.80 |
|
165. |
965.02 |
451.42 |
513.60 |
53657.20 |
|
166. |
965.02 |
447.14 |
517.88 |
53139.32 |
|
167. |
965.02 |
442.83 |
522.19 |
52617.13 |
|
168. |
965.02 |
438.48 |
526.55 |
52090.58 |
|
169. |
965.02 |
434.09 |
530.93 |
51559.65 |
|
170. |
965.02 |
429.66 |
535.36 |
51024.29 |
|
171. |
965.02 |
425.20 |
539.82 |
50484.47 |
|
172. |
965.02 |
420.70 |
544.32 |
49940.15 |
|
173. |
965.02 |
416.17 |
548.85 |
49391.30 |
|
174. |
965.02 |
411.59 |
553.43 |
48837.87 |
|
175. |
965.02 |
406.98 |
558.04 |
48279.83 |
|
176. |
965.02 |
402.33 |
562.69 |
47717.14 |
|
177. |
965.02 |
397.64 |
567.38 |
47149.76 |
|
178. |
965.02 |
392.91 |
572.11 |
46577.66 |
|
179. |
965.02 |
388.15 |
576.87 |
46000.78 |
|
180. |
965.02 |
383.34 |
581.68 |
45419.10 |
|
181. |
965.02 |
378.49 |
586.53 |
44832.57 |
|
182. |
965.02 |
373.60 |
591.42 |
44241.15 |
|
183. |
965.02 |
368.68 |
596.35 |
43644.81 |
|
184. |
965.02 |
363.71 |
601.31 |
43043.49 |
|
185. |
965.02 |
358.70 |
606.33 |
42437.17 |
|
186. |
965.02 |
353.64 |
611.38 |
41825.79 |
|
187. |
965.02 |
348.55 |
616.47 |
41209.32 |
|
188. |
965.02 |
343.41 |
621.61 |
40587.71 |
|
189. |
965.02 |
338.23 |
626.79 |
39960.91 |
|
190. |
965.02 |
333.01 |
632.01 |
39328.90 |
|
191. |
965.02 |
327.74 |
637.28 |
38691.62 |
|
192. |
965.02 |
322.43 |
642.59 |
38049.03 |
|
193. |
965.02 |
317.08 |
647.95 |
37401.08 |
|
194. |
965.02 |
311.68 |
653.35 |
36747.74 |
|
195. |
965.02 |
306.23 |
658.79 |
36088.95 |
|
196. |
965.02 |
300.74 |
664.28 |
35424.66 |
|
197. |
965.02 |
295.21 |
669.82 |
34754.85 |
|
198. |
965.02 |
289.62 |
675.40 |
34079.45 |
|
199. |
965.02 |
284.00 |
681.03 |
33398.42 |
|
200. |
965.02 |
278.32 |
686.70 |
32711.72 |
|
201. |
965.02 |
272.60 |
692.42 |
32019.30 |
|
202. |
965.02 |
266.83 |
698.19 |
31321.10 |
|
203. |
965.02 |
261.01 |
704.01 |
30617.09 |
|
204. |
965.02 |
255.14 |
709.88 |
29907.21 |
|
205. |
965.02 |
249.23 |
715.79 |
29191.42 |
|
206. |
965.02 |
243.26 |
721.76 |
28469.66 |
|
207. |
965.02 |
237.25 |
727.77 |
27741.88 |
|
208. |
965.02 |
231.18 |
733.84 |
27008.04 |
|
209. |
965.02 |
225.07 |
739.95 |
26268.09 |
|
210. |
965.02 |
218.90 |
746.12 |
25521.97 |
|
211. |
965.02 |
212.68 |
752.34 |
24769.63 |
|
212. |
965.02 |
206.41 |
758.61 |
24011.02 |
|
213. |
965.02 |
200.09 |
764.93 |
23246.09 |
|
214. |
965.02 |
193.72 |
771.30 |
22474.79 |
|
215. |
965.02 |
187.29 |
777.73 |
21697.06 |
|
216. |
965.02 |
180.81 |
784.21 |
20912.84 |
|
217. |
965.02 |
174.27 |
790.75 |
20122.10 |
|
218. |
965.02 |
167.68 |
797.34 |
19324.76 |
|
219. |
965.02 |
161.04 |
803.98 |
18520.78 |
|
220. |
965.02 |
154.34 |
810.68 |
17710.09 |
|
221. |
965.02 |
147.58 |
817.44 |
16892.66 |
|
222. |
965.02 |
140.77 |
824.25 |
16068.41 |
|
223. |
965.02 |
133.90 |
831.12 |
15237.29 |
|
224. |
965.02 |
126.98 |
838.04 |
14399.25 |
|
225. |
965.02 |
119.99 |
845.03 |
13554.22 |
|
226. |
965.02 |
112.95 |
852.07 |
12702.15 |
|
227. |
965.02 |
105.85 |
859.17 |
11842.98 |
|
228. |
965.02 |
98.69 |
866.33 |
10976.65 |
|
229. |
965.02 |
91.47 |
873.55 |
10103.10 |
|
230. |
965.02 |
84.19 |
880.83 |
9222.27 |
|
231. |
965.02 |
76.85 |
888.17 |
8334.10 |
|
232. |
965.02 |
69.45 |
895.57 |
7438.53 |
|
233. |
965.02 |
61.99 |
903.03 |
6535.49 |
|
234. |
965.02 |
54.46 |
910.56 |
5624.93 |
|
235. |
965.02 |
46.87 |
918.15 |
4706.79 |
|
236. |
965.02 |
39.22 |
925.80 |
3780.99 |
|
237. |
965.02 |
31.51 |
933.51 |
2847.48 |
|
238. |
965.02 |
23.73 |
941.29 |
1906.18 |
|
239. |
965.02 |
15.88 |
949.14 |
957.05 |
|
240. |
965.02 |
7.98 |
957.05 |
0.00 |
|
Total: |
Total Amount Paid Rs 231605.19 |
Total Interest Paid Rs 131605.19 |
|
|