Loan Amount

1000000
Loan Term (Years)
10
Payments Per Year
12
Rate of Interest
10.25%
Monthly Installment
13354
Total Interest
602468
Flat rate of Interest
6.0%
Total Amount Paid
1602468
Values are rounded to "0" --- Calculator is good for "20" years
S.No Monthly Installment
Interest Principal
Balance
0
1000000
1
13354
8542
4812
995188
2
13354
8501
4853
990334
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33

13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354

8459
8417
8375
8333
8290
8246
8203
8159
8114
8070
8025
7979
7933
7887
7840
7793
7746
7698
7649
7601
7551
7502
7452
7401
7351
7299
7248
7195
7143
7090
7036

4895
4937
4979
5021
5064
5107
5151
5195
5239
5284
5329
5375
5421
5467
5514
5561
5608
5656
5705
5753
5802
5852
5902
5952
6003
6055
6106
6158
6211
6264
6318

985440
980503
975524
970503
965439
960331
955180
949985
944746
939462
934132
928757
923337
917870
912356
906795
901187
895530
889826
884072
878270
872418
866516
860564
854560
848506
842400
836241
830030
823766
817448

34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78

13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354

6982
6928
6873
6818
6762
6706
6649
6592
6534
6475
6417
6357
6298
6237
6177
6115
6054
5991
5928
5865
5801
5736
5671
5606
5539
5473
5405
5338
5269
5200
5130
5060
4989
4918
4846
4773
4700
4626
4551
4476
4400
4324
4247
4169
4090

6372
6426
6481
6536
6592
6648
6705
6762
6820
6878
6937
6996
7056
7116
7177
7239
7300
7363
7426
7489
7553
7618
7683
7748
7814
7881
7948
8016
8085
8154
8224
8294
8365
8436
8508
8581
8654
8728
8803
8878
8954
9030
9107
9185
9263

811077
804651
798170
791634
785042
778394
771688
764926
758106
751228
744290
737294
730238
723121
715944
708706
701405
694042
686617
679128
671575
663957
656275
648526
640712
632831
624882
616866
608781
600627
592404
584110
575745
567309
558801
550220
541566
532838
524036
515158
506204
497174
488067
478882
469618

79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123

13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
13354
0
0
0

4011
3932
3851
3770
3688
3605
3522
3438
3353
3268
3182
3095
3007
2919
2830
2740
2649
2558
2466
2373
2279
2184
2089
1993
1896
1798
1699
1600
1499
1398
1296
1193
1089
984
878
772
664
556
447
336
225
113
0
0
0

9343
9422
9503
9584
9666
9748
9832
9916
10000
10086
10172
10259
10346
10435
10524
10614
10705
10796
10888
10981
11075
11170
11265
11361
11458
11556
11655
11754
11855
11956
12058
12161
12265
12370
12475
12582
12690
12798
12907
13017
13129
13241
0
0
0

460276
450854
441351
431767
422101
412352
402521
392605
382604
372519
362347
352088
341741
331306
320782
310169
299464
288668
277780
266799
255724
244554
233289
221928
210470
198913
187259
175504
163649
151693
139635
127474
115209
102839
90364
77782
65092
52294
39387
26369
13241
0
0
0
0

124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0