Loan Summary

Monthly Payment : Rs 87.45
Total Payment : Rs 1049.42
Total Interest Payment : Rs 49.42
Number of Payments : 12

Payment NumberBeginning BalanceInterest PaymentPrincipal PaymentEnding BalanceCumulative InterestCumulative Payments
1Rs 1000.00Rs 7.50Rs 79.95Rs 920.05Rs 7.50Rs 87.45
2Rs 920.05Rs 6.90Rs 80.55Rs 839.50Rs 14.40Rs 174.90
3Rs 839.50Rs 6.30Rs 81.16Rs 758.34Rs 20.70Rs 262.35
4Rs 758.34Rs 5.69Rs 81.76Rs 676.58Rs 26.38Rs 349.81
5Rs 676.58Rs 5.07Rs 82.38Rs 594.20Rs 31.46Rs 437.26
6Rs 594.20Rs 4.46Rs 82.99Rs 511.21Rs 35.92Rs 524.71
7Rs 511.21Rs 3.83Rs 83.62Rs 427.59Rs 39.75Rs 612.16
8Rs 427.59Rs 3.21Rs 84.24Rs 343.34Rs 42.96Rs 699.61
9Rs 343.34Rs 2.58Rs 84.88Rs 258.47Rs 45.53Rs 787.06
10Rs 258.47Rs 1.94Rs 85.51Rs 172.95Rs 47.47Rs 874.51
11Rs 172.95Rs 1.30Rs 86.15Rs 86.80Rs 48.77Rs 961.97
12Rs 86.80Rs 0.65Rs 86.80Rs 0.00Rs 49.42Rs 1049.42