Month Opening Principal Outstanding Interest Paid Principal Paid Resulting Principal Outstanding
1 Rs. 1,00,000.00 Rs. 916.67 Rs. 7,921.50 Rs. 92,078.50
2 Rs. 92,078.50 Rs. 844.05 Rs. 7,994.11 Rs. 84,084.39
3 Rs. 84,084.39 Rs. 770.77 Rs. 8,067.39 Rs. 76,017.00
4 Rs. 76,017.00 Rs. 696.82 Rs. 8,141.34 Rs. 67,875.65
5 Rs. 67,875.65 Rs. 622.19 Rs. 8,215.97 Rs. 59,659.68
6 Rs. 59,659.68 Rs. 546.88 Rs. 8,291.29 Rs. 51,368.39
7 Rs. 51,368.39 Rs. 470.88 Rs. 8,367.29 Rs. 43,001.11
8 Rs. 43,001.11 Rs. 394.18 Rs. 8,443.99 Rs. 34,557.12
9 Rs. 34,557.12 Rs. 316.77 Rs. 8,521.39 Rs. 26,035.72
10 Rs. 26,035.72 Rs. 238.66 Rs. 8,599.51 Rs. 17,436.22
11 Rs. 17,436.22 Rs. 159.83 Rs. 8,678.33 Rs. 8,757.89
12 Rs. 8,757.89 Rs. 80.28 Rs. 8,757.89 Rs. 0.00