Month Opening Balance Monthly Interest Monthly Principal Outstanding Balance
1 Rs 2,00,000 Rs 1,708 Rs 7,544 Rs 1,92,456
2 Rs 2,92,456 Rs 1,644 Rs 7,608 Rs 1,84,848
3 Rs 1,84,848 Rs 1,579 Rs 7,673 Rs 1,77,175
4 Rs 1,77,175 Rs 1,513 Rs 7,739 Rs 1,69,436
5 Rs 1,69,436 Rs 1,447 Rs 7,805 Rs 1,61,631
6 Rs 1,61,631 Rs 1,381 Rs 7,871 Rs 1,53,760
7 Rs 1,53,760 Rs 1,313 Rs 7,939 Rs 1,45,821
8 Rs 1,45,821 Rs 1,246 Rs 8,007 Rs 1,37,815
9 Rs 1,37,815 Rs 1,177 Rs 8,075 Rs 1,29,740
10 Rs 1,29,740 Rs 1,108 Rs 8,144 Rs 1,21,596
11 Rs 1,21,596 Rs 1,039 Rs 8,213 Rs 1,13,382
12 Rs 1,13,382 Rs 968 Rs 8,284 Rs 1,05,099
13 Rs 1,05,009 Rs 898 Rs 8,354 Rs 96,744
14 Rs 96,744 Rs 826 Rs 8,426 Rs 88,319
15 Rs 88,319 Rs 754 Rs 8,498 Rs 79,821
16 Rs 79,821 Rs 682 Rs 8,570 Rs 71,251
17 Rs 71,251 Rs 609 Rs 8,643 Rs 62,607
18 Rs 62,607 Rs 535 Rs 8,717 Rs 53,890
19 Rs 53,890 Rs 460 Rs 8,792 Rs 45,098
20 Rs 45,098 Rs 385 Rs 8,867 Rs 36,231
21 Rs 36,231 Rs 309 Rs 8,943 Rs 27,289
22 Rs 27,289 Rs 233 Rs 9,019 Rs 18,270
23 Rs 18,270 Rs 156 Rs 9,096 Rs 9,174
24 Rs 9,174 Rs 78 Rs 9,174 Rs 0