Simple Loan Calculator

Loan Values Loan Summary

Loan amount ₹ 500,000 Monthly payment ₹ 10,624
Annual interest rate 10.00% Number of payments 60
Loan period in years 5 Total interest ₹ 137,411
Start date of loan 3/1/2023 Total cost of loan ₹ 637,411

Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance
1 4/1/2023 ₹ 500,000 ₹ 10,624 ₹ 6,457 ₹ 4,167 ₹ 493,543
2 5/1/2023 ₹ 493,543 ₹ 10,624 ₹ 6,511 ₹ 4,113 ₹ 487,032
3 6/1/2023 ₹ 487,032 ₹ 10,624 ₹ 6,565 ₹ 4,059 ₹ 480,468
4 7/1/2023 ₹ 480,468 ₹ 10,624 ₹ 6,620 ₹ 4,004 ₹ 473,848
5 8/1/2023 ₹ 473,848 ₹ 10,624 ₹ 6,675 ₹ 3,949 ₹ 467,173
6 9/1/2023 ₹ 467,173 ₹ 10,624 ₹ 6,730 ₹ 3,893 ₹ 460,443
7 10/1/2023 ₹ 460,443 ₹ 10,624 ₹ 6,786 ₹ 3,837 ₹ 453,656
8 11/1/2023 ₹ 453,656 ₹ 10,624 ₹ 6,843 ₹ 3,780 ₹ 446,813
9 12/1/2023 ₹ 446,813 ₹ 10,624 ₹ 6,900 ₹ 3,723 ₹ 439,913
10 1/1/2024 ₹ 439,913 ₹ 10,624 ₹ 6,958 ₹ 3,666 ₹ 432,956
11 2/1/2024 ₹ 432,956 ₹ 10,624 ₹ 7,016 ₹ 3,608 ₹ 425,940
12 3/1/2024 ₹ 425,940 ₹ 10,624 ₹ 7,074 ₹ 3,549 ₹ 418,866
13 4/1/2024 ₹ 418,866 ₹ 10,624 ₹ 7,133 ₹ 3,491 ₹ 411,733
14 5/1/2024 ₹ 411,733 ₹ 10,624 ₹ 7,192 ₹ 3,431 ₹ 404,541
15 6/1/2024 ₹ 404,541 ₹ 10,624 ₹ 7,252 ₹ 3,371 ₹ 397,288
16 7/1/2024 ₹ 397,288 ₹ 10,624 ₹ 7,313 ₹ 3,311 ₹ 389,975
17 8/1/2024 ₹ 389,975 ₹ 10,624 ₹ 7,374 ₹ 3,250 ₹ 382,602
18 9/1/2024 ₹ 382,602 ₹ 10,624 ₹ 7,435 ₹ 3,188 ₹ 375,167
19 10/1/2024 ₹ 375,167 ₹ 10,624 ₹ 7,497 ₹ 3,126 ₹ 367,669
20 11/1/2024 ₹ 367,669 ₹ 10,624 ₹ 7,560 ₹ 3,064 ₹ 360,110
21 12/1/2024 ₹ 360,110 ₹ 10,624 ₹ 7,623 ₹ 3,001 ₹ 352,487
22 1/1/2025 ₹ 352,487 ₹ 10,624 ₹ 7,686 ₹ 2,937 ₹ 344,801
23 2/1/2025 ₹ 344,801 ₹ 10,624 ₹ 7,750 ₹ 2,873 ₹ 337,051
24 3/1/2025 ₹ 337,051 ₹ 10,624 ₹ 7,815 ₹ 2,809 ₹ 329,236
25 4/1/2025 ₹ 329,236 ₹ 10,624 ₹ 7,880 ₹ 2,744 ₹ 321,356
26 5/1/2025 ₹ 321,356 ₹ 10,624 ₹ 7,946 ₹ 2,678 ₹ 313,411
27 6/1/2025 ₹ 313,411 ₹ 10,624 ₹ 8,012 ₹ 2,612 ₹ 305,399
28 7/1/2025 ₹ 305,399 ₹ 10,624 ₹ 8,079 ₹ 2,545 ₹ 297,320
Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance
29 8/1/2025 ₹ 297,320 ₹ 10,624 ₹ 8,146 ₹ 2,478 ₹ 289,174
30 9/1/2025 ₹ 289,174 ₹ 10,624 ₹ 8,214 ₹ 2,410 ₹ 280,961
31 10/1/2025 ₹ 280,961 ₹ 10,624 ₹ 8,282 ₹ 2,341 ₹ 272,679
32 11/1/2025 ₹ 272,679 ₹ 10,624 ₹ 8,351 ₹ 2,272 ₹ 264,327
33 12/1/2025 ₹ 264,327 ₹ 10,624 ₹ 8,421 ₹ 2,203 ₹ 255,907
34 1/1/2026 ₹ 255,907 ₹ 10,624 ₹ 8,491 ₹ 2,133 ₹ 247,416
35 2/1/2026 ₹ 247,416 ₹ 10,624 ₹ 8,562 ₹ 2,062 ₹ 238,854
36 3/1/2026 ₹ 238,854 ₹ 10,624 ₹ 8,633 ₹ 1,990 ₹ 230,221
37 4/1/2026 ₹ 230,221 ₹ 10,624 ₹ 8,705 ₹ 1,919 ₹ 221,516
38 5/1/2026 ₹ 221,516 ₹ 10,624 ₹ 8,778 ₹ 1,846 ₹ 212,738
39 6/1/2026 ₹ 212,738 ₹ 10,624 ₹ 8,851 ₹ 1,773 ₹ 203,888
40 7/1/2026 ₹ 203,888 ₹ 10,624 ₹ 8,924 ₹ 1,699 ₹ 194,963
41 8/1/2026 ₹ 194,963 ₹ 10,624 ₹ 8,999 ₹ 1,625 ₹ 185,964
42 9/1/2026 ₹ 185,964 ₹ 10,624 ₹ 9,074 ₹ 1,550 ₹ 176,890
43 10/1/2026 ₹ 176,890 ₹ 10,624 ₹ 9,149 ₹ 1,474 ₹ 167,741
44 11/1/2026 ₹ 167,741 ₹ 10,624 ₹ 9,226 ₹ 1,398 ₹ 158,515
45 12/1/2026 ₹ 158,515 ₹ 10,624 ₹ 9,303 ₹ 1,321 ₹ 149,213
46 1/1/2027 ₹ 149,213 ₹ 10,624 ₹ 9,380 ₹ 1,243 ₹ 139,833
47 2/1/2027 ₹ 139,833 ₹ 10,624 ₹ 9,458 ₹ 1,165 ₹ 130,374
48 3/1/2027 ₹ 130,374 ₹ 10,624 ₹ 9,537 ₹ 1,086 ₹ 120,837
49 4/1/2027 ₹ 120,837 ₹ 10,624 ₹ 9,617 ₹ 1,007 ₹ 111,221
50 5/1/2027 ₹ 111,221 ₹ 10,624 ₹ 9,697 ₹ 927 ₹ 101,524
51 6/1/2027 ₹ 101,524 ₹ 10,624 ₹ 9,777 ₹ 846 ₹ 91,747
52 7/1/2027 ₹ 91,747 ₹ 10,624 ₹ 9,859 ₹ 765 ₹ 81,888
53 8/1/2027 ₹ 81,888 ₹ 10,624 ₹ 9,941 ₹ 682 ₹ 71,947
54 9/1/2027 ₹ 71,947 ₹ 10,624 ₹ 10,024 ₹ 600 ₹ 61,923
55 10/1/2027 ₹ 61,923 ₹ 10,624 ₹ 10,108 ₹ 516 ₹ 51,815
56 11/1/2027 ₹ 51,815 ₹ 10,624 ₹ 10,192 ₹ 432 ₹ 41,623
57 12/1/2027 ₹ 41,623 ₹ 10,624 ₹ 10,277 ₹ 347 ₹ 31,347
58 1/1/2028 ₹ 31,347 ₹ 10,624 ₹ 10,362 ₹ 261 ₹ 20,984
59 2/1/2028 ₹ 20,984 ₹ 10,624 ₹ 10,449 ₹ 175 ₹ 10,536
60 3/1/2028 ₹ 10,536 ₹ 10,624 ₹ 10,536 ₹ 88 ₹0

Page 2 of 10
Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance

Page 3 of 10
Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance

Page 4 of 10
Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance

Page 5 of 10
Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance

Page 6 of 10
Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance

Page 7 of 10
Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance

Page 8 of 10
Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance

Page 9 of 10
Pmt Beginning
Payment Date Payment Principal Interest Ending Balance
No. Balance

Page 10 of 10