Sei sulla pagina 1di 9

enter values highlighted in yellow

House Price
Number of Payments
Annual Interest Rate
Payment
Period
0
1
2
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
34
35
36
37
38
39
40
41
42
43
44

1,500,000
240
10.5
14,975.70
Amortization Schedule
Pmt
Int
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70

13125.00
13108.81
13092.47
13075.99
13059.37
13042.60
13025.69
13008.63
12991.41
12974.05
12956.54
12938.87
12921.05
12903.07
12884.93
12866.64
12848.18
12829.57
12810.79
12791.85
12772.74
12753.46
12734.02
12714.40
12694.62
12674.66
12654.52
12634.21
12613.73
12593.06
12572.21
12551.18
12529.96
12508.56
12486.98
12465.20
12443.23
12421.07
12398.72
12376.17
12353.43
12330.48
12307.34
12283.99

Prin
1850.70
1866.89
1883.23
1899.71
1916.33
1933.10
1950.01
1967.07
1984.28
2001.65
2019.16
2036.83
2054.65
2072.63
2090.77
2109.06
2127.51
2146.13
2164.91
2183.85
2202.96
2222.24
2241.68
2261.30
2281.08
2301.04
2321.17
2341.49
2361.97
2382.64
2403.49
2424.52
2445.73
2467.13
2488.72
2510.50
2532.46
2554.62
2576.98
2599.52
2622.27
2645.22
2668.36
2691.71

Balance
1500000.00
1498149.30
1496282.41
1494399.18
1492499.48
1490583.15
1488650.05
1486700.04
1484732.97
1482748.69
1480747.04
1478727.88
1476691.05
1474636.40
1472563.77
1470473.00
1468363.94
1466236.43
1464090.30
1461925.39
1459741.54
1457538.58
1455316.34
1453074.66
1450813.37
1448532.29
1446231.24
1443910.07
1441568.58
1439206.61
1436823.97
1434420.48
1431995.96
1429550.23
1427083.10
1424594.37
1422083.88
1419551.41
1416996.79
1414419.81
1411820.29
1409198.02
1406552.80
1403884.44
1401192.73

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
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99

14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70

12260.44
12236.68
12212.71
12188.54
12164.15
12139.55
12114.73
12089.70
12064.44
12038.97
12013.27
11987.35
11961.21
11934.83
11908.22
11881.38
11854.31
11826.99
11799.44
11771.65
11743.61
11715.33
11686.81
11658.03
11629.00
11599.71
11570.17
11540.38
11510.32
11479.99
11449.41
11418.55
11387.43
11356.03
11324.36
11292.41
11260.18
11227.67
11194.87
11161.79
11128.42
11094.76
11060.80
11026.54
10991.99
10957.13
10921.97
10886.50
10850.72
10814.62
10778.21
10741.49
10704.44
10667.06
10629.36

2715.26
2739.02
2762.99
2787.16
2811.55
2836.15
2860.97
2886.00
2911.25
2936.73
2962.42
2988.35
3014.49
3040.87
3067.48
3094.32
3121.39
3148.71
3176.26
3204.05
3232.08
3260.37
3288.89
3317.67
3346.70
3375.98
3405.52
3435.32
3465.38
3495.70
3526.29
3557.15
3588.27
3619.67
3651.34
3683.29
3715.52
3748.03
3780.82
3813.91
3847.28
3880.94
3914.90
3949.16
3983.71
4018.57
4053.73
4089.20
4124.98
4161.08
4197.48
4234.21
4271.26
4308.64
4346.34

1398477.47
1395738.45
1392975.46
1390188.30
1387376.75
1384540.60
1381679.63
1378793.63
1375882.37
1372945.64
1369983.22
1366994.88
1363980.38
1360939.51
1357872.04
1354777.72
1351656.32
1348507.62
1345331.36
1342127.31
1338895.23
1335634.86
1332345.97
1329028.30
1325681.60
1322305.61
1318900.09
1315464.77
1311999.39
1308503.68
1304977.39
1301420.25
1297831.97
1294212.31
1290560.96
1286877.67
1283162.16
1279414.13
1275633.30
1271819.40
1267972.12
1264091.17
1260176.27
1256227.12
1252243.41
1248224.84
1244171.11
1240081.91
1235956.92
1231795.85
1227598.36
1223364.15
1219092.89
1214784.25
1210437.92

100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
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

14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70

10591.33
10552.97
10514.27
10475.23
10435.85
10396.13
10356.06
10315.64
10274.86
10233.73
10192.24
10150.38
10108.16
10065.57
10022.60
9979.27
9935.55
9891.45
9846.96
9802.08
9756.81
9711.15
9665.08
9618.61
9571.74
9524.46
9476.76
9428.64
9380.10
9331.14
9281.75
9231.93
9181.67
9130.98
9079.83
9028.25
8976.21
8923.71
8870.75
8817.34
8763.45
8709.09
8654.26
8598.95
8543.15
8486.87
8430.09
8372.82
8315.04
8256.76
8197.97
8138.66
8078.84
8018.49
7957.62

4384.37
4422.73
4461.43
4500.47
4539.85
4579.57
4619.64
4660.06
4700.84
4741.97
4783.46
4825.32
4867.54
4910.13
4953.09
4996.43
5040.15
5084.25
5128.74
5173.62
5218.89
5264.55
5310.62
5357.08
5403.96
5451.24
5498.94
5547.06
5595.59
5644.56
5693.95
5743.77
5794.03
5844.72
5895.86
5947.45
5999.49
6051.99
6104.94
6158.36
6212.25
6266.60
6321.44
6376.75
6432.55
6488.83
6545.61
6602.88
6660.66
6718.94
6777.73
6837.03
6896.86
6957.21
7018.08

1206053.55
1201630.82
1197169.39
1192668.93
1188129.08
1183549.51
1178929.87
1174269.81
1169568.97
1164827.00
1160043.54
1155218.23
1150350.69
1145440.56
1140487.46
1135491.03
1130450.88
1125366.63
1120237.88
1115064.27
1109845.38
1104580.83
1099270.21
1093913.13
1088509.17
1083057.93
1077558.99
1072011.93
1066416.34
1060771.78
1055077.84
1049334.07
1043540.04
1037695.32
1031799.46
1025852.00
1019852.51
1013800.52
1007695.58
1001537.22
995324.97
989058.36
982736.93
976360.18
969927.63
963438.80
956893.19
950290.31
943629.65
936910.71
930132.98
923295.94
916399.09
909441.88
902423.80

155
156
157
158
159
160
161
162
163
164
165
166
167
168
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

14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70

7896.21
7834.26
7771.78
7708.74
7645.15
7581.01
7516.31
7451.04
7385.20
7318.78
7251.78
7184.20
7116.02
7047.25
6977.88
6907.90
6837.30
6766.09
6694.26
6621.80
6548.70
6474.96
6400.58
6325.55
6249.86
6173.51
6096.49
6018.80
5940.42
5861.37
5781.62
5701.17
5620.02
5538.15
5455.57
5372.27
5288.24
5203.48
5117.97
5031.72
4944.71
4856.94
4768.40
4679.08
4588.99
4498.10
4406.42
4313.94
4220.65
4126.55
4031.62
3935.85
3839.26
3741.81
3643.52

7079.49
7141.44
7203.92
7266.96
7330.54
7394.69
7459.39
7524.66
7590.50
7656.92
7723.91
7791.50
7859.67
7928.45
7997.82
8067.80
8138.39
8209.61
8281.44
8353.90
8427.00
8500.74
8575.12
8650.15
8725.84
8802.19
8879.21
8956.90
9035.27
9114.33
9194.08
9274.53
9355.68
9437.55
9520.12
9603.42
9687.45
9772.22
9857.73
9943.98
10030.99
10118.76
10207.30
10296.62
10386.71
10477.60
10569.27
10661.76
10755.05
10849.15
10944.08
11039.84
11136.44
11233.89
11332.18

895344.31
888202.87
880998.95
873731.99
866401.45
859006.76
851547.37
844022.71
836432.21
828775.30
821051.38
813259.88
805400.21
797471.76
789473.94
781406.14
773267.75
765058.14
756776.70
748422.80
739995.80
731495.07
722919.95
714269.80
705543.96
696741.78
687862.57
678905.67
669870.39
660756.06
651561.98
642287.45
632931.76
623494.22
613974.09
604370.67
594683.21
584910.99
575053.27
565109.28
555078.29
544959.53
534752.23
524455.61
514068.90
503591.30
493022.03
482360.27
471605.23
460756.08
449811.99
438772.15
427635.71
416401.82
405069.64

210
211
212
213
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

14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14845.80

3544.36
3444.34
3343.44
3241.65
3138.98
3035.41
2930.93
2825.54
2719.23
2611.98
2503.80
2394.67
2284.59
2173.54
2061.52
1948.52
1834.53
1719.55
1603.56
1486.55
1368.52
1249.46
1129.35
1008.20
885.98
762.70
638.33
512.88
386.33
258.67
129.90

11431.34
11531.36
11632.26
11734.04
11836.72
11940.29
12044.77
12150.16
12256.47
12363.72
12471.90
12581.03
12691.11
12802.16
12914.18
13027.18
13141.16
13256.15
13372.14
13489.15
13607.18
13726.24
13846.35
13967.50
14089.72
14213.00
14337.37
14462.82
14589.37
14717.02
14715.90

393638.30
382106.94
370474.67
358740.63
346903.91
334963.62
322918.86
310768.70
298512.23
286148.51
273676.61
261095.58
248404.47
235602.31
222688.13
209660.96
196519.79
183263.64
169891.50
156402.35
142795.17
129068.93
115222.59
101255.09
87165.37
72952.37
58615.00
44152.19
29562.82
14845.80
0.00

Years
Total principle paid (Rs.)
Total interst paid (Rs.)
(INT+PRINCIPLE)

5
145222
753320
898542

10
390155
1406929
1797084

15
803258
1892367
2695626

20
1499870
2094168
3594038

SIP Table

15,000

Enter SIP Amount Monthly payments beginning at the start of the month

Expected End Value of your Investment For A Monthly Investment


Exp.
Returns

15,000

Number of Years of Investments


5

10

15

20

25

30

8.5%

1115062

2791732

5312868

9103790

14804037

23375251

9.0%

1129072

2866290

5539215

9651842

15979627

25715710

10.0%

1157576

3021864

6024318

10859801

18647394

31189391

15.0%

1310131

3945273

9245484

19906102

41348412

84476556