basic price 4150 156.

25 235 50
flat size 1600

car parking 250000 2.5L

electricity and water 376000 3.76L salary
connection
carpus fund 80000 0.8L basic 88700
advance maintenance 96000 0.96L DA 7983
documentation 15000 0.15L TPTA 4435
Flat price 6640000 66.4L HRA 21288
stamp duty 332000 3.32L Variable incr. 7096
registration charges 66400 0.66L gross 129502
GST 796800 7.97L
Total Price 8652200 86.52L
wood work 700000 7L
additional consturction 400000 4L
Total Price 9752200 97.52L
Loan to be taken 7801760 78.02L
loan term in years 15
rate of interest 8.90%
EMI ₹ 78,667 23000 101667
1950440
950440
 60 9.375 4660.625

princ. intr. total

₹ 7,801,760 ₹ 6,358,337 ₹ 14,160,097
break up for loan
12300 month princ. intr. total remaining
1107 1 ₹ 20,804 ₹ 57,863 ₹ 78,667 ₹ 7,780,956
615 2 ₹ 20,958 ₹ 57,709 ₹ 78,667 ₹ 7,759,997
2952 3 ₹ 21,114 ₹ 57,553 ₹ 78,667 ₹ 7,738,884
984 4 ₹ 21,270 ₹ 57,397 ₹ 78,667 ₹ 7,717,613
17958 5 ₹ 21,428 ₹ 57,239 ₹ 78,667 ₹ 7,696,185
6 ₹ 21,587 ₹ 57,080 ₹ 78,667 ₹ 7,674,598
17958 7 ₹ 21,747 ₹ 56,920 ₹ 78,667 ₹ 7,652,850
8 ₹ 21,909 ₹ 56,759 ₹ 78,667 ₹ 7,630,942
9 ₹ 22,071 ₹ 56,596 ₹ 78,667 ₹ 7,608,871
10 ₹ 22,235 ₹ 56,432 ₹ 78,667 ₹ 7,586,636
11 ₹ 22,400 ₹ 56,268 ₹ 78,667 ₹ 7,564,236
12 ₹ 22,566 ₹ 56,101 ₹ 78,667 ₹ 7,541,671
13 ₹ 22,733 ₹ 55,934 ₹ 78,667 ₹ 7,518,937
14 ₹ 22,902 ₹ 55,765 ₹ 78,667 ₹ 7,496,036
15 ₹ 23,072 ₹ 55,596 ₹ 78,667 ₹ 7,472,964
16 ₹ 23,243 ₹ 55,424 ₹ 78,667 ₹ 7,449,721
17 ₹ 23,415 ₹ 55,252 ₹ 78,667 ₹ 7,426,306
18 ₹ 23,589 ₹ 55,078 ₹ 78,667 ₹ 7,402,717
19 ₹ 23,764 ₹ 54,903 ₹ 78,667 ₹ 7,378,954
20 ₹ 23,940 ₹ 54,727 ₹ 78,667 ₹ 7,355,014
21 ₹ 24,118 ₹ 54,550 ₹ 78,667 ₹ 7,330,896
22 ₹ 24,296 ₹ 54,371 ₹ 78,667 ₹ 7,306,600
23 ₹ 24,477 ₹ 54,191 ₹ 78,667 ₹ 7,282,123
24 ₹ 24,658 ₹ 54,009 ₹ 78,667 ₹ 7,257,465
25 ₹ 24,841 ₹ 53,826 ₹ 78,667 ₹ 7,232,624
26 ₹ 25,025 ₹ 53,642 ₹ 78,667 ₹ 7,207,599
27 ₹ 25,211 ₹ 53,456 ₹ 78,667 ₹ 7,182,388
28 ₹ 25,398 ₹ 53,269 ₹ 78,667 ₹ 7,156,990
29 ₹ 25,586 ₹ 53,081 ₹ 78,667 ₹ 7,131,404
30 ₹ 25,776 ₹ 52,891 ₹ 78,667 ₹ 7,105,628
31 ₹ 25,967 ₹ 52,700 ₹ 78,667 ₹ 7,079,661
32 ₹ 26,160 ₹ 52,507 ₹ 78,667 ₹ 7,053,501
33 ₹ 26,354 ₹ 52,313 ₹ 78,667 ₹ 7,027,147
34 ₹ 26,549 ₹ 52,118 ₹ 78,667 ₹ 7,000,598
35 ₹ 26,746 ₹ 51,921 ₹ 78,667 ₹ 6,973,852
36 ₹ 26,944 ₹ 51,723 ₹ 78,667 ₹ 6,946,908
37 ₹ 27,144 ₹ 51,523 ₹ 78,667 ₹ 6,919,763
38 ₹ 27,346 ₹ 51,322 ₹ 78,667 ₹ 6,892,418
39 ₹ 27,548 ₹ 51,119 ₹ 78,667 ₹ 6,864,869
40 ₹ 27,753 ₹ 50,914 ₹ 78,667 ₹ 6,837,116
41 ₹ 27,959 ₹ 50,709 ₹ 78,667 ₹ 6,809,158
42 ₹ 28,166 ₹ 50,501 ₹ 78,667 ₹ 6,780,992
43 ₹ 28,375 ₹ 50,292 ₹ 78,667 ₹ 6,752,617
44 ₹ 28,585 ₹ 50,082 ₹ 78,667 ₹ 6,724,032
45 ₹ 28,797 ₹ 49,870 ₹ 78,667 ₹ 6,695,234
46 ₹ 29,011 ₹ 49,656 ₹ 78,667 ₹ 6,666,224
47 ₹ 29,226 ₹ 49,441 ₹ 78,667 ₹ 6,636,998
48 ₹ 29,443 ₹ 49,224 ₹ 78,667 ₹ 6,607,555
49 ₹ 29,661 ₹ 49,006 ₹ 78,667 ₹ 6,577,894
50 ₹ 29,881 ₹ 48,786 ₹ 78,667 ₹ 6,548,012
51 ₹ 30,103 ₹ 48,564 ₹ 78,667 ₹ 6,517,910
52 ₹ 30,326 ₹ 48,341 ₹ 78,667 ₹ 6,487,584
53 ₹ 30,551 ₹ 48,116 ₹ 78,667 ₹ 6,457,033
54 ₹ 30,778 ₹ 47,890 ₹ 78,667 ₹ 6,426,255
55 ₹ 31,006 ₹ 47,661 ₹ 78,667 ₹ 6,395,249
56 ₹ 31,236 ₹ 47,431 ₹ 78,667 ₹ 6,364,013
57 ₹ 31,467 ₹ 47,200 ₹ 78,667 ₹ 6,332,546
58 ₹ 31,701 ₹ 46,966 ₹ 78,667 ₹ 6,300,845
59 ₹ 31,936 ₹ 46,731 ₹ 78,667 ₹ 6,268,909
60 ₹ 32,173 ₹ 46,494 ₹ 78,667 ₹ 6,236,736
61 ₹ 32,411 ₹ 46,256 ₹ 78,667 ₹ 6,204,325
62 ₹ 32,652 ₹ 46,015 ₹ 78,667 ₹ 6,171,673
63 ₹ 32,894 ₹ 45,773 ₹ 78,667 ₹ 6,138,779
64 ₹ 33,138 ₹ 45,529 ₹ 78,667 ₹ 6,105,641
65 ₹ 33,384 ₹ 45,284 ₹ 78,667 ₹ 6,072,258
66 ₹ 33,631 ₹ 45,036 ₹ 78,667 ₹ 6,038,626
67 ₹ 33,881 ₹ 44,786 ₹ 78,667 ₹ 6,004,746
68 ₹ 34,132 ₹ 44,535 ₹ 78,667 ₹ 5,970,614
69 ₹ 34,385 ₹ 44,282 ₹ 78,667 ₹ 5,936,228
70 ₹ 34,640 ₹ 44,027 ₹ 78,667 ₹ 5,901,588
71 ₹ 34,897 ₹ 43,770 ₹ 78,667 ₹ 5,866,691
72 ₹ 35,156 ₹ 43,511 ₹ 78,667 ₹ 5,831,535
73 ₹ 35,417 ₹ 43,251 ₹ 78,667 ₹ 5,796,119
74 ₹ 35,679 ₹ 42,988 ₹ 78,667 ₹ 5,760,439
75 ₹ 35,944 ₹ 42,723 ₹ 78,667 ₹ 5,724,495
76 ₹ 36,211 ₹ 42,457 ₹ 78,667 ₹ 5,688,285
77 ₹ 36,479 ₹ 42,188 ₹ 78,667 ₹ 5,651,806
78 ₹ 36,750 ₹ 41,918 ₹ 78,667 ₹ 5,615,056
79 ₹ 37,022 ₹ 41,645 ₹ 78,667 ₹ 5,578,034
80 ₹ 37,297 ₹ 41,370 ₹ 78,667 ₹ 5,540,737
81 ₹ 37,573 ₹ 41,094 ₹ 78,667 ₹ 5,503,164
82 ₹ 37,852 ₹ 40,815 ₹ 78,667 ₹ 5,465,312
83 ₹ 38,133 ₹ 40,534 ₹ 78,667 ₹ 5,427,179
84 ₹ 38,416 ₹ 40,252 ₹ 78,667 ₹ 5,388,763
85 ₹ 38,701 ₹ 39,967 ₹ 78,667 ₹ 5,350,063
 86 ₹ 38,988 ₹ 39,680 ₹ 78,667 ₹ 5,311,075
87 ₹ 39,277 ₹ 39,390 ₹ 78,667 ₹ 5,271,798
88 ₹ 39,568 ₹ 39,099 ₹ 78,667 ₹ 5,232,230
89 ₹ 39,861 ₹ 38,806 ₹ 78,667 ₹ 5,192,369
90 ₹ 40,157 ₹ 38,510 ₹ 78,667 ₹ 5,152,212
91 ₹ 40,455 ₹ 38,212 ₹ 78,667 ₹ 5,111,757
92 ₹ 40,755 ₹ 37,912 ₹ 78,667 ₹ 5,071,002
93 ₹ 41,057 ₹ 37,610 ₹ 78,667 ₹ 5,029,944
94 ₹ 41,362 ₹ 37,305 ₹ 78,667 ₹ 4,988,583
95 ₹ 41,669 ₹ 36,999 ₹ 78,667 ₹ 4,946,914
96 ₹ 41,978 ₹ 36,690 ₹ 78,667 ₹ 4,904,936
97 ₹ 42,289 ₹ 36,378 ₹ 78,667 ₹ 4,862,647
98 ₹ 42,603 ₹ 36,065 ₹ 78,667 ₹ 4,820,045
99 ₹ 42,919 ₹ 35,749 ₹ 78,667 ₹ 4,777,126
100 ₹ 43,237 ₹ 35,430 ₹ 78,667 ₹ 4,733,890
101 ₹ 43,558 ₹ 35,110 ₹ 78,667 ₹ 4,690,332
102 ₹ 43,881 ₹ 34,787 ₹ 78,667 ₹ 4,646,451
103 ₹ 44,206 ₹ 34,461 ₹ 78,667 ₹ 4,602,245
104 ₹ 44,534 ₹ 34,133 ₹ 78,667 ₹ 4,557,712
105 ₹ 44,864 ₹ 33,803 ₹ 78,667 ₹ 4,512,847
106 ₹ 45,197 ₹ 33,470 ₹ 78,667 ₹ 4,467,650
107 ₹ 45,532 ₹ 33,135 ₹ 78,667 ₹ 4,422,118
108 ₹ 45,870 ₹ 32,797 ₹ 78,667 ₹ 4,376,248
109 ₹ 46,210 ₹ 32,457 ₹ 78,667 ₹ 4,330,038
110 ₹ 46,553 ₹ 32,114 ₹ 78,667 ₹ 4,283,486
111 ₹ 46,898 ₹ 31,769 ₹ 78,667 ₹ 4,236,588
112 ₹ 47,246 ₹ 31,421 ₹ 78,667 ₹ 4,189,342
113 ₹ 47,596 ₹ 31,071 ₹ 78,667 ₹ 4,141,746
114 ₹ 47,949 ₹ 30,718 ₹ 78,667 ₹ 4,093,796
115 ₹ 48,305 ₹ 30,362 ₹ 78,667 ₹ 4,045,491
116 ₹ 48,663 ₹ 30,004 ₹ 78,667 ₹ 3,996,828
117 ₹ 49,024 ₹ 29,643 ₹ 78,667 ₹ 3,947,804
118 ₹ 49,388 ₹ 29,280 ₹ 78,667 ₹ 3,898,417
119 ₹ 49,754 ₹ 28,913 ₹ 78,667 ₹ 3,848,663
120 ₹ 50,123 ₹ 28,544 ₹ 78,667 ₹ 3,798,540
121 ₹ 50,495 ₹ 28,173 ₹ 78,667 ₹ 3,748,045
122 ₹ 50,869 ₹ 27,798 ₹ 78,667 ₹ 3,697,176
123 ₹ 51,246 ₹ 27,421 ₹ 78,667 ₹ 3,645,929
124 ₹ 51,627 ₹ 27,041 ₹ 78,667 ₹ 3,594,303
125 ₹ 52,009 ₹ 26,658 ₹ 78,667 ₹ 3,542,293
126 ₹ 52,395 ₹ 26,272 ₹ 78,667 ₹ 3,489,898
127 ₹ 52,784 ₹ 25,883 ₹ 78,667 ₹ 3,437,114
128 ₹ 53,175 ₹ 25,492 ₹ 78,667 ₹ 3,383,939
129 ₹ 53,570 ₹ 25,098 ₹ 78,667 ₹ 3,330,369
130 ₹ 53,967 ₹ 24,700 ₹ 78,667 ₹ 3,276,402
131 ₹ 54,367 ₹ 24,300 ₹ 78,667 ₹ 3,222,035
132 ₹ 54,770 ₹ 23,897 ₹ 78,667 ₹ 3,167,265
133 ₹ 55,177 ₹ 23,491 ₹ 78,667 ₹ 3,112,088
134 ₹ 55,586 ₹ 23,081 ₹ 78,667 ₹ 3,056,502
135 ₹ 55,998 ₹ 22,669 ₹ 78,667 ₹ 3,000,504
136 ₹ 56,413 ₹ 22,254 ₹ 78,667 ₹ 2,944,090
137 ₹ 56,832 ₹ 21,835 ₹ 78,667 ₹ 2,887,259
138 ₹ 57,253 ₹ 21,414 ₹ 78,667 ₹ 2,830,005
139 ₹ 57,678 ₹ 20,989 ₹ 78,667 ₹ 2,772,327
140 ₹ 58,106 ₹ 20,561 ₹ 78,667 ₹ 2,714,221
141 ₹ 58,537 ₹ 20,130 ₹ 78,667 ₹ 2,655,685
142 ₹ 58,971 ₹ 19,696 ₹ 78,667 ₹ 2,596,714
143 ₹ 59,408 ₹ 19,259 ₹ 78,667 ₹ 2,537,306
144 ₹ 59,849 ₹ 18,818 ₹ 78,667 ₹ 2,477,457
145 ₹ 60,293 ₹ 18,374 ₹ 78,667 ₹ 2,417,164
146 ₹ 60,740 ₹ 17,927 ₹ 78,667 ₹ 2,356,424
147 ₹ 61,190 ₹ 17,477 ₹ 78,667 ₹ 2,295,234
148 ₹ 61,644 ₹ 17,023 ₹ 78,667 ₹ 2,233,589
149 ₹ 62,101 ₹ 16,566 ₹ 78,667 ₹ 2,171,488
150 ₹ 62,562 ₹ 16,105 ₹ 78,667 ₹ 2,108,926
151 ₹ 63,026 ₹ 15,641 ₹ 78,667 ₹ 2,045,900
152 ₹ 63,493 ₹ 15,174 ₹ 78,667 ₹ 1,982,407
153 ₹ 63,964 ₹ 14,703 ₹ 78,667 ₹ 1,918,442
154 ₹ 64,439 ₹ 14,228 ₹ 78,667 ₹ 1,854,003
155 ₹ 64,917 ₹ 13,751 ₹ 78,667 ₹ 1,789,087
156 ₹ 65,398 ₹ 13,269 ₹ 78,667 ₹ 1,723,689
157 ₹ 65,883 ₹ 12,784 ₹ 78,667 ₹ 1,657,805
158 ₹ 66,372 ₹ 12,295 ₹ 78,667 ₹ 1,591,434
159 ₹ 66,864 ₹ 11,803 ₹ 78,667 ₹ 1,524,570
160 ₹ 67,360 ₹ 11,307 ₹ 78,667 ₹ 1,457,210
161 ₹ 67,860 ₹ 10,808 ₹ 78,667 ₹ 1,389,350
162 ₹ 68,363 ₹ 10,304 ₹ 78,667 ₹ 1,320,987
163 ₹ 68,870 ₹ 9,797 ₹ 78,667 ₹ 1,252,117
164 ₹ 69,381 ₹ 9,287 ₹ 78,667 ₹ 1,182,737
165 ₹ 69,895 ₹ 8,772 ₹ 78,667 ₹ 1,112,841
166 ₹ 70,414 ₹ 8,254 ₹ 78,667 ₹ 1,042,428
167 ₹ 70,936 ₹ 7,731 ₹ 78,667 ₹ 971,492
168 ₹ 71,462 ₹ 7,205 ₹ 78,667 ₹ 900,030
169 ₹ 71,992 ₹ 6,675 ₹ 78,667 ₹ 828,038
170 ₹ 72,526 ₹ 6,141 ₹ 78,667 ₹ 755,512
171 ₹ 73,064 ₹ 5,603 ₹ 78,667 ₹ 682,448
172 ₹ 73,606 ₹ 5,061 ₹ 78,667 ₹ 608,842
173 ₹ 74,152 ₹ 4,516 ₹ 78,667 ₹ 534,691
174 ₹ 74,702 ₹ 3,966 ₹ 78,667 ₹ 459,989
175 ₹ 75,256 ₹ 3,412 ₹ 78,667 ₹ 384,734
176 ₹ 75,814 ₹ 2,853 ₹ 78,667 ₹ 308,920
177 ₹ 76,376 ₹ 2,291 ₹ 78,667 ₹ 232,544
178 ₹ 76,943 ₹ 1,725 ₹ 78,667 ₹ 155,601
179 ₹ 77,513 ₹ 1,154 ₹ 78,667 ₹ 78,088
180 ₹ 78,088 ₹ 579 ₹ 78,667 ₹ -0
 Chart Title
pri nc. i ntr.

44.90%

55.10%