Bank loan 630000 grace period 6 months Loan amount at the end of grace period =630000+ 37800=667800
| S.No | Monthly Installment | Interest | Principal | Balance |
| 0 | 667800 | |||
| 1 | 13056 | 6678 | 6378 | 661422 |
| 2 | 13056 | 6614 | 6441 | 654981 |
| 3 | 13056 | 6550 | 6506 | 648475 |
| 4 | 13056 | 6485 | 6571 | 641904 |
| 5 | 13056 | 6419 | 6637 | 635268 |
| 6 | 13056 | 6353 | 6703 | 628565 |
| 7 | 13056 | 6286 | 6770 | 621795 |
| 8 | 13056 | 6218 | 6838 | 614957 |
| 9 | 13056 | 6150 | 6906 | 608051 |
| 10 | 13056 | 6081 | 6975 | 601076 |
| 11 | 13056 | 6011 | 7045 | 594031 |
| 12 | 13056 | 5940 | 7115 | 586916 |
| 13 | 13056 | 5869 | 7186 | 579729 |
| 14 | 13056 | 5797 | 7258 | 572471 |
| 15 | 13056 | 5725 | 7331 | 565140 |
| 16 | 13056 | 5651 | 7404 | 557736 |
| 17 | 13056 | 5577 | 7478 | 550258 |
| 18 | 13056 | 5503 | 7553 | 542705 |
| 19 | 13056 | 5427 | 7629 | 535076 |
| 20 | 13056 | 5351 | 7705 | 527371 |
| 21 | 13056 | 5274 | 7782 | 519589 |
| 22 | 13056 | 5196 | 7860 | 511730 |
| 23 | 13056 | 5117 | 7938 | 503791 |
| 24 | 13056 | 5038 | 8018 | 495774 |
| 25 | 13056 | 4958 | 8098 | 487676 |
| 26 | 13056 | 4877 | 8179 | 479497 |
| 27 | 13056 | 4795 | 8261 | 471236 |
| 28 | 13056 | 4712 | 8343 | 462893 |
| 29 | 13056 | 4629 | 8427 | 454466 |
| 30 | 13056 | 4545 | 8511 | 445955 |
| 31 | 13056 | 4460 | 8596 | 437359 |
| 32 | 13056 | 4374 | 8682 | 428677 |
| 33 | 13056 | 4287 | 8769 | 419908 |
| 34 | 13056 | 4199 | 8857 | 411052 |
| 35 | 13056 | 4111 | 8945 | 402107 |
| 36 | 13056 | 4021 | 9035 | 393072 |
| 37 | 13056 | 3931 | 9125 | 383947 |
| 38 | 13056 | 3839 | 9216 | 374731 |
| 39 | 13056 | 3747 | 9308 | 365423 |
| 40 | 13056 | 3654 | 9401 | 356021 |
| 41 | 13056 | 3560 | 9495 | 346526 |
| 42 | 13056 | 3465 | 9590 | 336936 |
| 43 | 13056 | 3369 | 9686 | 327249 |
| 44 | 13056 | 3272 | 9783 | 317466 |
| 45 | 13056 | 3175 | 9881 | 307585 |
| 46 | 13056 | 3076 | 9980 | 297605 |
| 47 | 13056 | 2976 | 10080 | 287526 |
| 48 | 13056 | 2875 | 10180 | 277346 |
| 49 | 13056 | 2773 | 10282 | 267063 |
| 50 | 13056 | 2671 | 10385 | 256678 |
| 51 | 13056 | 2567 | 10489 | 246190 |
| 52 | 13056 | 2462 | 10594 | 235596 |
| 53 | 13056 | 2356 | 10700 | 224896 |
| 54 | 13056 | 2249 | 10807 | 214090 |
| 55 | 13056 | 2141 | 10915 | 203175 |
| 56 | 13056 | 2032 | 11024 | 192151 |
| 57 | 13056 | 1922 | 11134 | 181017 |
| 58 | 13056 | 1810 | 11245 | 169771 |
| 59 | 13056 | 1698 | 11358 | 158413 |
| 60 | 13056 | 1584 | 11471 | 146942 |
| 61 | 13056 | 1469 | 11586 | 135356 |
| 62 | 13056 | 1354 | 11702 | 123654 |
| 63 | 13056 | 1237 | 11819 | 111835 |
| 64 | 13056 | 1118 | 11937 | 99897 |
| 65 | 13056 | 999 | 12057 | 87841 |
| 66 | 13056 | 878 | 12177 | 75664 |
| 67 | 13056 | 757 | 12299 | 63365 |
| 68 | 13056 | 634 | 12422 | 50943 |
| 69 | 13056 | 509 | 12546 | 38396 |
| 70 | 13056 | 384 | 12672 | 25725 |
| 71 | 13056 | 257 | 12798 | 12926 |
| 72 | 13056 | 129 | 12926 | 0 |