Bank loan =1402500 Grace period =6 month interest rate=12% Loan amount at the end of grace period= 1402500+84150=1486650
| S.No | Monthly Installment | Interest | Principal | Balance |
| 0 | 1486650 | |||
| 1 | 29064 | 14867 | 14198 | 1472452 |
| 2 | 29064 | 14725 | 14340 | 1458112 |
| 3 | 29064 | 14581 | 14483 | 1443629 |
| 4 | 29064 | 14436 | 14628 | 1429001 |
| 5 | 29064 | 14290 | 14774 | 1414227 |
| 6 | 29064 | 14142 | 14922 | 1399305 |
| 7 | 29064 | 13993 | 15071 | 1384234 |
| 8 | 29064 | 13842 | 15222 | 1369012 |
| 9 | 29064 | 13690 | 15374 | 1353638 |
| 10 | 29064 | 13536 | 15528 | 1338110 |
| 11 | 29064 | 13381 | 15683 | 1322426 |
| 12 | 29064 | 13224 | 15840 | 1306586 |
| 13 | 29064 | 13066 | 15998 | 1290588 |
| 14 | 29064 | 12906 | 16158 | 1274430 |
| 15 | 29064 | 12744 | 16320 | 1258110 |
| 16 | 29064 | 12581 | 16483 | 1241626 |
| 17 | 29064 | 12416 | 16648 | 1224978 |
| 18 | 29064 | 12250 | 16815 | 1208164 |
| 19 | 29064 | 12082 | 16983 | 1191181 |
| 20 | 29064 | 11912 | 17152 | 1174029 |
| 21 | 29064 | 11740 | 17324 | 1156705 |
| 22 | 29064 | 11567 | 17497 | 1139207 |
| 23 | 29064 | 11392 | 17672 | 1121535 |
| 24 | 29064 | 11215 | 17849 | 1103686 |
| 25 | 29064 | 11037 | 18027 | 1085659 |
| 26 | 29064 | 10857 | 18208 | 1067451 |
| 27 | 29064 | 10675 | 18390 | 1049061 |
| 28 | 29064 | 10491 | 18574 | 1030488 |
| 29 | 29064 | 10305 | 18759 | 1011728 |
| 30 | 29064 | 10117 | 18947 | 992781 |
| 31 | 29064 | 9928 | 19136 | 973645 |
| 32 | 29064 | 9736 | 19328 | 954317 |
| 33 | 29064 | 9543 | 19521 | 934796 |
| 34 | 29064 | 9348 | 19716 | 915080 |
| 35 | 29064 | 9151 | 19913 | 895166 |
| 36 | 29064 | 8952 | 20113 | 875053 |
| 37 | 29064 | 8751 | 20314 | 854740 |
| 38 | 29064 | 8547 | 20517 | 834223 |
| 39 | 29064 | 8342 | 20722 | 813501 |
| 40 | 29064 | 8135 | 20929 | 792571 |
| 41 | 29064 | 7926 | 21139 | 771433 |
| 42 | 29064 | 7714 | 21350 | 750083 |
| 43 | 29064 | 7501 | 21563 | 728519 |
| 44 | 29064 | 7285 | 21779 | 706740 |
| 45 | 29064 | 7067 | 21997 | 684743 |
| 46 | 29064 | 6847 | 22217 | 662526 |
| 47 | 29064 | 6625 | 22439 | 640087 |
| 48 | 29064 | 6401 | 22663 | 617424 |
| 49 | 29064 | 6174 | 22890 | 594534 |
| 50 | 29064 | 5945 | 23119 | 571415 |
| 51 | 29064 | 5714 | 23350 | 548065 |
| 52 | 29064 | 5481 | 23584 | 524481 |
| 53 | 29064 | 5245 | 23819 | 500662 |
| 54 | 29064 | 5007 | 24058 | 476604 |
| 55 | 29064 | 4766 | 24298 | 452306 |
| 56 | 29064 | 4523 | 24541 | 427765 |
| 57 | 29064 | 4278 | 24787 | 402978 |
| 58 | 29064 | 4030 | 25035 | 377943 |
| 59 | 29064 | 3779 | 25285 | 352659 |
| 60 | 29064 | 3527 | 25538 | 327121 |
| 61 | 29064 | 3271 | 25793 | 301328 |
| 62 | 29064 | 3013 | 26051 | 275277 |
| 63 | 29064 | 2753 | 26312 | 248965 |
| 64 | 29064 | 2490 | 26575 | 222391 |
| 65 | 29064 | 2224 | 26840 | 195550 |
| 66 | 29064 | 1956 | 27109 | 168441 |
| 67 | 29064 | 1684 | 27380 | 141062 |
| 68 | 29064 | 1411 | 27654 | 113408 |
| 69 | 29064 | 1134 | 27930 | 85478 |
| 70 | 29064 | 855 | 28210 | 57268 |
| 71 | 29064 | 573 | 28492 | 28777 |
| 72 | 29064 | 288 | 28777 | 0 |