Month | Opening balance | EMI | Interest | Principal | Closing balance
1 | 450,000 | 9,672 | 3,938 | 5,735 | 444,265
2 | 444,265 | 9,672 | 3,887 | 5,785 | 438,480
3 | 438,480 | 9,672 | 3,837 | 5,836 | 432,645
4 | 432,645 | 9,672 | 3,786 | 5,887 | 426,758
5 | 426,758 | 9,672 | 3,734 | 5,938 | 420,820
6 | 420,820 | 9,672 | 3,682 | 5,990 | 414,830
7 | 414,830 | 9,672 | 3,630 | 6,042 | 408,787
8 | 408,787 | 9,672 | 3,577 | 6,095 | 402,692
9 | 402,692 | 9,672 | 3,524 | 6,149 | 396,543
10 | 396,543 | 9,672 | 3,470 | 6,203 | 390,341
11 | 390,341 | 9,672 | 3,415 | 6,257 | 384,084
12 | 384,084 | 9,672 | 3,361 | 6,312 | 377,773
13 | 377,773 | 9,672 | 3,306 | 6,367 | 371,406
14 | 371,406 | 9,672 | 3,250 | 6,422 | 364,983
15 | 364,983 | 9,672 | 3,194 | 6,479 | 358,505
16 | 358,505 | 9,672 | 3,137 | 6,535 | 351,969
17 | 351,969 | 9,672 | 3,080 | 6,593 | 345,377
18 | 345,377 | 9,672 | 3,022 | 6,650 | 338,727
19 | 338,727 | 9,672 | 2,964 | 6,708 | 332,018
20 | 332,018 | 9,672 | 2,905 | 6,767 | 325,251
21 | 325,251 | 9,672 | 2,846 | 6,826 | 318,425
22 | 318,425 | 9,672 | 2,786 | 6,886 | 311,539
23 | 311,539 | 9,672 | 2,726 | 6,946 | 304,593
24 | 304,593 | 9,672 | 2,665 | 7,007 | 297,585
25 | 297,585 | 9,672 | 2,604 | 7,068 | 290,517
26 | 290,517 | 9,672 | 2,542 | 7,130 | 283,387
27 | 283,387 | 9,672 | 2,480 | 7,193 | 276,194
28 | 276,194 | 9,672 | 2,417 | 7,256 | 268,939
29 | 268,939 | 9,672 | 2,353 | 7,319 | 261,620
30 | 261,620 | 9,672 | 2,289 | 7,383 | 254,237
31 | 254,237 | 9,672 | 2,225 | 7,448 | 246,789
32 | 246,789 | 9,672 | 2,159 | 7,513 | 239,276
33 | 239,276 | 9,672 | 2,094 | 7,579 | 231,697
34 | 231,697 | 9,672 | 2,027 | 7,645 | 224,053
35 | 224,053 | 9,672 | 1,960 | 7,712 | 216,341
36 | 216,341 | 9,672 | 1,893 | 7,779 | 208,561
37 | 208,561 | 9,672 | 1,825 | 7,847 | 200,714
38 | 200,714 | 9,672 | 1,756 | 7,916 | 192,798
39 | 192,798 | 9,672 | 1,687 | 7,985 | 184,813
40 | 184,813 | 9,672 | 1,617 | 8,055 | 176,758
41 | 176,758 | 9,672 | 1,547 | 8,126 | 168,632
42 | 168,632 | 9,672 | 1,476 | 8,197 | 160,435
43 | 160,435 | 9,672 | 1,404 | 8,268 | 152,167
44 | 152,167 | 9,672 | 1,331 | 8,341 | 143,826
45 | 143,826 | 9,672 | 1,258 | 8,414 | 135,412
46 | 135,412 | 9,672 | 1,185 | 8,487 | 126,925
47 | 126,925 | 9,672 | 1,111 | 8,562 | 118,363
48 | 118,363 | 9,672 | 1,036 | 8,637 | 109,727
49 | 109,727 | 9,672 | 960 | 8,712 | 101,015
50 | 101,015 | 9,672 | 884 | 8,788 | 92,226
51 | 92,226 | 9,672 | 807 | 8,865 | 83,361
52 | 83,361 | 9,672 | 729 | 8,943 | 74,418
53 | 74,418 | 9,672 | 651 | 9,021 | 65,397
54 | 65,397 | 9,672 | 572 | 9,100 | 56,297
55 | 56,297 | 9,672 | 493 | 9,180 | 47,117
56 | 47,117 | 9,672 | 412 | 9,260 | 37,857
57 | 37,857 | 9,672 | 331 | 9,341 | 28,516
58 | 28,516 | 9,672 | 250 | 9,423 | 19,094
59 | 19,094 | 9,672 | 167 | 9,505 | 9,588
60 | 9,588 | 9,672 | 84 | 9,588 | 0