Vous êtes sur la page 1sur 6

EMI CHART

Loan Amount 100000 EMI 2,300.98


Interest 13.50%
Period 60
Moratorium Value after Moratorium : 100,000.00

Months EMI Principal Interest Outstanding


100,000.00
1 2,300.98 1,175.98 1,125.00 98,824.02
2 2,300.98 1,189.21 1,111.77 97,634.80
3 2,300.98 1,202.59 1,098.39 96,432.21
4 2,300.98 1,216.12 1,084.86 95,216.09
5 2,300.98 1,229.80 1,071.18 93,986.28
6 2,300.98 1,243.64 1,057.35 92,742.64
7 2,300.98 1,257.63 1,043.35 91,485.01
8 2,300.98 1,271.78 1,029.21 90,213.23
9 2,300.98 1,286.09 1,014.90 88,927.15
10 2,300.98 1,300.55 1,000.43 87,626.60
11 2,300.98 1,315.19 985.80 86,311.41
12 2,300.98 1,329.98 971.00 84,981.43
13 2,300.98 1,344.94 956.04 83,636.48
14 2,300.98 1,360.07 940.91 82,276.41
15 2,300.98 1,375.37 925.61 80,901.04
16 2,300.98 1,390.85 910.14 79,510.19
17 2,300.98 1,406.49 894.49 78,103.69
18 2,300.98 1,422.32 878.67 76,681.37
19 2,300.98 1,438.32 862.67 75,243.06
20 2,300.98 1,454.50 846.48 73,788.56
21 2,300.98 1,470.86 830.12 72,317.69
22 2,300.98 1,487.41 813.57 70,830.28
23 2,300.98 1,504.14 796.84 69,326.14
24 2,300.98 1,521.07 779.92 67,805.07
25 2,300.98 1,538.18 762.81 66,266.89
26 2,300.98 1,555.48 745.50 64,711.41
27 2,300.98 1,572.98 728.00 63,138.43
28 2,300.98 1,590.68 710.31 61,547.75
29 2,300.98 1,608.57 692.41 59,939.18
30 2,300.98 1,626.67 674.32 58,312.51
31 2,300.98 1,644.97 656.02 56,667.54
32 2,300.98 1,663.47 637.51 55,004.07
33 2,300.98 1,682.19 618.80 53,321.88
34 2,300.98 1,701.11 599.87 51,620.77
35 2,300.98 1,720.25 580.73 49,900.52
36 2,300.98 1,739.60 561.38 48,160.91
37 2,300.98 1,759.17 541.81 46,401.74
38 2,300.98 1,778.97 522.02 44,622.77
39 2,300.98 1,798.98 502.01 42,823.79
40 2,300.98 1,819.22 481.77 41,004.58
41 2,300.98 1,839.68 461.30 39,164.89
42 2,300.98 1,860.38 440.61 37,304.51
43 2,300.98 1,881.31 419.68 35,423.21
44 2,300.98 1,902.47 398.51 33,520.73
45 2,300.98 1,923.88 377.11 31,596.86
46 2,300.98 1,945.52 355.46 29,651.34
47 2,300.98 1,967.41 333.58 27,683.93
48 2,300.98 1,989.54 311.44 25,694.39
49 2,300.98 2,011.92 289.06 23,682.47
50 2,300.98 2,034.56 266.43 21,647.91
51 2,300.98 2,057.45 243.54 19,590.46
52 2,300.98 2,080.59 220.39 17,509.87
53 2,300.98 2,104.00 196.99 15,405.87
54 2,300.98 2,127.67 173.32 13,278.20
55 2,300.98 2,151.60 149.38 11,126.60
56 2,300.98 2,175.81 125.17 8,950.79
57 2,300.98 2,200.29 100.70 6,750.50
58 2,300.98 2,225.04 75.94 4,525.46
59 2,300.98 2,250.07 50.91 2,275.39
60 2,300.98 2,275.39 25.60 0.00
0.00 38,059.08