Vous êtes sur la page 1sur 10

EMI Schedule

Loan Amount 1,500,000.00


Interest Rate 12.00%
Loan Period in Years 10
No. of Payment Per Year 12
Grace Period -
Number of Installment 120
Installment Amount 21,520.64

S.No Beginning Balance EMI Principal Interest


1 1,500,000.00 21,520.64 6,520.64 15,000.00
2 1,493,479.36 21,520.64 6,585.85 14,934.79
3 1,486,893.51 21,520.64 6,651.71 14,868.94
4 1,480,241.80 21,520.64 6,718.22 14,802.42
5 1,473,523.58 21,520.64 6,785.41 14,735.24
6 1,466,738.17 21,520.64 6,853.26 14,667.38
7 1,459,884.91 21,520.64 6,921.79 14,598.85
8 1,452,963.12 21,520.64 6,991.01 14,529.63
9 1,445,972.11 21,520.64 7,060.92 14,459.72
10 1,438,911.19 21,520.64 7,131.53 14,389.11
11 1,431,779.65 21,520.64 7,202.85 14,317.80
12 1,424,576.81 21,520.64 7,274.87 14,245.77
13 1,417,301.93 21,520.64 7,347.62 14,173.02
14 1,409,954.31 21,520.64 7,421.10 14,099.54
15 1,402,533.21 21,520.64 7,495.31 14,025.33
16 1,395,037.90 21,520.64 7,570.26 13,950.38
17 1,387,467.64 21,520.64 7,645.97 13,874.68
18 1,379,821.67 21,520.64 7,722.43 13,798.22
19 1,372,099.25 21,520.64 7,799.65 13,720.99
20 1,364,299.60 21,520.64 7,877.65 13,643.00
21 1,356,421.95 21,520.64 7,956.42 13,564.22
22 1,348,465.53 21,520.64 8,035.99 13,484.66
23 1,340,429.54 21,520.64 8,116.35 13,404.30
24 1,332,313.20 21,520.64 8,197.51 13,323.13
25 1,324,115.69 21,520.64 8,279.49 13,241.16
26 1,315,836.20 21,520.64 8,362.28 13,158.36
27 1,307,473.92 21,520.64 8,445.90 13,074.74
28 1,299,028.02 21,520.64 8,530.36 12,990.28
29 1,290,497.65 21,520.64 8,615.67 12,904.98
30 1,281,881.99 21,520.64 8,701.82 12,818.82
31 1,273,180.17 21,520.64 8,788.84 12,731.80
32 1,264,391.33 21,520.64 8,876.73 12,643.91
33 1,255,514.60 21,520.64 8,965.50 12,555.15
34 1,246,549.10 21,520.64 9,055.15 12,465.49
35 1,237,493.95 21,520.64 9,145.70 12,374.94
36 1,228,348.25 21,520.64 9,237.16 12,283.48
37 1,219,111.09 21,520.64 9,329.53 12,191.11
38 1,209,781.56 21,520.64 9,422.83 12,097.82
39 1,200,358.73 21,520.64 9,517.05 12,003.59
40 1,190,841.67 21,520.64 9,612.23 11,908.42
41 1,181,229.45 21,520.64 9,708.35 11,812.29
42 1,171,521.10 21,520.64 9,805.43 11,715.21
43 1,161,715.67 21,520.64 9,903.49 11,617.16
44 1,151,812.18 21,520.64 10,002.52 11,518.12
45 1,141,809.66 21,520.64 10,102.55 11,418.10
46 1,131,707.12 21,520.64 10,203.57 11,317.07
47 1,121,503.55 21,520.64 10,305.61 11,215.04
48 1,111,197.94 21,520.64 10,408.66 11,111.98
49 1,100,789.28 21,520.64 10,512.75 11,007.89
50 1,090,276.53 21,520.64 10,617.88 10,902.77
51 1,079,658.65 21,520.64 10,724.06 10,796.59
52 1,068,934.59 21,520.64 10,831.30 10,689.35
53 1,058,103.30 21,520.64 10,939.61 10,581.03
54 1,047,163.69 21,520.64 11,049.01 10,471.64
55 1,036,114.68 21,520.64 11,159.50 10,361.15
56 1,024,955.19 21,520.64 11,271.09 10,249.55
57 1,013,684.10 21,520.64 11,383.80 10,136.84
58 1,002,300.30 21,520.64 11,497.64 10,023.00
59 990,802.66 21,520.64 11,612.62 9,908.03
60 979,190.04 21,520.64 11,728.74 9,791.90
61 967,461.30 21,520.64 11,846.03 9,674.61
62 955,615.27 21,520.64 11,964.49 9,556.15
63 943,650.78 21,520.64 12,084.13 9,436.51
64 931,566.65 21,520.64 12,204.98 9,315.67
65 919,361.67 21,520.64 12,327.03 9,193.62
66 907,034.64 21,520.64 12,450.30 9,070.35
67 894,584.35 21,520.64 12,574.80 8,945.84
68 882,009.55 21,520.64 12,700.55 8,820.10
69 869,309.00 21,520.64 12,827.55 8,693.09
70 856,481.45 21,520.64 12,955.83 8,564.81
71 843,525.62 21,520.64 13,085.39 8,435.26
72 830,440.24 21,520.64 13,216.24 8,304.40
73 817,224.00 21,520.64 13,348.40 8,172.24
74 803,875.60 21,520.64 13,481.89 8,038.76
75 790,393.71 21,520.64 13,616.71 7,903.94
76 776,777.00 21,520.64 13,752.87 7,767.77
77 763,024.13 21,520.64 13,890.40 7,630.24
78 749,133.73 21,520.64 14,029.30 7,491.34
79 735,104.43 21,520.64 14,169.60 7,351.04
80 720,934.83 21,520.64 14,311.29 7,209.35
81 706,623.53 21,520.64 14,454.41 7,066.24
82 692,169.13 21,520.64 14,598.95 6,921.69
83 677,570.18 21,520.64 14,744.94 6,775.70
84 662,825.24 21,520.64 14,892.39 6,628.25
85 647,932.85 21,520.64 15,041.31 6,479.33
86 632,891.53 21,520.64 15,191.73 6,328.92
87 617,699.80 21,520.64 15,343.64 6,177.00
88 602,356.16 21,520.64 15,497.08 6,023.56
89 586,859.08 21,520.64 15,652.05 5,868.59
90 571,207.03 21,520.64 15,808.57 5,712.07
91 555,398.46 21,520.64 15,966.66 5,553.98
92 539,431.80 21,520.64 16,126.32 5,394.32
93 523,305.47 21,520.64 16,287.59 5,233.05
94 507,017.89 21,520.64 16,450.46 5,070.18
95 490,567.42 21,520.64 16,614.97 4,905.67
96 473,952.46 21,520.64 16,781.12 4,739.52
97 457,171.34 21,520.64 16,948.93 4,571.71
98 440,222.41 21,520.64 17,118.42 4,402.22
99 423,103.99 21,520.64 17,289.60 4,231.04
100 405,814.39 21,520.64 17,462.50 4,058.14
101 388,351.89 21,520.64 17,637.12 3,883.52
102 370,714.77 21,520.64 17,813.49 3,707.15
103 352,901.27 21,520.64 17,991.63 3,529.01
104 334,909.64 21,520.64 18,171.55 3,349.10
105 316,738.10 21,520.64 18,353.26 3,167.38
106 298,384.84 21,520.64 18,536.79 2,983.85
107 279,848.04 21,520.64 18,722.16 2,798.48
108 261,125.88 21,520.64 18,909.38 2,611.26
109 242,216.50 21,520.64 19,098.48 2,422.16
110 223,118.02 21,520.64 19,289.46 2,231.18
111 203,828.56 21,520.64 19,482.36 2,038.29
112 184,346.20 21,520.64 19,677.18 1,843.46
113 164,669.02 21,520.64 19,873.95 1,646.69
114 144,795.07 21,520.64 20,072.69 1,447.95
115 124,722.38 21,520.64 20,273.42 1,247.22
116 104,448.96 21,520.64 20,476.15 1,044.49
117 83,972.80 21,520.64 20,680.91 839.73
118 63,291.89 21,520.64 20,887.72 632.92
119 42,404.17 21,520.64 21,096.60 424.04
120 21,307.57 21,520.64 21,307.57 213.08
121 (0.00) 21,520.64 21,520.64 (0.00)
122 (21,520.64) 21,520.64 21,735.85 (215.21)
123 (43,256.49) 21,520.64 21,953.21 (432.56)
124 (65,209.70) 21,520.64 22,172.74 (652.10)
125 (87,382.44) 21,520.64 22,394.47 (873.82)
126 (109,776.90) 21,520.64 22,618.41 (1,097.77)
127 (132,395.32) 21,520.64 22,844.60 (1,323.95)
128 (155,239.91) 21,520.64 23,073.04 (1,552.40)
129 (178,312.95) 21,520.64 23,303.77 (1,783.13)
130 (201,616.72) 21,520.64 23,536.81 (2,016.17)
131 (225,153.53) 21,520.64 23,772.18 (2,251.54)
132 (248,925.71) 21,520.64 24,009.90 (2,489.26)
133 (272,935.61) 21,520.64 24,250.00 (2,729.36)
134 (297,185.61) 21,520.64 24,492.50 (2,971.86)
135 (321,678.11) 21,520.64 24,737.42 (3,216.78)
136 (346,415.53) 21,520.64 24,984.80 (3,464.16)
137 (371,400.33) 21,520.64 25,234.65 (3,714.00)
138 (396,634.97) 21,520.64 25,486.99 (3,966.35)
139 (422,121.97) 21,520.64 25,741.86 (4,221.22)
140 (447,863.83) 21,520.64 25,999.28 (4,478.64)
141 (473,863.11) 21,520.64 26,259.27 (4,738.63)
142 (500,122.38) 21,520.64 26,521.87 (5,001.22)
143 (526,644.25) 21,520.64 26,787.08 (5,266.44)
144 (553,431.33) 21,520.64 27,054.96 (5,534.31)
145 (580,486.29) 21,520.64 27,325.51 (5,804.86)
146 (607,811.79) 21,520.64 27,598.76 (6,078.12)
147 (635,410.55) 21,520.64 27,874.75 (6,354.11)
148 (663,285.30) 21,520.64 28,153.50 (6,632.85)
149 (691,438.80) 21,520.64 28,435.03 (6,914.39)
150 (719,873.83) 21,520.64 28,719.38 (7,198.74)
151 (748,593.21) 21,520.64 29,006.57 (7,485.93)
152 (777,599.78) 21,520.64 29,296.64 (7,776.00)
153 (806,896.42) 21,520.64 29,589.61 (8,068.96)
154 (836,486.03) 21,520.64 29,885.50 (8,364.86)
155 (866,371.53) 21,520.64 30,184.36 (8,663.72)
156 (896,555.89) 21,520.64 30,486.20 (8,965.56)
157 (927,042.09) 21,520.64 30,791.06 (9,270.42)
158 (957,833.15) 21,520.64 31,098.97 (9,578.33)
159 (988,932.13) 21,520.64 31,409.96 (9,889.32)
160 (1,020,342.09) 21,520.64 31,724.06 (10,203.42)
161 (1,052,066.15) 21,520.64 32,041.30 (10,520.66)
162 (1,084,107.46) 21,520.64 32,361.72 (10,841.07)
163 (1,116,469.17) 21,520.64 32,685.33 (11,164.69)
164 (1,149,154.51) 21,520.64 33,012.19 (11,491.55)
165 (1,182,166.69) 21,520.64 33,342.31 (11,821.67)
166 (1,215,509.00) 21,520.64 33,675.73 (12,155.09)
167 (1,249,184.74) 21,520.64 34,012.49 (12,491.85)
168 (1,283,197.23) 21,520.64 34,352.61 (12,831.97)
169 (1,317,549.84) 21,520.64 34,696.14 (13,175.50)
170 (1,352,245.98) 21,520.64 35,043.10 (13,522.46)
171 (1,387,289.08) 21,520.64 35,393.53 (13,872.89)
172 (1,422,682.62) 21,520.64 35,747.47 (14,226.83)
173 (1,458,430.08) 21,520.64 36,104.94 (14,584.30)
174 (1,494,535.03) 21,520.64 36,465.99 (14,945.35)
175 (1,531,001.02) 21,520.64 36,830.65 (15,310.01)
176 (1,567,831.67) 21,520.64 37,198.96 (15,678.32)
177 (1,605,030.63) 21,520.64 37,570.95 (16,050.31)
178 (1,642,601.58) 21,520.64 37,946.66 (16,426.02)
179 (1,680,548.24) 21,520.64 38,326.12 (16,805.48)
180 (1,718,874.36) 21,520.64 38,709.39 (17,188.74)
Loan 1,500,000.00
Repay 2,582,477.07
Total Intrest 1,082,477.07
% of Intrest on capital 41.92 %

Outstanding Principal
1,493,479.36
1,486,893.51
1,480,241.80
1,473,523.58
1,466,738.17
1,459,884.91
1,452,963.12
1,445,972.11
1,438,911.19
1,431,779.65
1,424,576.81
1,417,301.93
1,409,954.31
1,402,533.21
1,395,037.90
1,387,467.64
1,379,821.67
1,372,099.25
1,364,299.60
1,356,421.95
1,348,465.53
1,340,429.54
1,332,313.20
1,324,115.69
1,315,836.20
1,307,473.92
1,299,028.02
1,290,497.65
1,281,881.99
1,273,180.17
1,264,391.33
1,255,514.60
1,246,549.10
1,237,493.95
1,228,348.25
1,219,111.09
1,209,781.56
1,200,358.73
1,190,841.67
1,181,229.45
1,171,521.10
1,161,715.67
1,151,812.18
1,141,809.66
1,131,707.12
1,121,503.55
1,111,197.94
1,100,789.28
1,090,276.53
1,079,658.65
1,068,934.59
1,058,103.30
1,047,163.69
1,036,114.68
1,024,955.19
1,013,684.10
1,002,300.30
990,802.66
979,190.04
967,461.30
955,615.27
943,650.78
931,566.65
919,361.67
907,034.64
894,584.35
882,009.55
869,309.00
856,481.45
843,525.62
830,440.24
817,224.00
803,875.60
790,393.71
776,777.00
763,024.13
749,133.73
735,104.43
720,934.83
706,623.53
692,169.13
677,570.18
662,825.24
647,932.85
632,891.53
617,699.80
602,356.16
586,859.08
571,207.03
555,398.46
539,431.80
523,305.47
507,017.89
490,567.42
473,952.46
457,171.34
440,222.41
423,103.99
405,814.39
388,351.89
370,714.77
352,901.27
334,909.64
316,738.10
298,384.84
279,848.04
261,125.88
242,216.50
223,118.02
203,828.56
184,346.20
164,669.02
144,795.07
124,722.38
104,448.96
83,972.80
63,291.89
42,404.17
21,307.57
(0.00)
(21,520.64)
(43,256.49)
(65,209.70)
(87,382.44)
(109,776.90)
(132,395.32)
(155,239.91)
(178,312.95)
(201,616.72)
(225,153.53)
(248,925.71)
(272,935.61)
(297,185.61)
(321,678.11)
(346,415.53)
(371,400.33)
(396,634.97)
(422,121.97)
(447,863.83)
(473,863.11)
(500,122.38)
(526,644.25)
(553,431.33)
(580,486.29)
(607,811.79)
(635,410.55)
(663,285.30)
(691,438.80)
(719,873.83)
(748,593.21)
(777,599.78)
(806,896.42)
(836,486.03)
(866,371.53)
(896,555.89)
(927,042.09)
(957,833.15)
(988,932.13)
(1,020,342.09)
(1,052,066.15)
(1,084,107.46)
(1,116,469.17)
(1,149,154.51)
(1,182,166.69)
(1,215,509.00)
(1,249,184.74)
(1,283,197.23)
(1,317,549.84)
(1,352,245.98)
(1,387,289.08)
(1,422,682.62)
(1,458,430.08)
(1,494,535.03)
(1,531,001.02)
(1,567,831.67)
(1,605,030.63)
(1,642,601.58)
(1,680,548.24)
(1,718,874.36)
(1,757,583.75)