Vous êtes sur la page 1sur 1

Repayment Schedule

year month emi interest principal balance Loan Details


1 0 400,000 loan amount 400,000.00 2020-21 2021-22 2022-23
1 1 13,190 3,500 9,690 390,310 tenure 3 interest 36237.31 22787.25 7854.95
1 2 13,190 3,415 9,775 380,534 payments per year 12 closing balance 277952.48 142454.90 0.00
1 3 13,190 3,330 9,861 370,674 rate of int 11.5%
1 4 13,190 3,243 9,947 360,727
1 5 13,190 3,156 10,034 350,693 EMI 13,190.40
1 6 13,190 3,069 10,122 340,571
1 7 13,190 2,980 10,210 330,360
1 8 13,190 2,891 10,300 320,061
1 9 13,190 2,801 10,390 309,671
1 10 13,190 2,710 10,481 299,190
1 11 13,190 2,618 10,572 288,617
1 12 13,190 2,525 10,665 277,952
2 13 13,190 2,432 10,758 267,194
2 14 13,190 2,338 10,852 256,342
2 15 13,190 2,243 10,947 245,394
2 16 13,190 2,147 11,043 234,351
2 17 13,190 2,051 11,140 223,211
2 18 13,190 1,953 11,237 211,974
2 19 13,190 1,855 11,336 200,638
2 20 13,190 1,756 11,435 189,204
2 21 13,190 1,656 11,535 177,669
2 22 13,190 1,555 11,636 166,033
2 23 13,190 1,453 11,738 154,295
2 24 13,190 1,350 11,840 142,455
3 25 13,190 1,246 11,944 130,511
3 26 13,190 1,142 12,048 118,463
3 27 13,190 1,037 12,154 106,309
3 28 13,190 930 12,260 94,048
3 29 13,190 823 12,367 81,681
3 30 13,190 715 12,476 69,205
3 31 13,190 606 12,585 56,620
3 32 13,190 495 12,695 43,925
3 33 13,190 384 12,806 31,119
3 34 13,190 272 12,918 18,201
3 35 13,190 159 13,031 5,170
3 36 13,190 45 13,145 -