Loan Amt 100000

Loan Term 5
Payment Per Year 12
Int 10%

Monthly Installment Rs.2,124.70

Month Opening Balance EMI Interest

1 100,000.00 2,124.70 833.33
2 98,708.63 2,124.70 822.57
3 97,406.51 2,124.70 811.72
4 96,093.53 2,124.70 800.78
5 94,769.61 2,124.70 789.75
6 93,434.65 2,124.70 778.62
7 92,088.57 2,124.70 767.40
8 90,731.28 2,124.70 756.09
9 89,362.67 2,124.70 744.69
10 87,982.66 2,124.70 733.19
11 86,591.15 2,124.70 721.59
12 85,188.04 2,124.70 709.90
13 83,773.24 2,124.70 698.11
14 82,346.65 2,124.70 686.22
15 80,908.18 2,124.70 674.23
16 79,457.71 2,124.70 662.15
17 77,995.16 2,124.70 649.96
18 76,520.42 2,124.70 637.67
19 75,033.39 2,124.70 625.28
20 73,533.97 2,124.70 612.78
21 72,022.05 2,124.70 600.18
22 70,497.53 2,124.70 587.48
23 68,960.31 2,124.70 574.67
24 67,410.28 2,124.70 561.75
25 65,847.34 2,124.70 548.73
26 64,271.36 2,124.70 535.59
27 62,682.26 2,124.70 522.35
28 61,079.91 2,124.70 509.00
29 59,464.21 2,124.70 495.54
30 57,835.04 2,124.70 481.96
31 56,192.30 2,124.70 468.27
32 54,535.87 2,124.70 454.47
33 52,865.64 2,124.70 440.55
34 51,181.48 2,124.70 426.51
35 49,483.30 2,124.70 412.36
36 47,770.96 2,124.70 398.09
37 46,044.35 2,124.70 383.70
38 44,303.35 2,124.70 369.19
39 42,547.85 2,124.70 354.57
40 40,777.71 2,124.70 339.81
41 38,992.83 2,124.70 324.94
42 37,193.07 2,124.70 309.94
43 35,378.31 2,124.70 294.82
44 33,548.43 2,124.70 279.57
45 31,703.30 2,124.70 264.19
46 29,842.79 2,124.70 248.69
47 27,966.78 2,124.70 233.06
48 26,075.14 2,124.70 217.29
49 24,167.73 2,124.70 201.40
50 22,244.43 2,124.70 185.37
51 20,305.10 2,124.70 169.21
52 18,349.61 2,124.70 152.91
53 16,377.82 2,124.70 136.48
54 14,389.60 2,124.70 119.91
55 12,384.82 2,124.70 103.21
56 10,363.32 2,124.70 86.36
57 8,324.99 2,124.70 69.37
58 6,269.66 2,124.70 52.25
59 4,197.21 2,124.70 34.98
60 2,107.48 2,124.70 17.56
Installment Cl
1,291.37 98,708.63
1,302.13 97,406.51
1,312.98 96,093.53
1,323.92 94,769.61
1,334.95 93,434.65
1,346.08 92,088.57
1,357.30 90,731.28
1,368.61 89,362.67
1,380.01 87,982.66
1,391.51 86,591.15
1,403.11 85,188.04
1,414.80 83,773.24
1,426.59 82,346.65
1,438.48 80,908.18
1,450.47 79,457.71
1,462.55 77,995.16
1,474.74 76,520.42
1,487.03 75,033.39
1,499.42 73,533.97
1,511.92 72,022.05
1,524.52 70,497.53
1,537.22 68,960.31
1,550.03 67,410.28
1,562.95 65,847.34
1,575.97 64,271.36
1,589.11 62,682.26
1,602.35 61,079.91
1,615.70 59,464.21
 1,629.16 57,835.04
1,642.74 56,192.30
1,656.43 54,535.87
1,670.23 52,865.64
1,684.15 51,181.48
1,698.19 49,483.30
1,712.34 47,770.96
1,726.61 46,044.35
1,741.00 44,303.35
1,755.51 42,547.85
1,770.13 40,777.71
1,784.89 38,992.83
1,799.76 37,193.07
1,814.76 35,378.31
1,829.88 33,548.43
1,845.13 31,703.30
1,860.51 29,842.79
1,876.01 27,966.78
1,891.64 26,075.14
1,907.41 24,167.73
1,923.30 22,244.43
1,939.33 20,305.10
1,955.49 18,349.61
1,971.79 16,377.82
1,988.22 14,389.60
2,004.79 12,384.82
2,021.49 10,363.32
2,038.34 8,324.99
2,055.33 6,269.66
2,072.45 4,197.21
2,089.72 2,107.48
2,107.14 0.35