You are on page 1of 6

EMI CALCULATOR

LOAN AMOUNT 400,000,000.00 FILL UP

RATE OF INTEREST PER


ANNUM 13.00% FILL UP

RATE OF INTEREST PER


MONTH 1.083%

NO OF INSTALLMENT 120
62 FILL UP
EMI 5,972,430

CALCULATION OF DETAILS OF EMI


PRINCIPAL OST Part-payment Part Payment
MONTHS EMI INTEREST REPAYMENT PRINCIPAL (if any) Date
0 400000000
1 5,972,430 4333333 1639096 398360904
2 5,972,430 4315576 1656853 396704051
3 5,972,430 4297627 1674802 395029248
4 5,972,430 4279484 1692946 393336302
5 5,972,430 4261143 1711286 391625016
6 5,972,430 4242604 1729825 389895191
7 5,972,430 4223865 1748565 388146626
8 5,972,430 4204922 1767508 386379118
9 5,972,430 4185774 1786656 384592462
10 5,972,430 4166418 1806011 382786451
11 5,972,430 4146853 1825576 380960874
12 5,972,430 4127076 1845353 379115521
13 5,972,430 4107085 1865345 377250176
14 5,972,430 4086877 1885553 375364623
15 5,972,430 4066450 1905980 373458644
16 5,972,430 4045802 1926628 371532016
17 5,972,430 4024930 1947499 369584517
18 5,972,430 4003832 1968597 367615919
19 5,972,430 3982506 1989924 365625996
20 5,972,430 3960948 2011481 363614514
21 5,972,430 3939157 2033272 361581242
22 5,972,430 3917130 2055299 359525942
23 5,972,430 3894864 2077565 357448377
24 5,972,430 3872357 2100072 355348305
25 5,972,430 3849607 2122823 353225482
26 5,972,430 3826609 2145820 351079662
27 5,972,430 3803363 2169067 348910595
28 5,972,430 3779865 2192565 346718030
29 5,972,430 3756112 2216318 344501713
30 5,972,430 3732102 2240328 342261385
31 5,972,430 3707832 2264598 339996787
32 5,972,430 3683299 2289131 337707656
33 5,972,430 3658500 2313930 335393726
34 5,972,430 3633432 2338998 333054729
35 5,972,430 3608093 2364337 330690392
36 5,972,430 3582479 2389950 328300441
37 5,972,430 3556588 2415841 325884600
38 5,972,430 3530417 2442013 323442587
39 5,972,430 3503961 2468468 320974119
40 5,972,430 3477220 2495210 318478909
41 5,972,430 3450188 2522241 315956667
42 5,972,430 3422864 2549566 313407102
43 5,972,430 3395244 2577186 310829916
44 5,972,430 3367324 2605106 308224810
45 5,972,430 3339102 2633327 305591483
46 5,972,430 3310574 2661855 302929627
47 5,972,430 3281738 2690692 300238935
48 5,972,430 3252588 2719841 297519094
49 5,972,430 3223124 2749306 294769788
50 5,972,430 3193339 2779090 291990698
51 5,972,430 3163233 2809197 289181501
52 5,972,430 3132800 2839630 286341871
53 5,972,430 3102037 2870393 283471478
54 5,972,430 3070941 2901489 280569990
55 5,972,430 3039508 2932921 277637068
56 5,972,430 3007735 2964695 274672374
57 5,972,430 2975617 2996812 271675561
58 5,972,430 2943152 3029278 268646284
59 5,972,430 2910335 3062095 265584189
60 5,972,430 2877162 3095268 262488921
61 5,972,430 2843630 3128800 259360122
62 5,972,430 2809735 3162695 256197427
63 5,972,430 2775472 3196957 253000469
64 5,972,430 2740838 3231591 249768878
65 5,972,430 2705830 3266600 246502278
66 5,972,430 2670441 3301988 243200290
67 5,972,430 2634670 3337760 239862530
68 5,972,430 2598511 3373919 236488611
69 5,972,430 2561960 3410470 233078141
70 5,972,430 2525013 3447416 229630725
71 5,972,430 2487666 3484763 226145962
72 5,972,430 2449915 3522515 222623447
73 5,972,430 2411754 3560676 219062771
74 5,972,430 2373180 3599250 215463521
75 5,972,430 2334188 3638241 211825280
76 5,972,430 2294774 3677656 208147624
77 5,972,430 2254933 3717497 204430127
78 5,972,430 2214660 3757770 200672357
79 5,972,430 2173951 3798479 196873878
80 5,972,430 2132800 3839629 193034249
81 5,972,430 2091204 3881225 189153024
82 5,972,430 2049158 3923272 185229752
83 5,972,430 2006656 3965774 181263978
84 5,972,430 1963693 4008737 177255241
85 5,972,430 1920265 4052164 173203077
86 5,972,430 1876367 4096063 169107014
87 5,972,430 1831993 4140437 164966577
88 5,972,430 1787138 4185292 160781285
89 5,972,430 1741797 4230632 156550653
90 5,972,430 1695965 4276464 152274189
91 5,972,430 1649637 4322793 147951396
92 5,972,430 1602807 4369623 143581774
93 5,972,430 1555469 4416960 139164813
94 5,972,430 1507619 4464811 134700002
95 5,972,430 1459250 4513180 130186823
96 5,972,430 1410357 4562072 125624750
97 5,972,430 1360935 4611495 121013256
98 5,972,430 1310977 4661453 116351803
99 5,972,430 1260478 4711952 111639851
100 5,972,430 1209432 4762998 106876853
101 5,972,430 1157833 4814597 102062256
102 5,972,430 1105674 4866755 97195501
103 5,972,430 1052951 4919478 92276023
104 5,972,430 999657 4972773 87303250
105 5,972,430 945785 5026644 82276606
106 5,972,430 891330 5081100 77195506
107 5,972,430 836285 5136145 72059361
108 5,972,430 780643 5191787 66867575
109 5,972,430 724399 5248031 61619544
110 5,972,430 667545 5304885 56314659
111 5,972,430 610075 5362354 50952305
112 5,972,430 551983 5420446 45531859
113 5,972,430 493262 5479168 40052691
114 5,972,430 433904 5538525 34514166
115 5,972,430 373903 5598526 28915639
116 5,972,430 313253 5659177 23256463
117 5,972,430 251945 5720485 17535978
118 5,972,430 189973 5782457 11753521
119 5,972,430 127330 5845100 5908422
120 5,972,430 64008 5908422 0
INSTRUCTION

Please Fill Up Only Loan Amount,


Rate Per Annum,and Nos. of
Installments it will Automatically
shows you the details of EMIs