Stabnet.blogspot.

in Personal Loan EMI Calculator

Please Enter Required Fields
Total Loan Amount in Rs.
Home Loan Annual Interest Rate
Home Loan Period in Years
Home Loan Start Date

1,000,000
16.00%
10
1-Apr-13

Output Zone
Monthly EMI Payment in Rs.
Total Number of Payments ( Monthly)
Total Payment on Account of Interest in Rs.
Total Cost of Loan in Rs.

Copyright @ stabnet.blogspot.in

16,751
120
1,010,157
2,010,157

Monthly EMI Payment Schedule

Payment
Date

No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34

1-May-13
1-Jun-13
1-Jul-13
1-Aug-13
1-Sep-13
1-Oct-13
1-Nov-13
1-Dec-13
1-Jan-14
1-Feb-14
1-Mar-14
1-Apr-14
1-May-14
1-Jun-14
1-Jul-14
1-Aug-14
1-Sep-14
1-Oct-14
1-Nov-14
1-Dec-14
1-Jan-15
1-Feb-15
1-Mar-15
1-Apr-15
1-May-15
1-Jun-15
1-Jul-15
1-Aug-15
1-Sep-15
1-Oct-15
1-Nov-15
1-Dec-15
1-Jan-16
1-Feb-16

Beginning
Balance

Payment

1,000,000
996,582
993,118
989,609
986,052
982,448
978,796
975,096
971,346
967,545
963,695
959,793
955,839
951,832
947,772
943,657
939,488
935,263
930,982
926,644
922,248
917,793
913,279
908,705
904,070
899,373
894,613
889,790
884,902
879,950
874,931
869,845
864,692
859,470

Principal

16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751

Copyright @ stabnet.blogspot.in

3,418
3,464
3,510
3,557
3,604
3,652
3,701
3,750
3,800
3,851
3,902
3,954
4,007
4,060
4,114
4,169
4,225
4,281
4,338
4,396
4,455
4,514
4,574
4,635
4,697
4,760
4,823
4,887
4,953
5,019
5,086
5,153
5,222
5,292

Interest
13,333
13,288
13,242
13,195
13,147
13,099
13,051
13,001
12,951
12,901
12,849
12,797
12,745
12,691
12,637
12,582
12,527
12,470
12,413
12,355
12,297
12,237
12,177
12,116
12,054
11,992
11,928
11,864
11,799
11,733
11,666
11,598
11,529
11,460

Ending
Balance
996,582
993,118
989,609
986,052
982,448
978,796
975,096
971,346
967,545
963,695
959,793
955,839
951,832
947,772
943,657
939,488
935,263
930,982
926,644
922,248
917,793
913,279
908,705
904,070
899,373
894,613
889,790
884,902
879,950
874,931
869,845
864,692
859,470
854,178

35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74

1-Mar-16
1-Apr-16
1-May-16
1-Jun-16
1-Jul-16
1-Aug-16
1-Sep-16
1-Oct-16
1-Nov-16
1-Dec-16
1-Jan-17
1-Feb-17
1-Mar-17
1-Apr-17
1-May-17
1-Jun-17
1-Jul-17
1-Aug-17
1-Sep-17
1-Oct-17
1-Nov-17
1-Dec-17
1-Jan-18
1-Feb-18
1-Mar-18
1-Apr-18
1-May-18
1-Jun-18
1-Jul-18
1-Aug-18
1-Sep-18
1-Oct-18
1-Nov-18
1-Dec-18
1-Jan-19
1-Feb-19
1-Mar-19
1-Apr-19
1-May-19
1-Jun-19

854,178
848,816
843,382
837,876
832,296
826,642
820,913
815,107
809,224
803,262
797,221
791,099
784,896
778,610
772,240
765,785
759,245
752,617
745,900
739,094
732,197
725,209
718,127
710,951
703,679
696,310
688,843
681,276
673,608
665,838
657,965
649,986
641,902
633,709
625,407
616,995
608,470
599,831
591,078
582,208

16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751

Copyright @ stabnet.blogspot.in

5,362
5,434
5,506
5,580
5,654
5,729
5,806
5,883
5,962
6,041
6,122
6,203
6,286
6,370
6,455
6,541
6,628
6,716
6,806
6,897
6,989
7,082
7,176
7,272
7,369
7,467
7,567
7,668
7,770
7,873
7,978
8,085
8,193
8,302
8,413
8,525
8,638
8,754
8,870
8,989

11,389
11,318
11,245
11,172
11,097
11,022
10,946
10,868
10,790
10,710
10,630
10,548
10,465
10,381
10,297
10,210
10,123
10,035
9,945
9,855
9,763
9,669
9,575
9,479
9,382
9,284
9,185
9,084
8,981
8,878
8,773
8,666
8,559
8,449
8,339
8,227
8,113
7,998
7,881
7,763

848,816
843,382
837,876
832,296
826,642
820,913
815,107
809,224
803,262
797,221
791,099
784,896
778,610
772,240
765,785
759,245
752,617
745,900
739,094
732,197
725,209
718,127
710,951
703,679
696,310
688,843
681,276
673,608
665,838
657,965
649,986
641,902
633,709
625,407
616,995
608,470
599,831
591,078
582,208
573,219

75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114

1-Jul-19
1-Aug-19
1-Sep-19
1-Oct-19
1-Nov-19
1-Dec-19
1-Jan-20
1-Feb-20
1-Mar-20
1-Apr-20
1-May-20
1-Jun-20
1-Jul-20
1-Aug-20
1-Sep-20
1-Oct-20
1-Nov-20
1-Dec-20
1-Jan-21
1-Feb-21
1-Mar-21
1-Apr-21
1-May-21
1-Jun-21
1-Jul-21
1-Aug-21
1-Sep-21
1-Oct-21
1-Nov-21
1-Dec-21
1-Jan-22
1-Feb-22
1-Mar-22
1-Apr-22
1-May-22
1-Jun-22
1-Jul-22
1-Aug-22
1-Sep-22
1-Oct-22

573,219
564,111
554,881
545,528
536,050
526,446
516,714
506,852
496,859
486,733
476,471
466,073
455,536
444,858
434,038
423,074
411,964
400,705
389,297
377,736
366,021
354,150
342,121
329,931
317,579
305,062
292,378
279,525
266,501
253,303
239,929
226,377
212,644
198,728
184,626
170,337
155,857
141,183
126,315
111,247

16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751
16,751

Copyright @ stabnet.blogspot.in

9,108
9,230
9,353
9,478
9,604
9,732
9,862
9,993
10,127
10,262
10,398
10,537
10,678
10,820
10,964
11,110
11,258
11,409
11,561
11,715
11,871
12,029
12,190
12,352
12,517
12,684
12,853
13,024
13,198
13,374
13,552
13,733
13,916
14,102
14,290
14,480
14,673
14,869
15,067
15,268

7,643
7,521
7,398
7,274
7,147
7,019
6,890
6,758
6,625
6,490
6,353
6,214
6,074
5,931
5,787
5,641
5,493
5,343
5,191
5,036
4,880
4,722
4,562
4,399
4,234
4,067
3,898
3,727
3,553
3,377
3,199
3,018
2,835
2,650
2,462
2,271
2,078
1,882
1,684
1,483

564,111
554,881
545,528
536,050
526,446
516,714
506,852
496,859
486,733
476,471
466,073
455,536
444,858
434,038
423,074
411,964
400,705
389,297
377,736
366,021
354,150
342,121
329,931
317,579
305,062
292,378
279,525
266,501
253,303
239,929
226,377
212,644
198,728
184,626
170,337
155,857
141,183
126,315
111,247
95,979

115
116
117
118
119
120

1-Nov-22
1-Dec-22
1-Jan-23
1-Feb-23
1-Mar-23
1-Apr-23

95,979
80,508
64,830
48,943
32,844
16,531

16,751
16,751
16,751
16,751
16,751
16,751

Copyright @ stabnet.blogspot.in

15,472
15,678
15,887
16,099
16,313
16,531

1,280
1,073
864
653
438
220

80,508
64,830
48,943
32,844
16,531
0