Loan Amortization Chart

(This is generated from Android Application "Loan EMI Calculator" By "ARB A

http://goo.gl/IQBPVF

Principal Amount 120,000.00 EMI

Interest Rate (%) 34.50 Total Interest
Tenure (in Months) 24 Total Amount Payab

EMI No. EMI Monthly Principal Monthly Interest

1 6,990.62 3,540.62 3,450.00

2 6,990.62 3,642.41 3,348.21
3 6,990.62 3,747.13 3,243.49
4 6,990.62 3,854.86 3,135.76
5 6,990.62 3,965.69 3,024.93
6 6,990.62 4,079.70 2,910.92
7 6,990.62 4,196.99 2,793.63
8 6,990.62 4,317.66 2,672.96
9 6,990.62 4,441.79 2,548.83
10 6,990.62 4,569.49 2,421.13
11 6,990.62 4,700.87 2,289.75
12 6,990.62 4,836.02 2,154.60
13 6,990.62 4,975.05 2,015.57
14 6,990.62 5,118.08 1,872.54
15 6,990.62 5,265.23 1,725.39
16 6,990.62 5,416.60 1,574.02
17 6,990.62 5,572.33 1,418.29
18 6,990.62 5,732.54 1,258.08
19 6,990.62 5,897.35 1,093.27
20 6,990.62 6,066.89 923.73
21 6,990.62 6,241.32 749.30
22 6,990.62 6,420.76 569.86
23 6,990.62 6,605.35 385.27
24 6,990.62 6,795.26 195.36
n EMI Calculator" By "ARB Apps")

6,990.62
47,774.89
167,774.89

Outstanding Balance
120,000.00
116,459.38
112,816.97
109,069.83
105,214.97
101,249.28
97,169.58
92,972.58
88,654.92
84,213.13
79,643.64
74,942.77
70,106.76
65,131.71
60,013.62
54,748.40
49,331.79
43,759.46
38,026.92
32,129.58
26,062.68
19,821.37
13,400.61
6,795.26
0.00