Scribd Logo
Upload

Welcome to Scribd!

  • Emi Calc

    Uploaded by

    Azif K Mohammed
    7 views2 pages
    This document shows a loan amortization schedule over 5 years from 2022 to 2027. It displays the principal and interest amounts paid each period, the total payment, and the remaining balance. The borrower takes a loan of ₹5,00,000 and makes monthly repayments of ₹12,941 consisting of principal and interest. By the end, the full loan amount has been repaid in October 2027.

    Original Description:

    Original Title

    EMI CALC

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document shows a loan amortization schedule over 5 years from 2022 to 2027. It displays the principal and interest amounts paid each period, the total payment, and the remaining balance. The borrower takes a loan of ₹5,00,000 and makes monthly repayments of ₹12,941 consisting of principal and interest. By the end, the full loan amount has been repaid in October 2027.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    7 views2 pages

    Emi Calc

    Uploaded by

    Azif K Mohammed
    This document shows a loan amortization schedule over 5 years from 2022 to 2027. It displays the principal and interest amounts paid each period, the total payment, and the remaining balance. The borrower takes a loan of ₹5,00,000 and makes monthly repayments of ₹12,941 consisting of principal and interest. By the end, the full loan amount has been repaid in October 2027.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    ₹ 5,00,000

    ₹ 4,00,000

    Balance ₹ 3,00,000

    ₹ 2,00,000

    ₹ 1,00,000

    ₹0
    22

    23

    24

    25

    26

    27
    20

    20

    20

    20

    20

    20
    Principal Interest Balance

    Year Principal
    Interest
    Total Payment
    Balance
    (A) (B) (A + B)

     2022 ₹ 5,956 ₹ 19,926 ₹ 25,883 ₹ 3,94,044

    Nov ₹ 2,941 ₹ 10,000 ₹ 12,941 ₹ 3,97,059

    Dec ₹ 3,015 ₹ 9,926 ₹ 12,941 ₹ 3,94,044

     2023 ₹ 42,632 ₹ 1,12,664 ₹ 1,55,296 ₹ 3,51,412

    Jan ₹ 3,090 ₹ 9,851 ₹ 12,941 ₹ 3,90,953

    Feb ₹ 3,168 ₹ 9,774 ₹ 12,941 ₹ 3,87,786

    Mar ₹ 3,247 ₹ 9,695 ₹ 12,941 ₹ 3,84,539

    Apr ₹ 3,328 ₹ 9,613 ₹ 12,941 ₹ 3,81,211

    May ₹ 3,411 ₹ 9,530 ₹ 12,941 ₹ 3,77,800

    Jun ₹ 3,496 ₹ 9,445 ₹ 12,941 ₹ 3,74,304

    Jul ₹ 3,584 ₹ 9,358 ₹ 12,941 ₹ 3,70,720

    Aug ₹ 3,673 ₹ 9,268 ₹ 12,941 ₹ 3,67,047

    Sep ₹ 3,765 ₹ 9,176 ₹ 12,941 ₹ 3,63,282

    Oct ₹ 3,859 ₹ 9,082 ₹ 12,941 ₹ 3,59,422

    Nov ₹ 3,956 ₹ 8,986 ₹ 12,941 ₹ 3,55,467

    Dec ₹ 4,055 ₹ 8,887 ₹ 12,941 ₹ 3,51,412

     2024 ₹ 57,335 ₹ 97,961 ₹ 1,55,296 ₹ 2,94,077

    Jan ₹ 4,156 ₹ 8,785 ₹ 12,941 ₹ 3,47,256

    Feb ₹ 4,260 ₹ 8,681 ₹ 12,941 ₹ 3,42,996

    Mar ₹ 4,366 ₹ 8,575 ₹ 12,941 ₹ 3,38,629

    Apr ₹ 4,476 ₹ 8,466 ₹ 12,941 ₹ 3,34,154

    May ₹ 4,588 ₹ 8,354 ₹ 12,941 ₹ 3,29,566

    Jun ₹ 4,702 ₹ 8,239 ₹ 12,941 ₹ 3,24,864

    Jul ₹ 4,820 ₹ 8,122 ₹ 12,941 ₹ 3,20,044

    Aug ₹ 4,940 ₹ 8,001 ₹ 12,941 ₹ 3,15,104

    Sep ₹ 5,064 ₹ 7,878 ₹ 12,941 ₹ 3,10,040

    Oct ₹ 5,190 ₹ 7,751 ₹ 12,941 ₹ 3,04,850

    Nov ₹ 5,320 ₹ 7,621 ₹ 12,941 ₹ 2,99,530

    Dec ₹ 5,453 ₹ 7,488 ₹ 12,941 ₹ 2,94,077

     2025 ₹ 77,109 ₹ 78,187 ₹ 1,55,296 ₹ 2,16,967


    Jan ₹ 5,589 ₹ 7,352 ₹ 12,941 ₹ 2,88,487

    Feb ₹ 5,729 ₹ 7,212 ₹ 12,941 ₹ 2,82,758

    Mar ₹ 5,872 ₹ 7,069 ₹ 12,941 ₹ 2,76,886

    Apr ₹ 6,019 ₹ 6,922 ₹ 12,941 ₹ 2,70,866

    May ₹ 6,170 ₹ 6,772 ₹ 12,941 ₹ 2,64,697

    Jun ₹ 6,324 ₹ 6,617 ₹ 12,941 ₹ 2,58,373

    Jul ₹ 6,482 ₹ 6,459 ₹ 12,941 ₹ 2,51,891

    Aug ₹ 6,644 ₹ 6,297 ₹ 12,941 ₹ 2,45,247

    Sep ₹ 6,810 ₹ 6,131 ₹ 12,941 ₹ 2,38,436

    Oct ₹ 6,980 ₹ 5,961 ₹ 12,941 ₹ 2,31,456

    Nov ₹ 7,155 ₹ 5,786 ₹ 12,941 ₹ 2,24,301

    Dec ₹ 7,334 ₹ 5,608 ₹ 12,941 ₹ 2,16,967

     2026 ₹ 1,03,704 ₹ 51,593 ₹ 1,55,296 ₹ 1,13,264

    Jan ₹ 7,517 ₹ 5,424 ₹ 12,941 ₹ 2,09,450

    Feb ₹ 7,705 ₹ 5,236 ₹ 12,941 ₹ 2,01,745

    Mar ₹ 7,898 ₹ 5,044 ₹ 12,941 ₹ 1,93,847

    Apr ₹ 8,095 ₹ 4,846 ₹ 12,941 ₹ 1,85,752

    May ₹ 8,298 ₹ 4,644 ₹ 12,941 ₹ 1,77,454

    Jun ₹ 8,505 ₹ 4,436 ₹ 12,941 ₹ 1,68,949

    Jul ₹ 8,718 ₹ 4,224 ₹ 12,941 ₹ 1,60,232

    Aug ₹ 8,936 ₹ 4,006 ₹ 12,941 ₹ 1,51,296

    Sep ₹ 9,159 ₹ 3,782 ₹ 12,941 ₹ 1,42,137

    Oct ₹ 9,388 ₹ 3,553 ₹ 12,941 ₹ 1,32,749

    Nov ₹ 9,623 ₹ 3,319 ₹ 12,941 ₹ 1,23,127

    Dec ₹ 9,863 ₹ 3,078 ₹ 12,941 ₹ 1,13,264

     2027 ₹ 1,13,264 ₹ 16,150 ₹ 1,29,414 ₹0

    Jan ₹ 10,110 ₹ 2,832 ₹ 12,941 ₹ 1,03,154

    Feb ₹ 10,363 ₹ 2,579 ₹ 12,941 ₹ 92,791

    Mar ₹ 10,622 ₹ 2,320 ₹ 12,941 ₹ 82,170

    Apr ₹ 10,887 ₹ 2,054 ₹ 12,941 ₹ 71,283

    May ₹ 11,159 ₹ 1,782 ₹ 12,941 ₹ 60,123

    Jun ₹ 11,438 ₹ 1,503 ₹ 12,941 ₹ 48,685

    Jul ₹ 11,724 ₹ 1,217 ₹ 12,941 ₹ 36,961

    Aug ₹ 12,017 ₹ 924 ₹ 12,941 ₹ 24,943

    Sep ₹ 12,318 ₹ 624 ₹ 12,941 ₹ 12,626

    Oct ₹ 12,626 ₹ 316 ₹ 12,941 ₹0

    Want to print OR share a custom link to your EMI calculation (with all your numbers pre-filled)?

     Print
     Share

    Copy and share this link

    https://emicalculator.net/share/?shortURL=29ff68ac72

    You might also like