Your SlideShare is downloading. ×
Amort chart
Amort chart
Amort chart
Amort chart
Amort chart
Amort chart
Amort chart
Amort chart
Amort chart
Amort chart
Upcoming SlideShare
Loading in...5
×

Thanks for flagging this SlideShare!

Oops! An error has occurred.

×
Saving this for later? Get the SlideShare app to save on your phone or tablet. Read anywhere, anytime – even offline.
Text the download link to your phone
Standard text messaging rates apply

Amort chart

370

Published on

0 Comments
0 Likes
Statistics
Notes
  • Be the first to comment

  • Be the first to like this

No Downloads
Views
Total Views
370
On Slideshare
0
From Embeds
0
Number of Embeds
0
Actions
Shares
0
Downloads
0
Comments
0
Likes
0
Embeds 0
No embeds

Report content
Flagged as inappropriate Flag as inappropriate
Flag as inappropriate

Select your reason for flagging this presentation as inappropriate.

Cancel
No notes for slide

Transcript

  • 1. MONTHLY AMORTIZATION Custmers Name :- Pravin Chitre Shridhar sir 19/12/2008Loan amount (Rs) 1000000.00 Repayment %ROI (p.a.) 9.75% Year PrincipalTerm in years 10 1 62153.07(Enter data in green coloured areas only) 2 68491.26 3 75475.81 4 83172.62EMI (monthly rest) 13,077 5 91654.34Total Principal Paid 1000000 6 101000.99Total Interest Paid 569243 7 111300.79 8 122650.94 9 135158.54 Amortization schedule 10 148941.63 Month Opening Balance Interest Principal Closing 11 0.00 1 1000000.00 8125.00 4952.02 995047.98 12 0.00 2 995047.98 8084.76 4992.26 990055.72 13 0.00 3 990055.72 8044.20 5032.82 985022.89 14 0.00 4 985022.89 8003.31 5073.71 979949.18 15 0.00 5 979949.18 7962.09 5114.94 974834.24 16 0.00 6 974834.24 7920.53 5156.50 969677.75 17 0.00 7 969677.75 7878.63 5198.39 964479.36 18 0.00 8 964479.36 7836.39 5240.63 959238.73 19 0.00 9 959238.73 7793.81 5283.21 953955.52 20 0.00 10 953955.52 7750.89 5326.14 948629.38 Total 1000000.00 11 948629.38 7707.61 5369.41 943259.97 12 943259.97 7663.99 5413.04 937846.93 13 937846.93 7620.01 5457.02 932389.92 14 932389.92 7575.67 5501.36 926888.56 15 926888.56 7530.97 5546.05 921342.51 16 921342.51 7485.91 5591.12 915751.39 17 915751.39 7440.48 5636.54 910114.84 18 910114.84 7394.68 5682.34 904432.50 19 904432.50 7348.51 5728.51 898703.99 20 898703.99 7301.97 5775.05 892928.94 21 892928.94 7255.05 5821.98 887106.96 22 887106.96 7207.74 5869.28 881237.68 23 881237.68 7160.06 5916.97 875320.71 24 875320.71 7111.98 5965.04 869355.67 25 869355.67 7063.51 6013.51 863342.16 26 863342.16 7014.66 6062.37 857279.79 27 857279.79 6965.40 6111.63 851168.17 28 851168.17 6915.74 6161.28 845006.88 29 845006.88 6865.68 6211.34 838795.54 30 838795.54 6815.21 6261.81 832533.73 31 832533.73 6764.34 6312.69 826221.04 32 826221.04 6713.05 6363.98 819857.06 33 819857.06 6661.34 6415.69 813441.38 34 813441.38 6609.21 6467.81 806973.57 35 806973.57 6556.66 6520.36 800453.20 36 800453.20 6503.68 6573.34 793879.86 37 793879.86 6450.27 6626.75 787253.11 38 787253.11 6396.43 6680.59 780572.52 39 780572.52 6342.15 6734.87 773837.64 40 773837.64 6287.43 6789.59 767048.05 41 767048.05 6232.27 6844.76 760203.29 42 760203.29 6176.65 6900.37 753302.92 43 753302.92 6120.59 6956.44 746346.48 44 746346.48 6064.07 7012.96 739333.52 45 739333.52 6007.08 7069.94 732263.58 46 732263.58 5949.64 7127.38 725136.20
  • 2. 47 725136.20 5891.73 7185.29 717950.9148 717950.91 5833.35 7243.67 710707.2349 710707.23 5774.50 7302.53 703404.7150 703404.71 5715.16 7361.86 696042.8551 696042.85 5655.35 7421.68 688621.1752 688621.17 5595.05 7481.98 681139.1953 681139.19 5534.26 7542.77 673596.4254 673596.42 5472.97 7604.05 665992.3755 665992.37 5411.19 7665.84 658326.5356 658326.53 5348.90 7728.12 650598.4157 650598.41 5286.11 7790.91 642807.5058 642807.50 5222.81 7854.21 634953.2959 634953.29 5159.00 7918.03 627035.2660 627035.26 5094.66 7982.36 619052.9061 619052.90 5029.80 8047.22 611005.6862 611005.68 4964.42 8112.60 602893.0763 602893.07 4898.51 8178.52 594714.5664 594714.56 4832.06 8244.97 586469.5965 586469.59 4765.07 8311.96 578157.6366 578157.63 4697.53 8379.49 569778.1467 569778.14 4629.45 8447.58 561330.5668 561330.56 4560.81 8516.21 552814.3469 552814.34 4491.62 8585.41 544228.9470 544228.94 4421.86 8655.16 535573.7771 535573.77 4351.54 8725.49 526848.2972 526848.29 4280.64 8796.38 518051.9073 518051.90 4209.17 8867.85 509184.0574 509184.05 4137.12 8939.90 500244.1575 500244.15 4064.48 9012.54 491231.6176 491231.61 3991.26 9085.77 482145.8477 482145.84 3917.43 9159.59 472986.2578 472986.25 3843.01 9234.01 463752.2479 463752.24 3767.99 9309.04 454443.2080 454443.20 3692.35 9384.67 445058.5381 445058.53 3616.10 9460.92 435597.6182 435597.61 3539.23 9537.79 426059.8183 426059.81 3461.74 9615.29 416444.5284 416444.52 3383.61 9693.41 406751.1185 406751.11 3304.85 9772.17 396978.9486 396978.94 3225.45 9851.57 387127.3787 387127.37 3145.41 9931.61 377195.7588 377195.75 3064.72 10012.31 367183.4589 367183.45 2983.37 10093.66 357089.7990 357089.79 2901.35 10175.67 346914.1291 346914.12 2818.68 10258.35 336655.7792 336655.77 2735.33 10341.70 326314.0793 326314.07 2651.30 10425.72 315888.3594 315888.35 2566.59 10510.43 305377.9295 305377.92 2481.20 10595.83 294782.0996 294782.09 2395.10 10681.92 284100.1797 284100.17 2308.31 10768.71 273331.4698 273331.46 2220.82 10856.21 262475.2699 262475.26 2132.61 10944.41 251530.84100 251530.84 2043.69 11033.34 240497.51101 240497.51 1954.04 11122.98 229374.53102 229374.53 1863.67 11213.36 218161.17103 218161.17 1772.56 11304.46 206856.70104 206856.70 1680.71 11396.31 195460.39105 195460.39 1588.12 11488.91 183971.48106 183971.48 1494.77 11582.26 172389.23107 172389.23 1400.66 11676.36 160712.86108 160712.86 1305.79 11771.23 148941.63109 148941.63 1210.15 11866.87 137074.76
  • 3. 110 137074.76 1113.73 11963.29 125111.47111 125111.47 1016.53 12060.49 113050.97112 113050.97 918.54 12158.49 100892.49113 100892.49 819.75 12257.27 88635.22114 88635.22 720.16 12356.86 76278.35115 76278.35 619.76 12457.26 63821.09116 63821.09 518.55 12558.48 51262.61117 51262.61 416.51 12660.52 38602.10118 38602.10 313.64 12763.38 25838.71119 25838.71 209.94 12867.08 12971.63120 12971.63 105.39 12971.63 0.00121 0.00 0.00 0.00 0.00122 0.00 0.00 0.00 0.00123 0.00 0.00 0.00 0.00124 0.00 0.00 0.00 0.00125 0.00 0.00 0.00 0.00126 0.00 0.00 0.00 0.00127 0.00 0.00 0.00 0.00128 0.00 0.00 0.00 0.00129 0.00 0.00 0.00 0.00130 0.00 0.00 0.00 0.00131 0.00 0.00 0.00 0.00132 0.00 0.00 0.00 0.00133 0.00 0.00 0.00 0.00134 0.00 0.00 0.00 0.00135 0.00 0.00 0.00 0.00136 0.00 0.00 0.00 0.00137 0.00 0.00 0.00 0.00138 0.00 0.00 0.00 0.00139 0.00 0.00 0.00 0.00140 0.00 0.00 0.00 0.00141 0.00 0.00 0.00 0.00142 0.00 0.00 0.00 0.00143 0.00 0.00 0.00 0.00144 0.00 0.00 0.00 0.00145 0.00 0.00 0.00 0.00146 0.00 0.00 0.00 0.00147 0.00 0.00 0.00 0.00148 0.00 0.00 0.00 0.00149 0.00 0.00 0.00 0.00150 0.00 0.00 0.00 0.00151 0.00 0.00 0.00 0.00152 0.00 0.00 0.00 0.00153 0.00 0.00 0.00 0.00154 0.00 0.00 0.00 0.00155 0.00 0.00 0.00 0.00156 0.00 0.00 0.00 0.00157 0.00 0.00 0.00 0.00158 0.00 0.00 0.00 0.00159 0.00 0.00 0.00 0.00160 0.00 0.00 0.00 0.00161 0.00 0.00 0.00 0.00162 0.00 0.00 0.00 0.00163 0.00 0.00 0.00 0.00164 0.00 0.00 0.00 0.00165 0.00 0.00 0.00 0.00166 0.00 0.00 0.00 0.00167 0.00 0.00 0.00 0.00168 0.00 0.00 0.00 0.00169 0.00 0.00 0.00 0.00170 0.00 0.00 0.00 0.00171 0.00 0.00 0.00 0.00172 0.00 0.00 0.00 0.00
  • 4. 173 0.00 0.00 0.00 0.00174 0.00 0.00 0.00 0.00175 0.00 0.00 0.00 0.00176 0.00 0.00 0.00 0.00177 0.00 0.00 0.00 0.00178 0.00 0.00 0.00 0.00179 0.00 0.00 0.00 0.00180 0.00 0.00 0.00 0.00181 0.00 0.00 0.00 0.00182 0.00 0.00 0.00 0.00183 0.00 0.00 0.00 0.00184 0.00 0.00 0.00 0.00185 0.00 0.00 0.00 0.00186 0.00 0.00 0.00 0.00187 0.00 0.00 0.00 0.00188 0.00 0.00 0.00 0.00189 0.00 0.00 0.00 0.00190 0.00 0.00 0.00 0.00191 0.00 0.00 0.00 0.00192 0.00 0.00 0.00 0.00193 0.00 0.00 0.00 0.00194 0.00 0.00 0.00 0.00195 0.00 0.00 0.00 0.00196 0.00 0.00 0.00 0.00197 0.00 0.00 0.00 0.00198 0.00 0.00 0.00 0.00199 0.00 0.00 0.00 0.00200 0.00 0.00 0.00 0.00201 0.00 0.00 0.00 0.00202 0.00 0.00 0.00 0.00203 0.00 0.00 0.00 0.00204 0.00 0.00 0.00 0.00205 0.00 0.00 0.00 0.00206 0.00 0.00 0.00 0.00207 0.00 0.00 0.00 0.00208 0.00 0.00 0.00 0.00209 0.00 0.00 0.00 0.00210 0.00 0.00 0.00 0.00211 0.00 0.00 0.00 0.00212 0.00 0.00 0.00 0.00213 0.00 0.00 0.00 0.00214 0.00 0.00 0.00 0.00215 0.00 0.00 0.00 0.00216 0.00 0.00 0.00 0.00217 0.00 0.00 0.00 0.00218 0.00 0.00 0.00 0.00219 0.00 0.00 0.00 0.00220 0.00 0.00 0.00 0.00221 0.00 0.00 0.00 0.00222 0.00 0.00 0.00 0.00223 0.00 0.00 0.00 0.00224 0.00 0.00 0.00 0.00225 0.00 0.00 0.00 0.00226 0.00 0.00 0.00 0.00227 0.00 0.00 0.00 0.00228 0.00 0.00 0.00 0.00229 0.00 0.00 0.00 0.00230 0.00 0.00 0.00 0.00231 0.00 0.00 0.00 0.00232 0.00 0.00 0.00 0.00233 0.00 0.00 0.00 0.00234 0.00 0.00 0.00 0.00235 0.00 0.00 0.00 0.00
  • 5. 236 0.00 0.00 0.00 0.00237 0.00 0.00 0.00 0.00238 0.00 0.00 0.00 0.00239 0.00 0.00 0.00 0.00240 0.00 0.00 0.00 0.00
  • 6. % Interest 6.22% 94771.22 6.85% 88433.03 7.55% 81448.48 8.32% 73751.67 9.17% 65269.9510.10% 55923.3011.13% 45623.5012.27% 34273.3513.52% 21765.7514.89% 7982.66 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00100.00% 569242.91

×