Download to read offline
Emi chart
- 1. Enter loan amount0 250,000 ROI (p.a.) 16.35% Term in years 4 EMI (monthly rest) 7,130 Amortization schedule Months Opening Interest Principal Closing Deducted Date Amount Received Date Received Amount Balance 1 250000 3406 3724 246276 10-Sep-15 2 246276 3356 3774 242502 10-Oct-15 3 242502 3304 3826 238676 10-Nov-15 4 238676 3252 3878 234798 10-Dec-15 5 234798 3199 3931 230867 10-Jan-16 6 230867 3146 3984 226883 10-Feb-16 7 226883 3091 4039 222844 10-Mar-16 8 222844 3036 4094 218750 10-Apr-16 9 218750 2980 4149 214601 10-May-16 10 214601 2924 4206 210395 10-Jun-16 11 210395 2867 4263 206131 10-Jul-16 12 206131 2809 4321 201810 10-Aug-16 13 201810 2750 4380 197430 10-Sep-16 14 197430 2690 4440 192990 10-Oct-16 15 192990 2629 4500 188489 10-Nov-16 16 188489 2568 4562 183927 10-Dec-16 17 183927 2506 4624 179304 10-Jan-17 18 179304 2443 4687 174617 10-Feb-17 19 174617 2379 4751 169866 10-Mar-17 20 169866 2314 4816 165050 10-Apr-17 21 165050 2249 4881 160169 10-May-17 22 160169 2182 4948 155221 10-Jun-17 23 155221 2115 5015 150206 10-Jul-17 24 150206 2047 5083 145123 10-Aug-17 25 145123 1977 5153 139970 10-Sep-17 26 139970 1907 5223 134747 10-Oct-17 27 134747 1836 5294 129453 10-Nov-17 28 129453 1764 5366 124087 10-Dec-17 29 124087 1691 5439 118648 10-Jan-18 30 118648 1617 5513 113135 10-Feb-18 31 113135 1541 5589 107546 10-Mar-18 32 107546 1465 5665 101881 10-Apr-18 33 101881 1388 5742 96140 10-May-18 34 96140 1310 5820 90320 10-Jun-18 35 90320 1231 5899 84420 10-Jul-18 36 84420 1150 5980 78440 10-Aug-18 37 78440 1069 6061 72379 10-Sep-18 38 72379 986 6144 66235 10-Oct-18 39 66235 902 6228 60008 10-Nov-18 40 60008 818 6312 53696 10-Dec-18 41 53696 732 6398 47297 10-Jan-19 42 47297 644 6486 40812 10-Feb-19 43 40812 556 6574 34238 10-Mar-19 44 34238 466 6663 27574 10-Apr-19 45 27574 376 6754 20820 10-May-19 46 20820 284 6846 13974 10-Jun-19 47 13974 190 6940 7034 10-Jul-19 48 7034 96 7034 0 10-Aug-19