Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 6

EMI CHART

Loan Amount
Interest
Period
Moratorium
Months
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

EMI
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16
10,179.16

200000
20.00%
24
Principal
6,845.83
6,959.92
7,075.92
7,193.86
7,313.75
7,435.65
7,559.58
7,685.57
7,813.66
7,943.89
8,076.29
8,210.89
8,347.74
8,486.87
8,628.32
8,772.12
8,918.32
9,066.96
9,218.08
9,371.71
9,527.91
9,686.71
9,848.15
10,012.29

EMI

10,179.16

Value after Moratorium :

200,000.00

Interest
3,333.33
3,219.24
3,103.24
2,985.31
2,865.41
2,743.51
2,619.58
2,493.59
2,365.50
2,235.27
2,102.87
1,968.27
1,831.42
1,692.29
1,550.84
1,407.04
1,260.84
1,112.20
961.08
807.45
651.25
492.45
331.01
166.87

Outstanding
200,000.00
193,154.17
186,194.25
179,118.33
171,924.47
164,610.72
157,175.07
149,615.49
141,929.92
134,116.26
126,172.37
118,096.09
109,885.19
101,537.45
93,050.58
84,422.26
75,650.14
66,731.82
57,664.85
48,446.77
39,075.06
29,547.15
19,860.44
10,012.29
0.00

0.00

44,299.85

You might also like