Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 2

Loan Amortization Chart

(This is generated from Android Application "Loan EMI Calculator" B


http://goo.gl/IQBPVF
Principal Amount
Interest Rate (%)
Tenure (in Months

EMI No.

200,000.00
14.00
36

EMI
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

EMI
Total Interest
Total Amount Paya

Monthly Principal Monthly Interest


6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53
6,835.53

4,502.19
4,554.72
4,607.86
4,661.61
4,716.00
4,771.02
4,826.68
4,882.99
4,939.96
4,997.59
5,055.90
5,114.89
5,174.56
5,234.93
5,296.00
5,357.79
5,420.30
5,483.53
5,547.51
5,612.23
5,677.71
5,743.95
5,810.96
5,878.75
5,947.34
6,016.72
6,086.92
6,157.93
6,229.78
6,302.46
6,375.99
6,450.37
6,525.63
6,601.76
6,678.78
6,756.70

2,333.33
2,280.81
2,227.67
2,173.91
2,119.53
2,064.51
2,008.84
1,952.53
1,895.56
1,837.93
1,779.63
1,720.64
1,660.97
1,600.60
1,539.52
1,477.74
1,415.23
1,351.99
1,288.02
1,223.30
1,157.82
1,091.58
1,024.57
956.77
888.19
818.80
748.61
677.59
605.75
533.07
459.54
385.15
309.90
233.77
156.75
78.83

"Loan EMI Calculator" By "ARB Apps")

6,835.53
46,078.93
246,078.93

Outstanding Balance
200,000.00
195,497.81
190,943.09
186,335.23
181,673.62
176,957.62
172,186.60
167,359.91
162,476.92
157,536.96
152,539.36
147,483.46
142,368.58
137,194.02
131,959.09
126,663.09
121,305.30
115,885.00
110,401.47
104,853.96
99,241.73
93,564.02
87,820.08
82,009.12
76,130.36
70,183.03
64,166.30
58,079.38
51,921.45
45,691.67
39,389.22
33,013.23
26,562.86
20,037.23
13,435.48
6,756.70
0.00

You might also like