Loan E.M.I.

Calculator
Created by:- NITIN AGGARWAL
http://www.taxutility.blogspot.com

Data to Enter 2,500

Loan Amount 100,000.00
Annual Interest Rate 12.00% 2,000
Loan Period in Years 5
Number of Payments Per Year 12 1,500
Start Date 9-Dec-2009
1,000
Summary
Payment (per period) 2,224.45
500
Number of Payments 60
Actual Number of Payments 60
0
Total Interest Paid 33,466.61

Jun-13
Jan-10
Feb-10
Mar-10
Apr-10
May-10
Jun-10
Jul-10
Aug-10
Sep-10
Oct-10
Nov-10
Dec-10
Jan-11
Feb-11
Mar-11
Apr-11
May-11
Jun-11
Jul-11
Aug-11
Sep-11
Oct-11
Nov-11
Dec-11
Jan-12
Feb-12
Mar-12
Apr-12
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jul-13
Aug-13
Sep-13
Oct-13
Nov-13
Dec-13
Jan-14
Feb-14
Mar-14
Apr-14
Jun-14
Jul-14
Aug-14
Sep-14
Oct-14
Nov-14
Dec-14
May-14
Total Interest 33.47%
Total Extra Payments - OptionButton1
Total Payment 133,466.61 Principal Interest

Payment Payment
Payment Principal Interest Extra Payments
No. Date
9-Dec-2009
1 9-Jan-2010 2,224.45 1,224.45 1,000.00
2 9-Feb-2010 2,224.45 1,236.69 987.76
3 9-Mar-2010 2,224.45 1,249.06 975.39
4 9-Apr-2010 2,224.45 1,261.55 962.90
5 9-May-2010 2,224.45 1,274.17 950.28
6 9-Jun-2010 2,224.45 1,286.91 937.54
7 9-Jul-2010 2,224.45 1,299.78 924.67
8 9-Aug-2010 2,224.45 1,312.78 911.67
9 9-Sep-2010 2,224.45 1,325.90 898.55
10 9-Oct-2010 2,224.45 1,339.16 885.29
11 9-Nov-2010 2,224.45 1,352.55 871.90
12 9-Dec-2010 2,224.45 1,366.08 858.37
13 9-Jan-2011 2,224.45 1,379.74 844.71
14 9-Feb-2011 2,224.45 1,393.54 830.91
15 9-Mar-2011 2,224.45 1,407.47 816.98
16 9-Apr-2011 2,224.45 1,421.55 802.90
17 9-May-2011 2,224.45 1,435.76 788.69
18 9-Jun-2011 2,224.45 1,450.12 774.33
19 9-Jul-2011 2,224.45 1,464.62 759.83
20 9-Aug-2011 2,224.45 1,479.27 745.18
21 9-Sep-2011 2,224.45 1,494.06 730.39
22 9-Oct-2011 2,224.45 1,509.00 715.45
23 9-Nov-2011 2,224.45 1,524.09 700.36
24 9-Dec-2011 2,224.45 1,539.33 685.12
25 9-Jan-2012 2,224.45 1,554.73 669.72
26 9-Feb-2012 2,224.45 1,570.27 654.18
27 9-Mar-2012 2,224.45 1,585.98 638.47
28 9-Apr-2012 2,224.45 1,601.84 622.61
29 9-May-2012 2,224.45 1,617.85 606.60
30 9-Jun-2012 2,224.45 1,634.03 590.42
31 9-Jul-2012 2,224.45 1,650.37 574.08
32 9-Aug-2012 2,224.45 1,666.88 557.57
33 9-Sep-2012 2,224.45 1,683.55 540.90
34 9-Oct-2012 2,224.45 1,700.38 524.07
35 9-Nov-2012 2,224.45 1,717.39 507.06
36 9-Dec-2012 2,224.45 1,734.56 489.89
37 9-Jan-2013 2,224.45 1,751.90 472.55
38 9-Feb-2013 2,224.45 1,769.42 455.03
39 9-Mar-2013 2,224.45 1,787.12 437.33

Developed by Excely.com (c) 2007

Payment Payment
Payment Principal Interest Extra Payments
No. Date
40 9-Apr-2013 2,224.45 1,804.99 419.46
41 9-May-2013 2,224.45 1,823.04 401.41
42 9-Jun-2013 2,224.45 1,841.27 383.18
43 9-Jul-2013 2,224.45 1,859.68 364.77
44 9-Aug-2013 2,224.45 1,878.28 346.17
45 9-Sep-2013 2,224.45 1,897.06 327.39
46 9-Oct-2013 2,224.45 1,916.03 308.42
47 9-Nov-2013 2,224.45 1,935.19 289.26
48 9-Dec-2013 2,224.45 1,954.54 269.91
49 9-Jan-2014 2,224.45 1,974.09 250.36
50 9-Feb-2014 2,224.45 1,993.83 230.62
51 9-Mar-2014 2,224.45 2,013.77 210.68
52 9-Apr-2014 2,224.45 2,033.91 190.54
53 9-May-2014 2,224.45 2,054.25 170.20
54 9-Jun-2014 2,224.45 2,074.79 149.66
55 9-Jul-2014 2,224.45 2,095.54 128.91
56 9-Aug-2014 2,224.45 2,116.49 107.96
57 9-Sep-2014 2,224.45 2,137.66 86.79
58 9-Oct-2014 2,224.45 2,159.03 65.42
59 9-Nov-2014 2,224.45 2,180.62 43.83
60 9-Dec-2014 2,224.06 2,202.04 22.02

Developed by Excely.com (c) 2007

Payment Payment
Payment Principal Interest Extra Payments
No. Date

Developed by Excely.com (c) 2007

Payment Payment
Payment Principal Interest Extra Payments
No. Date

Developed by Excely.com (c) 2007

Payment Payment
Payment Principal Interest Extra Payments
No. Date

Developed by Excely.com (c) 2007

 ###
###
###
###
###
###
###
###
###

Interest

Balance

100,000.00
98,775.55
97,538.86
96,289.80
95,028.25
93,754.08
92,467.17
91,167.39
89,854.61
88,528.71
87,189.55
85,837.00
84,470.92
83,091.18
81,697.64
80,290.17
78,868.62
77,432.86
75,982.74
74,518.12
73,038.85
71,544.79
70,035.79
68,511.70
66,972.37
65,417.64
63,847.37
62,261.39
60,659.55
59,041.70
57,407.67
55,757.30
54,090.42
52,406.87
50,706.49
48,989.10
47,254.54
45,502.64
43,733.22
41,946.10

Developed by Excely.com (c) 2007

Balance

40,141.11
38,318.07
36,476.80
34,617.12
32,738.84
30,841.78
28,925.75
26,990.56
25,036.02
23,061.93
21,068.10
19,054.33
17,020.42
14,966.17
12,891.38
10,795.84
8,679.35
6,541.69
4,382.66
2,202.04
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

Developed by Excely.com (c) 2007

Balance

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

Developed by Excely.com (c) 2007

Balance

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

Developed by Excely.com (c) 2007

Balance

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

Developed by Excely.com (c) 2007