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

Loan Repayment Schedule

Emi 2,194 for loan amount 50,000 @ 5% for 24 Months

Month Principle Interest Balance


Nov-2023 1,986 208 48,014
Dec-2023 1,994 200 46,020
Jan-2024 2,002 192 44,018
Feb-2024 2,011 183 42,007
Mar-2024 2,019 175 39,988
Apr-2024 2,027 167 37,961
May-2024 2,036 158 35,925
Jun-2024 2,044 150 33,881
Jul-2024 2,053 141 31,828
Aug-2024 2,061 133 29,767
Sep-2024 2,070 124 27,697
Oct-2024 2,079 115 25,618
Nov-2024 2,087 107 23,531
Dec-2024 2,096 98 21,435
Jan-2025 2,105 89 19,330
Feb-2025 2,113 81 17,217
Mar-2025 2,122 72 15,095
Apr-2025 2,131 63 12,964
May-2025 2,140 54 10,824
Jun-2025 2,149 45 8,675
Jul-2025 2,158 36 6,517
Aug-2025 2,167 27 4,350
Sep-2025 2,176 18 2,174
Oct-2025 2,174 9 0

Printed using Page 1 of 1

EMI Calculator App


http://tiny.cc/aaswdcemi
Loan Repayment Schedule
Total 50,000 2,646

Printed using Page 2 of 1

EMI Calculator App


http://tiny.cc/aaswdcemi

You might also like