Amort chart

8/7/2019 Amort chart

1/13

YEARS EMI Interest Principal

1 12150 117930.87 27869.13

2 12150 115467.49 30332.51

3 12150 112786.37 33013.63

4 12150 109868.27 35931.73

5 12150 106692.23 39107.77

6 12150 103235.46 42564.54

7 12150 99473.14 46326.86

8 12150 95378.27 50421.73

9 12150 90921.44 54878.56

10 12150 86070.68 59729.3211 12150 80791.15 65008.85

12 12150 75044.96 70755.04

13 12150 68790.85 77009.15

14 12150 61983.95 83816.05

15 12150 54575.37 91224.63


2/13

6.75% 7

This calculator will give you a break - up of your Interest and Principal every month. 1 217758 21

2 112542 11

3 77523 7

Loan Amount Rs. 2520000 4 60053 6

5 49603 49

Rate of Interest 7.50% p.a. 6 42662 42

7 37727 38

Tenure (in years) 20 years 8 34045 34

9 31198 3EMI Rs. 20301 10 28936 29

11 27099 2

12 25581 2

13 24308 24

14 23227 23

15 22300 22

Month EMI Interest Principal Closing Principal 16 21498 2

(Monthly) (Monthly) (Monthly) 17 20799 2

1 2520000.00 20301.00 15750.00 4551.00 2515449.00 18 20185 2

2 2515449.00 20301.00 15721.56 4579.44 2510869.56 19 19643 2

3 2510869.56 20301.00 15692.93 4608.07 2506261.49 20 19162 19

4 2506261.49 20301.00 15664.13 4636.87 2501624.63

5 2501624.63 20301.00 15635.15 4665.85 2496958.78

6 2496958.78 20301.00 15605.99 4695.01 2492263.77

7 2492263.77 20301.00 15576.65 4724.35 2487539.42

8 2487539.42 20301.00 15547.12 4753.88 2482785.54

9 2482785.54 20301.00 15517.41 4783.59 2478001.95

10 2478001.95 20301.00 15487.51 4813.49 2473188.4611 2473188.46 20301.00 15457.43 4843.57 2468344.89

12 2468344.89 20301.00 15427.16 4873.84 2463471.05

13 2463471.05 20301.00 15396.69 4904.31 2458566.74

14 2458566.74 20301.00 15366.04 4934.96 2453631.78

OpeningPrincipal


3/13

49 2266164.04 20301.00 14163.53 6137.47 2260026.57

50 2260026.57 20301.00 14125.17 6175.83 2253850.73

51 2253850.73 20301.00 14086.57 6214.43 2247636.30

52 2247636.30 20301.00 14047.73 6253.27 2241383.03

53 2241383.03 20301.00 14008.64 6292.36 2235090.67

54 2235090.67 20301.00 13969.32 6331.68 2228758.99

55 2228758.99 20301.00 13929.74 6371.26 2222387.73

56 2222387.73 20301.00 13889.92 6411.08 2215976.65

57 2215976.65 20301.00 13849.85 6451.15 2209525.51

58 2209525.51 20301.00 13809.53 6491.47 2203034.04

59 2203034.04 20301.00 13768.96 6532.04 2196502.01

60 2196502.01 20301.00 13728.14 6572.86 2189929.14

61 2189929.14 20301.00 13687.06 6613.94 2183315.2062 2183315.20 20301.00 13645.72 6655.28 2176659.92

63 2176659.92 20301.00 13604.12 6696.88 2169963.05

64 2169963.05 20301.00 13562.27 6738.73 2163224.31

65 2163224.31 20301.00 13520.15 6780.85 2156443.47

66 2156443.47 20301.00 13477.77 6823.23 2149620.24

67 2149620.24 20301.00 13435.13 6865.87 2142754.36

68 2142754.36 20301.00 13392.21 6908.79 2135845.58

69 2135845.58 20301.00 13349.03 6951.97 2128893.61

70 2128893.61 20301.00 13305.59 6995.41 2121898.20

71 2121898.20 20301.00 13261.86 7039.14 2114859.06

72 2114859.06 20301.00 13217.87 7083.13 2107775.93

73 2107775.93 20301.00 13173.60 7127.40 2100648.53

74 2100648.53 20301.00 13129.05 7171.95 2093476.59

75 2093476.59 20301.00 13084.23 7216.77 2086259.81

76 2086259.81 20301.00 13039.12 7261.88 2078997.94

77 2078997.94 20301.00 12993.74 7307.26 2071690.67

78 2071690.67 20301.00 12948.07 7352.93 2064337.74

79 2064337.74 20301.00 12902.11 7398.89 2056938.85

80 2056938.85 20301.00 12855.87 7445.13 2049493.72

81 2049493.72 20301.00 12809.34 7491.66 2042002.06

82 2042002.06 20301.00 12762.51 7538.49 2034463.5783 2034463.57 20301.00 12715.40 7585.60 2026877.97

84 2026877.97 20301.00 12667.99 7633.01 2019244.95

85 2019244.95 20301.00 12620.28 7680.72 2011564.23

86 2011564 23 20301 00 12572 28 7728 72 2003835 51


4/13

121 1710239.01 20301.00 10688.99 9612.01 1700627.01

122 1700627.01 20301.00 10628.92 9672.08 1690954.93

123 1690954.93 20301.00 10568.47 9732.53 1681222.39

124 1681222.39 20301.00 10507.64 9793.36 1671429.03

125 1671429.03 20301.00 10446.43 9854.57 1661574.47

126 1661574.47 20301.00 10384.84 9916.16 1651658.31

127 1651658.31 20301.00 10322.86 9978.14 1641680.17

128 1641680.17 20301.00 10260.50 10040.50 1631639.67

129 1631639.67 20301.00 10197.75 10103.25 1621536.42

130 1621536.42 20301.00 10134.60 10166.40 1611370.02

131 1611370.02 20301.00 10071.06 10229.94 1601140.09

132 1601140.09 20301.00 10007.13 10293.87 1590846.21

133 1590846.21 20301.00 9942.79 10358.21 1580488.00134 1580488.00 20301.00 9878.05 10422.95 1570065.05

135 1570065.05 20301.00 9812.91 10488.09 1559576.96

136 1559576.96 20301.00 9747.36 10553.64 1549023.31

137 1549023.31 20301.00 9681.40 10619.60 1538403.71

138 1538403.71 20301.00 9615.02 10685.98 1527717.73

139 1527717.73 20301.00 9548.24 10752.76 1516964.97

140 1516964.97 20301.00 9481.03 10819.97 1506145.00

141 1506145.00 20301.00 9413.41 10887.59 1495257.40

142 1495257.40 20301.00 9345.36 10955.64 1484301.76

143 1484301.76 20301.00 9276.89 11024.11 1473277.65

144 1473277.65 20301.00 9207.99 11093.01 1462184.63

145 1462184.63 20301.00 9138.65 11162.35 1451022.29

146 1451022.29 20301.00 9068.89 11232.11 1439790.18

147 1439790.18 20301.00 8998.69 11302.31 1428487.87

148 1428487.87 20301.00 8928.05 11372.95 1417114.92

149 1417114.92 20301.00 8856.97 11444.03 1405670.88

150 1405670.88 20301.00 8785.44 11515.56 1394155.33

151 1394155.33 20301.00 8713.47 11587.53 1382567.80

152 1382567.80 20301.00 8641.05 11659.95 1370907.85

153 1370907.85 20301.00 8568.17 11732.83 1359175.02

154 1359175.02 20301.00 8494.84 11806.16 1347368.86155 1347368.86 20301.00 8421.06 11879.94 1335488.92

156 1335488.92 20301.00 8346.81 11954.19 1323534.73

157 1323534.73 20301.00 8272.09 12028.91 1311505.82

158 1311505 82 20301 00 8196 91 12104 09 1299401 73


5/13

193 839595.14 20301.00 5247.47 15053.53 824541.61

194 824541.61 20301.00 5153.39 15147.61 809393.99

195 809393.99 20301.00 5058.71 15242.29 794151.70

196 794151.70 20301.00 4963.45 15337.55 778814.15

197 778814.15 20301.00 4867.59 15433.41 763380.74

198 763380.74 20301.00 4771.13 15529.87 747850.87

199 747850.87 20301.00 4674.07 15626.93 732223.94

200 732223.94 20301.00 4576.40 15724.60 716499.34

201 716499.34 20301.00 4478.12 15822.88 700676.46

202 700676.46 20301.00 4379.23 15921.77 684754.69

203 684754.69 20301.00 4279.72 16021.28 668733.40

204 668733.40 20301.00 4179.58 16121.42 652611.99

205 652611.99 20301.00 4078.82 16222.18 636389.81206 636389.81 20301.00 3977.44 16323.56 620066.25

207 620066.25 20301.00 3875.41 16425.59 603640.66

208 603640.66 20301.00 3772.75 16528.25 587112.42

209 587112.42 20301.00 3669.45 16631.55 570480.87

210 570480.87 20301.00 3565.51 16735.49 553745.38

211 553745.38 20301.00 3460.91 16840.09 536905.28

212 536905.28 20301.00 3355.66 16945.34 519959.94

213 519959.94 20301.00 3249.75 17051.25 502908.69

214 502908.69 20301.00 3143.18 17157.82 485750.87

215 485750.87 20301.00 3035.94 17265.06 468485.81

216 468485.81 20301.00 2928.04 17372.96 451112.85

217 451112.85 20301.00 2819.46 17481.54 433631.31

218 433631.31 20301.00 2710.20 17590.80 416040.50

219 416040.50 20301.00 2600.25 17700.75 398339.75

220 398339.75 20301.00 2489.62 17811.38 380528.38

221 380528.38 20301.00 2378.30 17922.70 362605.68

222 362605.68 20301.00 2266.29 18034.71 344570.97

223 344570.97 20301.00 2153.57 18147.43 326423.53

224 326423.53 20301.00 2040.15 18260.85 308162.68

225 308162.68 20301.00 1926.02 18374.98 289787.70

226 289787.70 20301.00 1811.17 18489.83 271297.87227 271297.87 20301.00 1695.61 18605.39 252692.48

228 252692.48 20301.00 1579.33 18721.67 233970.81

229 233970.81 20301.00 1462.32 18838.68 215132.13

230 215132 13 20301 00 1344 58 18956 42 196175 70


6/13

265 0.00 0.00 0.00 0.00 0.00

266 0.00 0.00 0.00 0.00 0.00

267 0.00 0.00 0.00 0.00 0.00

268 0.00 0.00 0.00 0.00 0.00

269 0.00 0.00 0.00 0.00 0.00

270 0.00 0.00 0.00 0.00 0.00

271 0.00 0.00 0.00 0.00 0.00

272 0.00 0.00 0.00 0.00 0.00

273 0.00 0.00 0.00 0.00 0.00

274 0.00 0.00 0.00 0.00 0.00

275 0.00 0.00 0.00 0.00 0.00

276 0.00 0.00 0.00 0.00 0.00

277 0.00 0.00 0.00 0.00 0.00278 0.00 0.00 0.00 0.00 0.00

279 0.00 0.00 0.00 0.00 0.00

280 0.00 0.00 0.00 0.00 0.00

281 0.00 0.00 0.00 0.00 0.00

282 0.00 0.00 0.00 0.00 0.00

283 0.00 0.00 0.00 0.00 0.00

284 0.00 0.00 0.00 0.00 0.00

285 0.00 0.00 0.00 0.00 0.00

286 0.00 0.00 0.00 0.00 0.00

287 0.00 0.00 0.00 0.00 0.00

288 0.00 0.00 0.00 0.00 0.00

289 0.00 0.00 0.00 0.00 0.00

290 0.00 0.00 0.00 0.00 0.00

291 0.00 0.00 0.00 0.00 0.00

292 0.00 0.00 0.00 0.00 0.00

293 0.00 0.00 0.00 0.00 0.00

294 0.00 0.00 0.00 0.00 0.00

295 0.00 0.00 0.00 0.00 0.00

296 0.00 0.00 0.00 0.00 0.00

297 0.00 0.00 0.00 0.00 0.00

298 0.00 0.00 0.00 0.00 0.00299 0.00 0.00 0.00 0.00 0.00

300 0.00 0.00 0.00 0.00 0.00

301 0.00 0.00 0.00 0.00 0.00

302 0 00 0 00 0 00 0 00 0 00


7/13

337 0.00 0.00 0.00 0.00 0.00

338 0.00 0.00 0.00 0.00 0.00

339 0.00 0.00 0.00 0.00 0.00

340 0.00 0.00 0.00 0.00 0.00

341 0.00 0.00 0.00 0.00 0.00

342 0.00 0.00 0.00 0.00 0.00

343 0.00 0.00 0.00 0.00 0.00

344 0.00 0.00 0.00 0.00 0.00

345 0.00 0.00 0.00 0.00 0.00

346 0.00 0.00 0.00 0.00 0.00

347 0.00 0.00 0.00 0.00 0.00

348 0.00 0.00 0.00 0.00 0.00

349 0.00 0.00 0.00 0.00 0.00350 0.00 0.00 0.00 0.00 0.00

351 0.00 0.00 0.00 0.00 0.00

352 0.00 0.00 0.00 0.00 0.00

353 0.00 0.00 0.00 0.00 0.00

354 0.00 0.00 0.00 0.00 0.00

355 0.00 0.00 0.00 0.00 0.00

356 0.00 0.00 0.00 0.00 0.00

357 0.00 0.00 0.00 0.00 0.00

358 0.00 0.00 0.00 0.00 0.00

359 0.00 0.00 0.00 0.00 0.00

360 0.00 0.00 0.00 0.00 0.00


8/13

9.25% 9.50% 9.75% 10.00% 10.25% 10.50% 10.75% 11.00% 11.25% 11.50%

220670 220963 221256 221549 221842 222135 222429 222722 223016 223310115415 115705 115995 116286 116577 116868 117160 117452 117745 118038

80429 80724 81018 81314 81610 81907 82204 82502 82801 83100

63010 63311 63612 63914 64217 64521 64826 65131 65438 65745

52618 52925 53234 53543 53854 54165 54478 54791 55106 55422

45738 46053 46369 46686 47004 47324 47644 47966 48290 48614

40865 41187 41511 41835 42162 42489 42819 43149 43481 43814

37247 37576 37907 38239 38574 38909 39247 39586 39926 40269

34463 34800 35139 35479 35821 36165 36510 36858 37207 37558

32265 32609 32955 33302 33652 34004 34358 34714 35071 3543130491 30842 31195 31551 31908 32268 32629 32993 33359 33727

29035 29393 29754 30116 30482 30849 31218 31590 31964 32340

27823 28189 28556 28926 29299 29674 30051 30430 30812 31196

26803 27175 27550 27927 28307 28689 29074 29461 29850 30242

25936 26315 26696 27081 27467 27857 28248 28643 29040 29439

25193 25578 25966 26357 26751 27147 27546 27947 28351 28758

24551 24943 25338 25735 26135 26538 26944 27352 27763 28177

23994 24392 24793 25197 25603 26013 26425 26840 27257 27678

23507 23911 24318 24728 25141 25557 25975 26397 26821 27247

23080 23490 23903 24319 24738 25160 25584 26012 26442 26875


9/13


10/13


11/13


12/13


13/13

Documents

Amort chart