FEATURES OF ADVANCED EMI CALCULATOR

INSTRUCTION FOR USING ADVANCED EMI CALCULATOR

FOR CALCULATION OF EMI AND REPAYMENT SCHEDULE

FOR PRINTING OF EMI AND REPAYMENT SCHEDULE

Step 1
Step 2

Step 3
 FEATURES OF ADVANCED EMI CALCULATOR

Easy to Fill up

Date Wise Repayment Schedule

Yearly Summary of Repayment Schedule

NEW
Now you can enter any payment in addition to your EMI
NEW
Facility to Choose your Loan Plan. i.e. If you have FIXED EMI Plan your EMI
will be Constant and duration will be adjusted in case of additional payment and
vice versa for FIXED DURATION Plan.

INSTRUCTION FOR USING ADVANCED EMI CALCULATOR

FOR CALCULATION OF EMI AND REPAYMENT SCHEDULE

Fill only Cells highlighted in yellow colour.

EMI calculator is only for 120 month i.e. Loans with duration of 10 years
( For Calculating EMI for Loans having duration more than 10 yrs, contact @
ca.pritesh@in.com)

EMI calculator is compatible for MS office 2003 and above versions only.

This utility is usefull only for Loans with fix interest rate.

FOR PRINTING OF EMI AND REPAYMENT SCHEDULE

Select "Detail_SCH" or "Summary_Sch" from Name Box for Printing "DETAIL

REPAYMENT SCHEDULE" or "SUMMARY REPAYMENT SCHEDULE"
Respectively
Then Select option "Set Print Area" from File>Print Area>Set Print Area

Ctrl + P

POST YOUR COMMENTS/ SUGGESTIONS @ CA.PRITESH@IN.COM

 Choose Your Loan Plan FIXED EMI

Amount of Loan 420,000

Rate of Interest P.A. 10.00%

No. of Installments 60

Starting Date for Repayment 10/02/2011

DETAIL REPAYMENT SCHEDULE

Sr. Principal Extra Interest Principal

Date EMI Balance
No. Amount O/S Repayment Payment Payment

1 10/02/2011 420,000 8,924 3,500 5,424 414,576

2 10/03/2011 414,576 8,924 3,455 5,469 409,107
3 10/04/2011 409,107 8,924 3,409 5,515 403,593
4 10/05/2011 403,593 8,924 3,363 5,560 398,032
5 10/06/2011 398,032 8,924 3,317 5,607 392,425
6 10/07/2011 392,425 8,924 3,270 5,654 386,772
7 10/08/2011 386,772 8,924 3,223 5,701 381,071
8 10/09/2011 381,071 8,924 3,176 5,748 375,323
9 10/10/2011 375,323 8,924 3,128 5,796 369,527
10 10/11/2011 369,527 8,924 3,079 5,844 363,683
11 10/12/2011 363,683 8,924 3,031 5,893 357,790
12 10/01/2012 357,790 8,924 2,982 5,942 351,847
13 10/02/2012 351,847 8,924 2,932 5,992 345,856
14 10/03/2012 345,856 8,924 2,882 6,042 339,814
15 10/04/2012 339,814 8,924 2,832 6,092 333,722
16 10/05/2012 333,722 8,924 2,781 6,143 327,579
17 10/06/2012 327,579 8,924 2,730 6,194 321,385
18 10/07/2012 321,385 8,924 2,678 6,246 315,140
19 10/08/2012 315,140 8,924 2,626 6,298 308,842
20 10/09/2012 308,842 8,924 2,574 6,350 302,492
21 10/10/2012 302,492 8,924 2,521 6,403 296,089
22 10/11/2012 296,089 8,924 2,467 6,456 289,633
23 10/12/2012 289,633 8,924 2,414 6,510 283,123
24 10/01/2013 283,123 8,924 2,359 6,564 276,558
25 10/02/2013 276,558 8,924 2,305 6,619 269,939
 DETAIL REPAYMENT SCHEDULE

Sr. Principal Extra Interest Principal

Date EMI Balance
No. Amount O/S Repayment Payment Payment

26 10/03/2013 269,939 8,924 2,249 6,674 263,265

27 10/04/2013 263,265 8,924 2,194 6,730 256,535
28 10/05/2013 256,535 8,924 2,138 6,786 249,749
29 10/06/2013 249,749 8,924 2,081 6,843 242,907
30 10/07/2013 242,907 8,924 2,024 6,900 236,007
31 10/08/2013 236,007 8,924 1,967 6,957 229,050
32 10/09/2013 229,050 8,924 1,909 7,015 222,035
33 10/10/2013 222,035 8,924 1,850 7,073 214,962
34 10/11/2013 214,962 8,924 1,791 7,132 207,829
35 10/12/2013 207,829 8,924 1,732 7,192 200,637
36 10/01/2014 200,637 8,924 1,672 7,252 193,385
37 10/02/2014 193,385 8,924 1,612 7,312 186,073
38 10/03/2014 186,073 8,924 1,551 7,373 178,700
39 10/04/2014 178,700 8,924 1,489 7,435 171,266
40 10/05/2014 171,266 8,924 1,427 7,497 163,769
41 10/06/2014 163,769 8,924 1,365 7,559 156,210
42 10/07/2014 156,210 8,924 1,302 7,622 148,588
43 10/08/2014 148,588 8,924 1,238 7,686 140,902
44 10/09/2014 140,902 8,924 1,174 7,750 133,153
45 10/10/2014 133,153 8,924 1,110 7,814 125,339
46 10/11/2014 125,339 8,924 1,044 7,879 117,459
47 10/12/2014 117,459 8,924 979 7,945 109,515
48 10/01/2015 109,515 8,924 913 8,011 101,503
49 10/02/2015 101,503 8,924 846 8,078 93,425
50 10/03/2015 93,425 8,924 779 8,145 85,280
51 10/04/2015 85,280 8,924 711 8,213 77,067
52 10/05/2015 77,067 8,924 642 8,282 68,786
53 10/06/2015 68,786 8,924 573 8,351 60,435
54 10/07/2015 60,435 8,924 504 8,420 52,015
55 10/08/2015 52,015 8,924 433 8,490 43,525
56 10/09/2015 43,525 8,924 363 8,561 34,964
57 10/10/2015 34,964 8,924 291 8,632 26,331
58 10/11/2015 26,331 8,924 219 8,704 17,627
 DETAIL REPAYMENT SCHEDULE

Sr. Principal Extra Interest Principal

Date EMI Balance
No. Amount O/S Repayment Payment Payment

59 10/12/2015 17,627 8,924 147 8,777 8,850

60 10/01/2016 8,850 8,924 74 8,850 0
61 10/02/2016 0 0 0 0 0
62 10/03/2016 0 0 0 0 0
63 10/04/2016 0 0 0 0 0
64 10/05/2016 0 0 0 0 0
65 10/06/2016 0 0 0 0 0
66 10/07/2016 0 0 0 0 0
67 10/08/2016 0 0 0 0 0
68 10/09/2016 0 0 0 0 0
69 10/10/2016 0 0 0 0 0
70 10/11/2016 0 0 0 0 0
71 10/12/2016 0 0 0 0 0
72 10/01/2017 0 0 0 0 0
73 10/02/2017 0 0 0 0 0
74 10/03/2017 0 0 0 0 0
75 10/04/2017 0 0 0 0 0
76 10/05/2017 0 0 0 0 0
77 10/06/2017 0 0 0 0 0
78 10/07/2017 0 0 0 0 0
79 10/08/2017 0 0 0 0 0
80 10/09/2017 0 0 0 0 0
81 10/10/2017 0 0 0 0 0
82 10/11/2017 0 0 0 0 0
83 10/12/2017 0 0 0 0 0
84 10/01/2018 0 0 0 0 0
85 10/02/2018 0 0 0 0 0
86 10/03/2018 0 0 0 0 0
87 10/04/2018 0 0 0 0 0
88 10/05/2018 0 0 0 0 0
89 10/06/2018 0 0 0 0 0
90 10/07/2018 0 0 0 0 0
91 10/08/2018 0 0 0 0 0
 DETAIL REPAYMENT SCHEDULE

Sr. Principal Extra Interest Principal

Date EMI Balance
No. Amount O/S Repayment Payment Payment

92 10/09/2018 0 0 0 0 0
93 10/10/2018 0 0 0 0 0
94 10/11/2018 0 0 0 0 0
95 10/12/2018 0 0 0 0 0
96 10/01/2019 0 0 0 0 0
97 10/02/2019 0 0 0 0 0
98 10/03/2019 0 0 0 0 0
99 10/04/2019 0 0 0 0 0
100 10/05/2019 0 0 0 0 0
101 10/06/2019 0 0 0 0 0
102 10/07/2019 0 0 0 0 0
103 10/08/2019 0 0 0 0 0
104 10/09/2019 0 0 0 0 0
105 10/10/2019 0 0 0 0 0
106 10/11/2019 0 0 0 0 0
107 10/12/2019 0 0 0 0 0
108 10/01/2020 0 0 0 0 0
109 10/02/2020 0 0 0 0 0
110 10/03/2020 0 0 0 0 0
111 10/04/2020 0 0 0 0 0
112 10/05/2020 0 0 0 0 0
113 10/06/2020 0 0 0 0 0
114 10/07/2020 0 0 0 0 0
115 10/08/2020 0 0 0 0 0
116 10/09/2020 0 0 0 0 0
117 10/10/2020 0 0 0 0 0
118 10/11/2020 0 0 0 0 0
119 10/12/2020 0 0 0 0 0
120 10/01/2021 0 0 0 0 0