Sie sind auf Seite 1von 7

MONTHLY AMORTIZATION

Name Mr Yogesh Borate

Loan amount (Rs) 2500000.00 < editable green sheet only


ROI (p.a.) 8.35%
Term in years 20

EMI (monthly rest) 21,459   


Total Principal Paid 2500000
Total Interest Paid 2650118

Amortization schedule
Month Opening Balance Interest Principal Closing
1 2500000.00 17395.83 4062.99 ###
2 2495937.01 17367.56 4091.26 ###
3 2491845.75 17339.09 4119.73 ###
4 2487726.02 17310.43 4148.40 ###
5 2483577.62 17281.56 4177.26 ###
6 2479400.36 17252.49 4206.33 ###
7 2475194.03 17223.23 4235.60 ###
8 2470958.43 17193.75 4265.07 ###
9 2466693.36 17164.07 4294.75 ###
10 2462398.61 17134.19 4324.63 ###
11 2458073.97 17104.10 4354.73 ###
12 2453719.25 17073.80 4385.03 ###
13 2449334.22 17043.28 4415.54 ###
14 2444918.68 17012.56 4446.26 ###
15 2440472.41 16981.62 4477.20 ###
16 2435995.21 16950.47 4508.36 ###
17 2431486.85 16919.10 4539.73 ###
18 2426947.12 16887.51 4571.32 ###
19 2422375.81 16855.70 4603.13 ###
20 2417772.68 16823.67 4635.16 ###
21 2413137.53 16791.42 4667.41 ###
22 2408470.12 16758.94 4699.89 ###
23 2403770.23 16726.23 4732.59 ###
24 2399037.64 16693.30 4765.52 ###
25 2394272.12 16660.14 4798.68 ###
26 2389473.44 16626.75 4832.07 ###
27 2384641.37 16593.13 4865.69 ###
28 2379775.67 16559.27 4899.55 ###
29 2374876.12 16525.18 4933.64 ###
30 2369942.48 16490.85 4967.97 ###
31 2364974.50 16456.28 5002.54 ###
32 2359971.96 16421.47 5037.35 ###
33 2354934.61 16386.42 5072.40 ###
34 2349862.20 16351.12 5107.70 ###
35 2344754.50 16315.58 5143.24 ###
36 2339611.26 16279.80 5179.03 ###
37 2334432.24 16243.76 5215.07 ###
38 2329217.17 16207.47 5251.35 ###
39 2323965.81 16170.93 5287.90 ###
40 2318677.92 16134.13 5324.69 ###
41 2313353.23 16097.08 5361.74 ###
42 2307991.49 16059.77 5399.05 ###
43 2302592.44 16022.21 5436.62 ###
44 2297155.82 15984.38 5474.45 ###
45 2291681.37 15946.28 5512.54 ###
46 2286168.83 15907.92 5550.90 ###
47 2280617.93 15869.30 5589.52 ###
48 2275028.41 15830.41 5628.42 ###
49 2269399.99 15791.24 5667.58 ###
50 2263732.41 15751.80 5707.02 ###
51 2258025.39 15712.09 5746.73 ###
52 2252278.66 15672.11 5786.72 ###
53 2246491.94 15631.84 5826.98 ###
54 2240664.95 15591.29 5867.53 ###
55 2234797.42 15550.47 5908.36 ###
56 2228889.06 15509.35 5949.47 ###
57 2222939.59 15467.95 5990.87 ###
58 2216948.72 15426.27 6032.56 ###
59 2210916.17 15384.29 6074.53 ###
60 2204841.64 15342.02 6116.80 ###
61 2198724.83 15299.46 6159.36 ###
62 2192565.47 15256.60 6202.22 ###
63 2186363.25 15213.44 6245.38 ###
64 2180117.87 15169.99 6288.84 ###
65 2173829.03 15126.23 6332.60 ###
66 2167496.43 15082.16 6376.66 ###
67 2161119.77 15037.79 6421.03 ###
68 2154698.74 14993.11 6465.71 ###
69 2148233.03 14948.12 6510.70 ###
70 2141722.33 14902.82 6556.01 ###
71 2135166.32 14857.20 6601.63 ###
72 2128564.69 14811.26 6647.56 ###
73 2121917.13 14765.01 6693.82 ###
74 2115223.32 14718.43 6740.40 ###
75 2108482.92 14671.53 6787.30 ###
76 2101695.62 14624.30 6834.53 ###
77 2094861.10 14576.74 6882.08 ###
78 2087979.02 14528.85 6929.97 ###
79 2081049.05 14480.63 6978.19 ###
80 2074070.85 14432.08 7026.75 ###
81 2067044.11 14383.18 7075.64 ###
82 2059968.46 14333.95 7124.88 ###
83 2052843.59 14284.37 7174.45 ###
84 2045669.13 14234.45 7224.38 ###
85 2038444.76 14184.18 7274.65 ###
86 2031170.11 14133.56 7325.27 ###
87 2023844.85 14082.59 7376.24 ###
88 2016468.61 14031.26 7427.56 ###
89 2009041.05 13979.58 7479.25 ###
90 2001561.80 13927.53 7531.29 ###
91 1994030.51 13875.13 7583.70 ###
92 1986446.81 13822.36 7636.46 ###
93 1978810.35 13769.22 7689.60 ###
94 1971120.75 13715.72 7743.11 ###
95 1963377.64 13661.84 7796.99 ###
96 1955580.65 13607.58 7851.24 ###
97 1947729.41 13552.95 7905.87 ###
98 1939823.53 13497.94 7960.89 ###
99 1931862.65 13442.54 8016.28 ###
100 1923846.37 13386.76 8072.06 ###
101 1915774.31 13330.60 8128.23 ###
102 1907646.08 13274.04 8184.79 ###
103 1899461.30 13217.08 8241.74 ###
104 1891219.56 13159.74 8299.09 ###
105 1882920.47 13101.99 8356.84 ###
106 1874563.63 13043.84 8414.99 ###
107 1866148.65 12985.28 8473.54 ###
108 1857675.11 12926.32 8532.50 ###
109 1849142.61 12866.95 8591.87 ###
110 1840550.73 12807.17 8651.66 ###
111 1831899.07 12746.96 8711.86 ###
112 1823187.21 12686.34 8772.48 ###
113 1814414.73 12625.30 8833.52 ###
114 1805581.21 12563.84 8894.99 ###
115 1796686.22 12501.94 8956.88 ###
116 1787729.34 12439.62 9019.21 ###
117 1778710.13 12376.86 9081.97 ###
118 1769628.17 12313.66 9145.16 ###
119 1760483.01 12250.03 9208.80 ###
120 1751274.21 12185.95 9272.87 ###
121 1742001.34 12121.43 9337.40 ###
122 1732663.94 12056.45 9402.37 ###
123 1723261.57 11991.03 9467.80 ###
124 1713793.77 11925.15 9533.68 ###
125 1704260.10 11858.81 9600.01 ###
126 1694660.08 11792.01 9666.81 ###
127 1684993.27 11724.74 9734.08 ###
128 1675259.19 11657.01 9801.81 ###
129 1665457.38 11588.81 9870.02 ###
130 1655587.36 11520.13 9938.70 ###
131 1645648.66 11450.97 10007.85 ###
132 1635640.81 11381.33 10077.49 ###
133 1625563.32 11311.21 10147.61 ###
134 1615415.71 11240.60 10218.22 ###
135 1605197.49 11169.50 10289.32 ###
136 1594908.16 11097.90 10360.92 ###
137 1584547.24 11025.81 10433.02 ###
138 1574114.22 10953.21 10505.61 ###
139 1563608.61 10880.11 10578.71 ###
140 1553029.90 10806.50 10652.32 ###
141 1542377.57 10732.38 10726.45 ###
142 1531651.13 10657.74 10801.08 ###
143 1520850.04 10582.58 10876.24 ###
144 1509973.80 10506.90 10951.92 ###
145 1499021.88 10430.69 11028.13 ###
146 1487993.75 10353.96 11104.87 ###
147 1476888.88 10276.69 11182.14 ###
148 1465706.74 10198.88 11259.95 ###
149 1454446.79 10120.53 11338.30 ###
150 1443108.49 10041.63 11417.19 ###
151 1431691.30 9962.19 11496.64 ###
152 1420194.66 9882.19 11576.64 ###
153 1408618.02 9801.63 11657.19 ###
154 1396960.83 9720.52 11738.30 ###
155 1385222.53 9638.84 11819.98 ###
156 1373402.54 9556.59 11902.23 ###
157 1361500.31 9473.77 11985.05 ###
158 1349515.26 9390.38 12068.45 ###
159 1337446.81 9306.40 12152.42 ###
160 1325294.39 9221.84 12236.98 ###
161 1313057.41 9136.69 12322.13 ###
162 1300735.27 9050.95 12407.87 ###
163 1288327.40 8964.61 12494.21 ###
164 1275833.19 8877.67 12581.15 ###
165 1263252.04 8790.13 12668.70 ###
166 1250583.34 8701.98 12756.85 ###
167 1237826.49 8613.21 12845.61 ###
168 1224980.88 8523.83 12935.00 ###
169 1212045.88 8433.82 13025.00 ###
170 1199020.87 8343.19 13115.64 ###
171 1185905.24 8251.92 13206.90 ###
172 1172698.34 8160.03 13298.80 ###
173 1159399.54 8067.49 13391.34 ###
174 1146008.20 7974.31 13484.52 ###
175 1132523.69 7880.48 13578.35 ###
176 1118945.34 7785.99 13672.83 ###
177 1105272.51 7690.85 13767.97 ###
178 1091504.54 7595.05 13863.77 ###
179 1077640.77 7498.58 13960.24 ###
180 1063680.53 7401.44 14057.38 ###
181 1049623.15 7303.63 14155.20 ###
182 1035467.95 7205.13 14253.69 ###
183 1021214.26 7105.95 14352.87 ###
184 1006861.38 7006.08 14452.75 ###
185 992408.64 6905.51 14553.31 ###
186 977855.32 6804.24 14654.58 ###
187 963200.74 6702.27 14756.55 ###
188 948444.19 6599.59 14859.23 ###
189 933584.96 6496.20 14962.63 ###
190 918622.33 6392.08 15066.74 ###
191 903555.58 6287.24 15171.58 ###
192 888384.00 6181.67 15277.15 ###
193 873106.85 6075.37 15383.46 ###
194 857723.39 5968.33 15490.50 ###
195 842232.90 5860.54 15598.29 ###
196 826634.61 5752.00 15706.82 ###
197 810927.78 5642.71 15816.12 ###
198 795111.67 5532.65 15926.17 ###
199 779185.49 5421.83 16036.99 ###
200 763148.50 5310.24 16148.58 ###
201 746999.92 5197.87 16260.95 ###
202 730738.97 5084.73 16374.10 ###
203 714364.87 4970.79 16488.04 ###
204 697876.84 4856.06 16602.76 ###
205 681274.07 4740.53 16718.29 ###
206 664555.78 4624.20 16834.62 ###
207 647721.16 4507.06 16951.76 ###
208 630769.39 4389.10 17069.72 ###
209 613699.67 4270.33 17188.50 ###
210 596511.17 4150.72 17308.10 ###
211 579203.07 4030.29 17428.54 ###
212 561774.54 3909.01 17549.81 ###
213 544224.73 3786.90 17671.93 ###
214 526552.80 3663.93 17794.89 ###
215 508757.91 3540.11 17918.72 ###
216 490839.19 3415.42 18043.40 ###
217 472795.79 3289.87 18168.95 ###
218 454626.84 3163.45 18295.38 ###
219 436331.46 3036.14 18422.68 ###
220 417908.77 2907.95 18550.88 ###
221 399357.90 2778.87 18679.96 ###
222 380677.94 2648.88 18809.94 ###
223 361868.00 2518.00 18940.83 ###
224 342927.17 2386.20 19072.62 ###
225 323854.55 2253.49 19205.34 ###
226 304649.21 2119.85 19338.97 ###
227 285310.24 1985.28 19473.54 ###
228 265836.70 1849.78 19609.04 ###
229 246227.66 1713.33 19745.49 ###
230 226482.17 1575.94 19882.89 ###
231 206599.28 1437.59 20021.24 ###
232 186578.04 1298.27 20160.55 ###
233 166417.49 1157.99 20300.84 ###
234 146116.66 1016.73 20442.10 ###
235 125674.56 874.49 20584.34 ###
236 105090.22 731.25 20727.57 84362.65
237 84362.65 587.02 20871.80 63490.85
238 63490.85 441.79 21017.03 42473.82
239 42473.82 295.55 21163.28 21310.54
240 21310.54 148.29 21310.54 0.00
241 0.00 0.00 0.00 0.00
242 0.00 0.00 0.00 0.00
243 0.00 0.00 0.00 0.00
244 0.00 0.00 0.00 0.00
245 0.00 0.00 0.00 0.00
246 0.00 0.00 0.00 0.00
247 0.00 0.00 0.00 0.00
248 0.00 0.00 0.00 0.00
249 0.00 0.00 0.00 0.00
250 0.00 0.00 0.00 0.00
251 0.00 0.00 0.00 0.00
252 0.00 0.00 0.00 0.00
253 0.00 0.00 0.00 0.00
254 0.00 0.00 0.00 0.00
255 0.00 0.00 0.00 0.00
256 0.00 0.00 0.00 0.00
257 0.00 0.00 0.00 0.00
258 0.00 0.00 0.00 0.00
259 0.00 0.00 0.00 0.00
260 0.00 0.00 0.00 0.00
261 0.00 0.00 0.00 0.00
262 0.00 0.00 0.00 0.00
263 0.00 0.00 0.00 0.00
264 0.00 0.00 0.00 0.00
265 0.00 0.00 0.00 0.00
266 0.00 0.00 0.00 0.00
267 0.00 0.00 0.00 0.00
268 0.00 0.00 0.00 0.00
269 0.00 0.00 0.00 0.00
270 0.00 0.00 0.00 0.00
271 0.00 0.00 0.00 0.00
272 0.00 0.00 0.00 0.00
273 0.00 0.00 0.00 0.00
274 0.00 0.00 0.00 0.00
275 0.00 0.00 0.00 0.00
276 0.00 0.00 0.00 0.00
277 0.00 0.00 0.00 0.00
278 0.00 0.00 0.00 0.00
279 0.00 0.00 0.00 0.00
280 0.00 0.00 0.00 0.00
281 0.00 0.00 0.00 0.00
282 0.00 0.00 0.00 0.00
283 0.00 0.00 0.00 0.00
284 0.00 0.00 0.00 0.00
285 0.00 0.00 0.00 0.00
286 0.00 0.00 0.00 0.00
287 0.00 0.00 0.00 0.00
288 0.00 0.00 0.00 0.00
289 0.00 0.00 0.00 0.00
290 0.00 0.00 0.00 0.00
291 0.00 0.00 0.00 0.00
292 0.00 0.00 0.00 0.00
293 0.00 0.00 0.00 0.00
294 0.00 0.00 0.00 0.00
295 0.00 0.00 0.00 0.00
296 0.00 0.00 0.00 0.00
297 0.00 0.00 0.00 0.00
298 0.00 0.00 0.00 0.00
299 0.00 0.00 0.00 0.00
300 0.00 0.00 0.00 0.00
301 0.00 0.00 0.00 0.00
302 0.00 0.00 0.00 0.00
303 0.00 0.00 0.00 0.00
304 0.00 0.00 0.00 0.00
305 0.00 0.00 0.00 0.00
306 0.00 0.00 0.00 0.00
307 0.00 0.00 0.00 0.00
308 0.00 0.00 0.00 0.00
309 0.00 0.00 0.00 0.00
310 0.00 0.00 0.00 0.00
311 0.00 0.00 0.00 0.00
312 0.00 0.00 0.00 0.00
313 0.00 0.00 0.00 0.00
314 0.00 0.00 0.00 0.00
315 0.00 0.00 0.00 0.00
316 0.00 0.00 0.00 0.00
317 0.00 0.00 0.00 0.00
318 0.00 0.00 0.00 0.00
319 0.00 0.00 0.00 0.00
320 0.00 0.00 0.00 0.00
321 0.00 0.00 0.00 0.00
322 0.00 0.00 0.00 0.00
323 0.00 0.00 0.00 0.00
324 0.00 0.00 0.00 0.00
325 0.00 0.00 0.00 0.00
326 0.00 0.00 0.00 0.00
327 0.00 0.00 0.00 0.00
328 0.00 0.00 0.00 0.00
329 0.00 0.00 0.00 0.00
330 0.00 0.00 0.00 0.00
331 0.00 0.00 0.00 0.00
332 0.00 0.00 0.00 0.00
333 0.00 0.00 0.00 0.00
334 0.00 0.00 0.00 0.00
335 0.00 0.00 0.00 0.00
336 0.00 0.00 0.00 0.00
337 0.00 0.00 0.00 0.00
338 0.00 0.00 0.00 0.00
339 0.00 0.00 0.00 0.00
340 0.00 0.00 0.00 0.00
341 0.00 0.00 0.00 0.00
342 0.00 0.00 0.00 0.00
343 0.00 0.00 0.00 0.00
344 0.00 0.00 0.00 0.00
345 0.00 0.00 0.00 0.00
346 0.00 0.00 0.00 0.00
347 0.00 0.00 0.00 0.00
348 0.00 0.00 0.00 0.00
349 0.00 0.00 0.00 0.00
350 0.00 0.00 0.00 0.00
351 0.00 0.00 0.00 0.00
352 0.00 0.00 0.00 0.00
353 0.00 0.00 0.00 0.00
354 0.00 0.00 0.00 0.00
355 0.00 0.00 0.00 0.00
356 0.00 0.00 0.00 0.00
357 0.00 0.00 0.00 0.00
358 0.00 0.00 0.00 0.00
359 0.00 0.00 0.00 0.00
360 0.00 0.00 0.00 0.00