EMI Details: Month Principal Interest Balance

Télécharger au format pdf ou txt
Télécharger au format pdf ou txt
Vous êtes sur la page 1sur 2

EMI Details

21/03/2024

Calculated by:
EMI Calculator

Amount 150,000
Interest % 17.0
Period 24
Monthly EMI 7,416.34
Total Interest 27,992.15
Processing Fee 0
Total Payment 177,992.15

Month Principal Interest Balance


1 5,291.34 2,125 144,708
2 5,366.31 2,050.03 139,341
3 5,442.34 1,974 133,898
4 5,519.45 1,896.89 128,378
5 5,597.65 1,818.69 122,780
6 5,676.96 1,739.38 117,103
7 5,757.38 1,658.96 111,345
8 5,838.95 1,577.39 105,506
9 5,921.67 1,494.67 99,584
10 6,005.57 1,410.77 93,578
11 6,090.65 1,325.69 87,487
12 6,176.94 1,239.4 81,310
13 6,264.45 1,151.89 75,045
14 6,353.2 1,063.14 68,691
15 6,443.22 973.12 62,247
16 6,534.51 881.83 55,712
17 6,627.09 789.25 49,084
18 6,720.98 695.36 42,363
19 6,816.2 600.14 35,546
20 6,912.77 503.57 28,633
21 7,010.71 405.63 21,622

Page 1
22 7,110.03 306.31 14,511
23 7,210.77 205.57 7,300
24 7,312.92 103.42 0

Page 2

Vous aimerez peut-être aussi