Scribd
Upload
35 views10 pages

Loan E.M.I. Calculator: Data To Enter

This document is a loan EMI calculator that calculates payments for a 100,000 loan over 5 years at 12% annual interest rate to be paid back in monthly installments. It shows that the monthly payment would be 2,224.45, there would be 60 total payments, and the total interest paid would be 33,466.61.

Uploaded by

Nanjunda Swamy
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
35 views10 pages

Loan E.M.I. Calculator: Data To Enter

This document is a loan EMI calculator that calculates payments for a 100,000 loan over 5 years at 12% annual interest rate to be paid back in monthly installments. It shows that the monthly payment would be 2,224.45, there would be 60 total payments, and the total interest paid would be 33,466.61.

Uploaded by

Nanjunda Swamy
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 10

Loan E.M.I.

Calculator
Created by:- NITIN AGGARWAL
http://www.taxutility.blogspot.com

Data to Enter 2,500


Loan Amount 100,000.00
Annual Interest Rate 12.00% 2,000
Loan Period in Years 5
Number of Payments Per Year 12 1,500
Start Date 9-Dec-2009
1,000
Summary
Payment (per period) 2,224.45
500
Number of Payments 60
Actual Number of Payments 60
0
Total Interest Paid 33,466.61

Jun-13
Jan-10
Feb-10
Mar-10
Apr-10
May-10
Jun-10
Jul-10
Aug-10
Sep-10
Oct-10
Nov-10
Dec-10
Jan-11
Feb-11
Mar-11
Apr-11
May-11
Jun-11
Jul-11
Aug-11
Sep-11
Oct-11
Nov-11
Dec-11
Jan-12
Feb-12
Mar-12
Apr-12
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jul-13
Aug-13
Sep-13
Oct-13
Nov-13
Dec-13
Jan-14
Feb-14
Mar-14
Apr-14
Jun-14
Jul-14
Aug-14
Sep-14
Oct-14
Nov-14
Dec-14
May-14
Total Interest 33.47%
Total Extra Payments - OptionButton1
Total Payment 133,466.61 Principal Interest

Payment Payment
Payment Principal Interest Extra Payments
No. Date
9-Dec-2009
1 9-Jan-2010 2,224.45 1,224.45 1,000.00
2 9-Feb-2010 2,224.45 1,236.69 987.76
3 9-Mar-2010 2,224.45 1,249.06 975.39
4 9-Apr-2010 2,224.45 1,261.55 962.90
5 9-May-2010 2,224.45 1,274.17 950.28
6 9-Jun-2010 2,224.45 1,286.91 937.54
7 9-Jul-2010 2,224.45 1,299.78 924.67
8 9-Aug-2010 2,224.45 1,312.78 911.67
9 9-Sep-2010 2,224.45 1,325.90 898.55
10 9-Oct-2010 2,224.45 1,339.16 885.29
11 9-Nov-2010 2,224.45 1,352.55 871.90
12 9-Dec-2010 2,224.45 1,366.08 858.37
13 9-Jan-2011 2,224.45 1,379.74 844.71
14 9-Feb-2011 2,224.45 1,393.54 830.91
15 9-Mar-2011 2,224.45 1,407.47 816.98
16 9-Apr-2011 2,224.45 1,421.55 802.90
17 9-May-2011 2,224.45 1,435.76 788.69
18 9-Jun-2011 2,224.45 1,450.12 774.33
19 9-Jul-2011 2,224.45 1,464.62 759.83
20 9-Aug-2011 2,224.45 1,479.27 745.18
21 9-Sep-2011 2,224.45 1,494.06 730.39
22 9-Oct-2011 2,224.45 1,509.00 715.45
23 9-Nov-2011 2,224.45 1,524.09 700.36
24 9-Dec-2011 2,224.45 1,539.33 685.12
25 9-Jan-2012 2,224.45 1,554.73 669.72
26 9-Feb-2012 2,224.45 1,570.27 654.18
27 9-Mar-2012 2,224.45 1,585.98 638.47
28 9-Apr-2012 2,224.45 1,601.84 622.61
29 9-May-2012 2,224.45 1,617.85 606.60
30 9-Jun-2012 2,224.45 1,634.03 590.42
31 9-Jul-2012 2,224.45 1,650.37 574.08
32 9-Aug-2012 2,224.45 1,666.88 557.57
33 9-Sep-2012 2,224.45 1,683.55 540.90
34 9-Oct-2012 2,224.45 1,700.38 524.07
35 9-Nov-2012 2,224.45 1,717.39 507.06
36 9-Dec-2012 2,224.45 1,734.56 489.89
37 9-Jan-2013 2,224.45 1,751.90 472.55
38 9-Feb-2013 2,224.45 1,769.42 455.03
39 9-Mar-2013 2,224.45 1,787.12 437.33

Developed by Excely.com (c) 2007


Payment Payment
Payment Principal Interest Extra Payments
No. Date
40 9-Apr-2013 2,224.45 1,804.99 419.46
41 9-May-2013 2,224.45 1,823.04 401.41
42 9-Jun-2013 2,224.45 1,841.27 383.18
43 9-Jul-2013 2,224.45 1,859.68 364.77
44 9-Aug-2013 2,224.45 1,878.28 346.17
45 9-Sep-2013 2,224.45 1,897.06 327.39
46 9-Oct-2013 2,224.45 1,916.03 308.42
47 9-Nov-2013 2,224.45 1,935.19 289.26
48 9-Dec-2013 2,224.45 1,954.54 269.91
49 9-Jan-2014 2,224.45 1,974.09 250.36
50 9-Feb-2014 2,224.45 1,993.83 230.62
51 9-Mar-2014 2,224.45 2,013.77 210.68
52 9-Apr-2014 2,224.45 2,033.91 190.54
53 9-May-2014 2,224.45 2,054.25 170.20
54 9-Jun-2014 2,224.45 2,074.79 149.66
55 9-Jul-2014 2,224.45 2,095.54 128.91
56 9-Aug-2014 2,224.45 2,116.49 107.96
57 9-Sep-2014 2,224.45 2,137.66 86.79
58 9-Oct-2014 2,224.45 2,159.03 65.42
59 9-Nov-2014 2,224.45 2,180.62 43.83
60 9-Dec-2014 2,224.06 2,202.04 22.02

Developed by Excely.com (c) 2007


Payment Payment
Payment Principal Interest Extra Payments
No. Date

Developed by Excely.com (c) 2007


Payment Payment
Payment Principal Interest Extra Payments
No. Date

Developed by Excely.com (c) 2007


Payment Payment
Payment Principal Interest Extra Payments
No. Date

Developed by Excely.com (c) 2007


###
###
###
###
###
###
###
###
###

Interest

Balance

100,000.00
98,775.55
97,538.86
96,289.80
95,028.25
93,754.08
92,467.17
91,167.39
89,854.61
88,528.71
87,189.55
85,837.00
84,470.92
83,091.18
81,697.64
80,290.17
78,868.62
77,432.86
75,982.74
74,518.12
73,038.85
71,544.79
70,035.79
68,511.70
66,972.37
65,417.64
63,847.37
62,261.39
60,659.55
59,041.70
57,407.67
55,757.30
54,090.42
52,406.87
50,706.49
48,989.10
47,254.54
45,502.64
43,733.22
41,946.10

Developed by Excely.com (c) 2007


Balance

40,141.11
38,318.07
36,476.80
34,617.12
32,738.84
30,841.78
28,925.75
26,990.56
25,036.02
23,061.93
21,068.10
19,054.33
17,020.42
14,966.17
12,891.38
10,795.84
8,679.35
6,541.69
4,382.66
2,202.04
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

Developed by Excely.com (c) 2007


Balance

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

Developed by Excely.com (c) 2007


Balance

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

Developed by Excely.com (c) 2007


Balance

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

Developed by Excely.com (c) 2007

You might also like