Вы находитесь на странице: 1из 14

Loan Schedule

Principal Amount
Interest Rate
Loan Period
EMI No.
TOTALS
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

56,200.00 (Rupees)
20.00 % Per Annum
2 (Years)
EMI Amount

Interest/ EMI

0.016666667
24 Monthly Instalment
Principal/ EMI

68,648.26

12,448.26

56,200.00

2,860.34
2,860.34
2,860.34
2,860.34
2,860.34
2,860.34
2,860.34
2,860.34
2,860.34
2,860.34
2,860.34
2,860.34
2,860.34
2,860.34
2,860.34
2,860.34
2,860.34
2,860.34
2,860.34
2,860.34
2,860.34
2,860.34
2,860.34
2,860.34

936.67
904.61
872.01
838.87
805.18
770.93
736.10
700.70
664.71
628.11
590.91
553.08
514.63
475.53
435.79
395.38
354.29
312.53
270.06
226.89
183.00
138.38
93.01
46.89

1,923.68
1,955.74
1,988.33
2,021.47
2,055.16
2,089.42
2,124.24
2,159.64
2,195.64
2,232.23
2,269.44
2,307.26
2,345.72
2,384.81
2,424.56
2,464.97
2,506.05
2,547.82
2,590.28
2,633.45
2,677.34
2,721.96
2,767.33
2,813.45

2,860.34

Principal Outstanding

Cummalative Int.

54,276.32
52,320.58
50,332.25
48,310.78
46,255.61
44,166.19
42,041.95
39,882.31
37,686.67
35,454.44
33,185.00
30,877.74
28,532.02
26,147.21
23,722.66
21,257.69
18,751.64
16,203.82
13,613.54
10,980.09
8,302.75
5,580.78
2,813.45
-0.00

936.67
1,841.27
2,713.28
3,552.15
4,357.33
5,128.26
5,864.36
6,565.06
7,229.77
7,857.88
8,448.79
9,001.87
9,516.50
9,992.03
10,427.82
10,823.20
11,177.49
11,490.02
11,760.08
11,986.97
12,169.98
12,308.35
12,401.37
12,448.26

Loan Schedule
Principal Amount
Interest Rate
Loan Period
EMI No.

56,200.00 (Rupees)
20.00 % Per Annum
2 (Years)
EMI Amount

Interest/ EMI

0.016666667
24 Monthly Instalment
Principal/ EMI

Principal Outstanding

2,860.34
Cummalative Int.

Loan Schedule
Principal Amount
Interest Rate
Loan Period
EMI No.

56,200.00 (Rupees)
20.00 % Per Annum
2 (Years)
EMI Amount

Interest/ EMI

0.016666667
24 Monthly Instalment
Principal/ EMI

Principal Outstanding

2,860.34
Cummalative Int.

Loan Schedule
Principal Amount
Interest Rate
Loan Period
EMI No.

56,200.00 (Rupees)
20.00 % Per Annum
2 (Years)
EMI Amount

Interest/ EMI

0.016666667
24 Monthly Instalment
Principal/ EMI

Principal Outstanding

2,860.34
Cummalative Int.

Loan Schedule
Principal Amount
Interest Rate
Loan Period
EMI No.

56,200.00 (Rupees)
20.00 % Per Annum
2 (Years)
EMI Amount

Interest/ EMI

0.016666667
24 Monthly Instalment
Principal/ EMI

Principal Outstanding

2,860.34
Cummalative Int.

Loan Schedule
Principal Amount
Interest Rate
Loan Period
EMI No.

56,200.00 (Rupees)
20.00 % Per Annum
2 (Years)
EMI Amount

Interest/ EMI

0.016666667
24 Monthly Instalment
Principal/ EMI

Principal Outstanding

2,860.34
Cummalative Int.

Loan Schedule
Principal Amount
Interest Rate
Loan Period
EMI No.

56,200.00 (Rupees)
20.00 % Per Annum
2 (Years)
EMI Amount

Interest/ EMI

0.016666667
24 Monthly Instalment
Principal/ EMI

Principal Outstanding

2,860.34
Cummalative Int.

Loan Schedule
Principal Amount
Interest Rate
Loan Period
EMI No.

56,200.00 (Rupees)
20.00 % Per Annum
2 (Years)
EMI Amount

Interest/ EMI

0.016666667
24 Monthly Instalment
Principal/ EMI

Principal Outstanding

2,860.34
Cummalative Int.

Loan Schedule
Principal Amount
Interest Rate
Loan Period
EMI No.

56,200.00 (Rupees)
20.00 % Per Annum
2 (Years)
EMI Amount

Interest/ EMI

0.016666667
24 Monthly Instalment
Principal/ EMI

Principal Outstanding

2,860.34
Cummalative Int.

Loan Schedule
Principal Amount
Interest Rate
Loan Period
EMI No.

56,200.00 (Rupees)
20.00 % Per Annum
2 (Years)
EMI Amount

Interest/ EMI

0.016666667
24 Monthly Instalment
Principal/ EMI

Principal Outstanding

2,860.34
Cummalative Int.

Loan Schedule
Principal Amount
Interest Rate
Loan Period
EMI No.

56,200.00 (Rupees)
20.00 % Per Annum
2 (Years)
EMI Amount

Interest/ EMI

0.016666667
24 Monthly Instalment
Principal/ EMI

Principal Outstanding

2,860.34
Cummalative Int.

Loan Schedule
Principal Amount
Interest Rate
Loan Period
EMI No.

56,200.00 (Rupees)
20.00 % Per Annum
2 (Years)
EMI Amount

Interest/ EMI

0.016666667
24 Monthly Instalment
Principal/ EMI

Principal Outstanding

2,860.34
Cummalative Int.

Loan Schedule
Principal Amount
Interest Rate
Loan Period
EMI No.

56,200.00 (Rupees)
20.00 % Per Annum
2 (Years)
EMI Amount

Interest/ EMI

0.016666667
24 Monthly Instalment
Principal/ EMI

Principal Outstanding

2,860.34
Cummalative Int.

Loan Schedule
Principal Amount
Interest Rate
Loan Period
EMI No.

56,200.00 (Rupees)
20.00 % Per Annum
2 (Years)
EMI Amount

Interest/ EMI

0.016666667
24 Monthly Instalment
Principal/ EMI

Principal Outstanding

2,860.34
Cummalative Int.

Вам также может понравиться