Principle

ROI
Tenure

50000.00 (P * R/12) * [ (1+R/12)^N] / [ (1+R/12)^N)-1]

11.00%
18
458.3333
1.178507
0.178507
6.602023
3025.93
3025.93

Principle
ROI
Tenure

50000
11.00%
24

EMI
2330.39 Excell Formula
EMI
2330.39 Mathmatical Formula (P*R/12)*(((1+(R/12))^N)/((1+(R/12))^N)-1)
Month Date
Principle O/s
1 5-Nov-13
50000.00 11.00%
458.33 2330.39
1872.06
2 5-Dec-13
48127.94 11.00%
441.17 2330.39
1889.22
3 5-Jan-14
46238.72 11.00%
423.85 2330.39
1906.54
4 5-Feb-14
44332.19 11.00%
406.38 2330.39
1924.01
5 5-Mar-14
42408.17 11.00%
388.74 2330.39
1941.65
6 5-Apr-14
40466.52 11.00%
370.94 2330.39
1959.45
7 5-May-14
38507.07 11.00%
352.98 2330.39
1977.41
8 5-Jun-14
36529.66 11.00%
334.86 2330.39
1995.54
9
5-Jul-14
34534.13 11.00%
316.56 2330.39
2013.83
10 5-Aug-14
32520.30 11.00%
298.10 2330.39
2032.29
11 5-Sep-14
30488.01 11.00%
279.47 2330.39
2050.92
12 5-Oct-14
28437.09 11.00%
260.67 2330.39
2069.72
13 5-Nov-14
26367.37 11.00%
241.70 2330.39
2088.69
14 5-Dec-14
24278.68 11.00%
222.55 2330.39
2107.84
15 5-Jan-15
22170.84 11.00%
203.23 2330.39
2127.16
16 5-Feb-15
20043.68 11.00%
183.73 2330.39
2146.66
17 5-Mar-15
17897.02 11.00%
164.06 2330.39
2166.34
18 5-Apr-15
15730.69 11.00%
144.20 2330.39
2186.19
19 5-May-15
13544.49 11.00%
124.16 2330.39
2206.23
20 5-Jun-15
11338.26 11.00%
103.93 2330.39
2226.46
21
5-Jul-15
9111.80 11.00%
83.52 2330.39
2246.87
22 5-Aug-15
6864.94 11.00%
62.93 2330.39
2267.46
23 5-Sep-15
4597.47 11.00%
42.14 2330.39
2288.25
24 5-Oct-15
2309.22 11.00%
21.17 2330.39
2309.22
25 5-Nov-15
0.00 11.00%
0.00 2330.39
2330.39
26 5-Dec-15
-2330.39 11.00%
-21.36 2330.39
2351.75
27 5-Jan-16
-4682.15 11.00%
-42.92 2330.39
2373.31
28 5-Feb-16
-7055.46 11.00%
-64.68 2330.39
2395.07
29 5-Mar-16
-9450.52 11.00%
-86.63 2330.39
2417.02
30 5-Apr-16
-11867.55 11.00%
-108.79 2330.39
2439.18
31 5-May-16
-14306.72 11.00%
-131.14 2330.39
2461.54
32 5-Jun-16
-16768.26 11.00%
-153.71 2330.39
2484.10
33
5-Jul-16
-19252.36 11.00%
-176.48 2330.39
2506.87
34 5-Aug-16
-21759.23 11.00%
-199.46 2330.39
2529.85
35 5-Sep-16
-24289.09 11.00%
-222.65 2330.39
2553.04
36 5-Oct-16
-26842.13 11.00%
-246.05 2330.39
2576.44
37 5-Nov-16
-29418.57 11.00%
-269.67 2330.39
2600.06
38 5-Dec-16
-32018.63 11.00%
-293.50 2330.39
2623.90
39 5-Jan-17
-34642.53 11.00%
-317.56 2330.39
2647.95
40 5-Feb-17
-37290.48 11.00%
-341.83 2330.39
2672.22

41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87

5-Mar-17
5-Apr-17
5-May-17
5-Jun-17
5-Jul-17
5-Aug-17
5-Sep-17
5-Oct-17
5-Nov-17
5-Dec-17
5-Jan-18
5-Feb-18
5-Mar-18
5-Apr-18
5-May-18
5-Jun-18
5-Jul-18
5-Aug-18
5-Sep-18
5-Oct-18
5-Nov-18
5-Dec-18
5-Jan-19
5-Feb-19
5-Mar-19
5-Apr-19
5-May-19
5-Jun-19
5-Jul-19
5-Aug-19
5-Sep-19
5-Oct-19
5-Nov-19
5-Dec-19
5-Jan-20
5-Feb-20
5-Mar-20
5-Apr-20
5-May-20
5-Jun-20
5-Jul-20
5-Aug-20
5-Sep-20
5-Oct-20
5-Nov-20
5-Dec-20
5-Jan-21

-39962.70
-42659.42
-45380.85
-48127.24
-50898.79
-53695.76
-56518.36
-59366.84
-62241.43
-65142.36
-68069.89
-71024.26
-74005.71
-77014.49
-80050.84
-83115.04
-86207.31
-89327.94
-92477.17
-95655.27
-98862.50
-102099.13
-105365.44
-108661.68
-111988.13
-115345.08
-118732.81
-122151.58
-125601.70
-129083.44
-132597.09
-136142.96
-139721.33
-143332.50
-146976.77
-150654.45
-154365.84
-158111.25
-161891.00
-165705.39
-169554.75
-173439.39
-177359.65
-181315.84
-185308.29
-189337.34
-193403.33

11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%

-366.32
-391.04
-415.99
-441.17
-466.57
-492.21
-518.08
-544.20
-570.55
-597.14
-623.97
-651.06
-678.39
-705.97
-733.80
-761.89
-790.23
-818.84
-847.71
-876.84
-906.24
-935.91
-965.85
-996.07
-1026.56
-1057.33
-1088.38
-1119.72
-1151.35
-1183.26
-1215.47
-1247.98
-1280.78
-1313.88
-1347.29
-1381.00
-1415.02
-1449.35
-1484.00
-1518.97
-1554.25
-1589.86
-1625.80
-1662.06
-1698.66
-1735.59
-1772.86

2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39

2696.72
2721.44
2746.38
2771.56
2796.96
2822.60
2848.48
2874.59
2900.94
2927.53
2954.37
2981.45
3008.78
3036.36
3064.19
3092.28
3120.63
3149.23
3178.10
3207.23
3236.63
3266.30
3296.24
3326.46
3356.95
3387.72
3418.78
3450.11
3481.74
3513.66
3545.87
3578.37
3611.17
3644.27
3677.68
3711.39
3745.41
3779.75
3814.39
3849.36
3884.64
3920.25
3956.19
3992.45
4029.05
4065.98
4103.26

88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134

5-Feb-21
5-Mar-21
5-Apr-21
5-May-21
5-Jun-21
5-Jul-21
5-Aug-21
5-Sep-21
5-Oct-21
5-Nov-21
5-Dec-21
5-Jan-22
5-Feb-22
5-Mar-22
5-Apr-22
5-May-22
5-Jun-22
5-Jul-22
5-Aug-22
5-Sep-22
5-Oct-22
5-Nov-22
5-Dec-22
5-Jan-23
5-Feb-23
5-Mar-23
5-Apr-23
5-May-23
5-Jun-23
5-Jul-23
5-Aug-23
5-Sep-23
5-Oct-23
5-Nov-23
5-Dec-23
5-Jan-24
5-Feb-24
5-Mar-24
5-Apr-24
5-May-24
5-Jun-24
5-Jul-24
5-Aug-24
5-Sep-24
5-Oct-24
5-Nov-24
5-Dec-24

-197506.58
-201647.45
-205826.28
-210043.41
-214299.20
-218594.00
-222928.17
-227302.07
-231716.06
-236170.52
-240665.81
-245202.30
-249780.38
-254400.43
-259062.83
-263767.96
-268516.22
-273308.02
-278143.73
-283023.77
-287948.55
-292918.47
-297933.95
-302995.40
-308103.25
-313257.92
-318459.85
-323709.45
-329007.18
-334353.47
-339748.77
-345193.53
-350688.19
-356233.23
-361829.09
-367476.25
-373175.17
-378926.34
-384730.22
-390587.31
-396498.08
-402463.04
-408482.68
-414557.49
-420687.99
-426874.69
-433118.10

11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%

-1810.48
-1848.43
-1886.74
-1925.40
-1964.41
-2003.78
-2043.51
-2083.60
-2124.06
-2164.90
-2206.10
-2247.69
-2289.65
-2332.00
-2374.74
-2417.87
-2461.40
-2505.32
-2549.65
-2594.38
-2639.53
-2685.09
-2731.06
-2777.46
-2824.28
-2871.53
-2919.22
-2967.34
-3015.90
-3064.91
-3114.36
-3164.27
-3214.64
-3265.47
-3316.77
-3368.53
-3420.77
-3473.49
-3526.69
-3580.38
-3634.57
-3689.24
-3744.42
-3800.11
-3856.31
-3913.02
-3970.25

2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39

4140.87
4178.83
4217.13
4255.79
4294.80
4334.17
4373.90
4413.99
4454.46
4495.29
4536.50
4578.08
4620.05
4662.40
4705.13
4748.26
4791.79
4835.72
4880.04
4924.78
4969.92
5015.48
5061.45
5107.85
5154.67
5201.92
5249.61
5297.73
5346.29
5395.30
5444.76
5494.67
5545.03
5595.86
5647.16
5698.92
5751.16
5803.88
5857.09
5910.78
5964.96
6019.64
6074.82
6130.50
6186.70
6243.41
6300.64

135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181

5-Jan-25
5-Feb-25
5-Mar-25
5-Apr-25
5-May-25
5-Jun-25
5-Jul-25
5-Aug-25
5-Sep-25
5-Oct-25
5-Nov-25
5-Dec-25
5-Jan-26
5-Feb-26
5-Mar-26
5-Apr-26
5-May-26
5-Jun-26
5-Jul-26
5-Aug-26
5-Sep-26
5-Oct-26
5-Nov-26
5-Dec-26
5-Jan-27
5-Feb-27
5-Mar-27
5-Apr-27
5-May-27
5-Jun-27
5-Jul-27
5-Aug-27
5-Sep-27
5-Oct-27
5-Nov-27
5-Dec-27
5-Jan-28
5-Feb-28
5-Mar-28
5-Apr-28
5-May-28
5-Jun-28
5-Jul-28
5-Aug-28
5-Sep-28
5-Oct-28
5-Nov-28

-439418.74
-445777.14
-452193.82
-458669.32
-465204.19
-471798.95
-478454.16
-485170.39
-491948.17
-498788.09
-505690.71
-512656.60
-519686.34
-526780.52
-533939.74
-541164.58
-548455.64
-555813.55
-563238.90
-570732.31
-578294.42
-585925.84
-593627.22
-601399.19
-609242.41
-617157.52
-625145.19
-633206.08
-641340.86
-649550.21
-657834.82
-666195.36
-674632.54
-683147.07
-691739.64
-700410.98
-709161.80
-717992.85
-726904.84
-735898.53
-744974.65
-754133.98
-763377.27
-772705.28
-782118.81
-791618.62
-801205.52

11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%

-4028.01
-4086.29
-4145.11
-4204.47
-4264.37
-4324.82
-4385.83
-4447.40
-4509.52
-4572.22
-4635.50
-4699.35
-4763.79
-4828.82
-4894.45
-4960.68
-5027.51
-5094.96
-5163.02
-5231.71
-5301.03
-5370.99
-5441.58
-5512.83
-5584.72
-5657.28
-5730.50
-5804.39
-5878.96
-5954.21
-6030.15
-6106.79
-6184.13
-6262.18
-6340.95
-6420.43
-6500.65
-6581.60
-6663.29
-6745.74
-6828.93
-6912.89
-6997.62
-7083.13
-7169.42
-7256.50
-7344.38

2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39

6358.40
6416.68
6475.50
6534.86
6594.76
6655.22
6716.22
6777.79
6839.92
6902.62
6965.89
7029.74
7094.18
7159.21
7224.84
7291.07
7357.90
7425.35
7493.42
7562.10
7631.42
7701.38
7771.97
7843.22
7915.11
7987.67
8060.89
8134.78
8209.35
8284.60
8360.54
8437.18
8514.52
8592.57
8671.34
8750.83
8831.04
8911.99
8993.69
9076.13
9159.33
9243.29
9328.02
9413.52
9499.81
9586.90
9674.78

182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228

5-Dec-28
5-Jan-29
5-Feb-29
5-Mar-29
5-Apr-29
5-May-29
5-Jun-29
5-Jul-29
5-Aug-29
5-Sep-29
5-Oct-29
5-Nov-29
5-Dec-29
5-Jan-30
5-Feb-30
5-Mar-30
5-Apr-30
5-May-30
5-Jun-30
5-Jul-30
5-Aug-30
5-Sep-30
5-Oct-30
5-Nov-30
5-Dec-30
5-Jan-31
5-Feb-31
5-Mar-31
5-Apr-31
5-May-31
5-Jun-31
5-Jul-31
5-Aug-31
5-Sep-31
5-Oct-31
5-Nov-31
5-Dec-31
5-Jan-32
5-Feb-32
5-Mar-32
5-Apr-32
5-May-32
5-Jun-32
5-Jul-32
5-Aug-32
5-Sep-32
5-Oct-32

-810880.29
-820643.76
-830496.71
-840439.99
-850474.42
-860600.83
-870820.06
-881132.97
-891540.41
-902043.26
-912642.38
-923338.66
-934132.99
-945026.27
-956019.40
-967113.30
-978308.90
-989607.12
-1001008.91
-1012515.22
-1024127.00
-1035845.23
-1047670.87
-1059604.91
-1071648.34
-1083802.18
-1096067.42
-1108445.10
-1120936.24
-1133541.88
-1146263.07
-1159100.88
-1172056.36
-1185130.60
-1198324.69
-1211639.72
-1225076.81
-1238637.08
-1252321.64
-1266131.65
-1280068.25
-1294132.60
-1308325.87
-1322649.25
-1337103.93
-1351691.11
-1366412.00

11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%

-7433.07
-7522.57
-7612.89
-7704.03
-7796.02
-7888.84
-7982.52
-8077.05
-8172.45
-8268.73
-8365.89
-8463.94
-8562.89
-8662.74
-8763.51
-8865.21
-8967.83
-9071.40
-9175.92
-9281.39
-9387.83
-9495.25
-9603.65
-9713.04
-9823.44
-9934.85
-10047.28
-10160.75
-10275.25
-10390.80
-10507.41
-10625.09
-10743.85
-10863.70
-10984.64
-11106.70
-11229.87
-11354.17
-11479.62
-11606.21
-11733.96
-11862.88
-11992.99
-12124.28
-12256.79
-12390.50
-12525.44

2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39

9763.46
9852.96
9943.28
10034.43
10126.41
10219.23
10312.91
10407.44
10502.85
10599.12
10696.28
10794.33
10893.28
10993.13
11093.90
11195.60
11298.22
11401.79
11506.31
11611.78
11718.22
11825.64
11934.04
12043.44
12153.84
12265.25
12377.68
12491.14
12605.64
12721.19
12837.80
12955.48
13074.24
13194.09
13315.03
13437.09
13560.26
13684.57
13810.01
13936.60
14064.35
14193.27
14323.38
14454.68
14587.18
14720.89
14855.84

229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275

5-Nov-32
5-Dec-32
5-Jan-33
5-Feb-33
5-Mar-33
5-Apr-33
5-May-33
5-Jun-33
5-Jul-33
5-Aug-33
5-Sep-33
5-Oct-33
5-Nov-33
5-Dec-33
5-Jan-34
5-Feb-34
5-Mar-34
5-Apr-34
5-May-34
5-Jun-34
5-Jul-34
5-Aug-34
5-Sep-34
5-Oct-34
5-Nov-34
5-Dec-34
5-Jan-35
5-Feb-35
5-Mar-35
5-Apr-35
5-May-35
5-Jun-35
5-Jul-35
5-Aug-35
5-Sep-35
5-Oct-35
5-Nov-35
5-Dec-35
5-Jan-36
5-Feb-36
5-Mar-36
5-Apr-36
5-May-36
5-Jun-36
5-Jul-36
5-Aug-36
5-Sep-36

-1381267.84
-1396259.85
-1411389.29
-1426657.42
-1442065.50
-1457614.83
-1473306.69
-1489142.39
-1505123.26
-1521250.61
-1537525.80
-1553950.18
-1570525.11
-1587251.99
-1604132.19
-1621167.12
-1638358.21
-1655706.89
-1673214.60
-1690882.79
-1708712.94
-1726706.53
-1744865.07
-1763190.06
-1781683.02
-1800345.51
-1819179.07
-1838185.27
-1857365.69
-1876721.94
-1896255.61
-1915968.35
-1935861.78
-1955937.57
-1976197.39
-1996642.93
-2017275.88
-2038097.97
-2059110.92
-2080316.50
-2101716.46
-2123312.59
-2145106.68
-2167100.55
-2189296.03
-2211694.97
-2234299.23

11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%

-12661.62
-12799.05
-12937.74
-13077.69
-13218.93
-13361.47
-13505.31
-13650.47
-13796.96
-13944.80
-14093.99
-14244.54
-14396.48
-14549.81
-14704.55
-14860.70
-15018.28
-15177.31
-15337.80
-15499.76
-15663.20
-15828.14
-15994.60
-16162.58
-16332.09
-16503.17
-16675.81
-16850.03
-17025.85
-17203.28
-17382.34
-17563.04
-17745.40
-17929.43
-18115.14
-18302.56
-18491.70
-18682.56
-18875.18
-19069.57
-19265.73
-19463.70
-19663.48
-19865.09
-20068.55
-20273.87
-20481.08

2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39

14992.01
15129.44
15268.13
15408.08
15549.33
15691.86
15835.70
15980.86
16127.36
16275.19
16424.38
16574.94
16726.87
16880.20
17034.94
17191.09
17348.68
17507.71
17668.19
17830.15
17993.59
18158.54
18324.99
18492.97
18662.49
18833.56
19006.20
19180.42
19356.24
19533.68
19712.74
19893.44
20075.79
20259.82
20445.53
20632.95
20822.09
21012.96
21205.58
21399.96
21596.13
21794.09
21993.87
22195.48
22398.94
22604.26
22811.47

276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322

5-Oct-36
5-Nov-36
5-Dec-36
5-Jan-37
5-Feb-37
5-Mar-37
5-Apr-37
5-May-37
5-Jun-37
5-Jul-37
5-Aug-37
5-Sep-37
5-Oct-37
5-Nov-37
5-Dec-37
5-Jan-38
5-Feb-38
5-Mar-38
5-Apr-38
5-May-38
5-Jun-38
5-Jul-38
5-Aug-38
5-Sep-38
5-Oct-38
5-Nov-38
5-Dec-38
5-Jan-39
5-Feb-39
5-Mar-39
5-Apr-39
5-May-39
5-Jun-39
5-Jul-39
5-Aug-39
5-Sep-39
5-Oct-39
5-Nov-39
5-Dec-39
5-Jan-40
5-Feb-40
5-Mar-40
5-Apr-40
5-May-40
5-Jun-40
5-Jul-40
5-Aug-40

-2257110.70
-2280131.27
-2303362.86
-2326807.42
-2350466.88
-2374343.21
-2398438.42
-2422754.50
-2447293.47
-2472057.39
-2497048.30
-2522268.31
-2547719.49
-2573403.98
-2599323.91
-2625481.43
-2651878.74
-2678518.02
-2705401.49
-2732531.40
-2759910.00
-2787539.56
-2815422.40
-2843560.83
-2871957.20
-2900613.86
-2929533.22
-2958717.66
-2988169.63
-3017891.58
-3047885.98
-3078155.32
-3108702.14
-3139528.97
-3170638.38
-3202032.95
-3233715.31
-3265688.10
-3297953.96
-3330515.60
-3363375.72
-3396537.05
-3430002.37
-3463774.45
-3497856.10
-3532250.18
-3566959.53

11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%

-20690.18
-20901.20
-21114.16
-21329.07
-21545.95
-21764.81
-21985.69
-22208.58
-22433.52
-22660.53
-22889.61
-23120.79
-23354.10
-23589.54
-23827.14
-24066.91
-24308.89
-24553.08
-24799.51
-25048.20
-25299.17
-25552.45
-25808.04
-26065.97
-26326.27
-26588.96
-26854.05
-27121.58
-27391.55
-27664.01
-27938.95
-28216.42
-28496.44
-28779.02
-29064.19
-29351.97
-29642.39
-29935.47
-30231.24
-30529.73
-30830.94
-31134.92
-31441.69
-31751.27
-32063.68
-32378.96
-32697.13

2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39

23020.57
23231.60
23444.55
23659.46
23876.34
24095.20
24316.08
24538.97
24763.92
24990.92
25220.00
25451.18
25684.49
25919.93
26157.53
26397.31
26639.28
26883.47
27129.91
27378.60
27629.57
27882.84
28138.43
28396.37
28656.67
28919.35
29184.45
29451.97
29721.95
29994.40
30269.35
30546.82
30826.83
31109.41
31394.58
31682.36
31972.78
32265.87
32561.64
32860.12
33161.34
33465.31
33772.08
34081.66
34394.07
34709.35
35027.52

323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369

5-Sep-40
5-Oct-40
5-Nov-40
5-Dec-40
5-Jan-41
5-Feb-41
5-Mar-41
5-Apr-41
5-May-41
5-Jun-41
5-Jul-41
5-Aug-41
5-Sep-41
5-Oct-41
5-Nov-41
5-Dec-41
5-Jan-42
5-Feb-42
5-Mar-42
5-Apr-42
5-May-42
5-Jun-42
5-Jul-42
5-Aug-42
5-Sep-42
5-Oct-42
5-Nov-42
5-Dec-42
5-Jan-43
5-Feb-43
5-Mar-43
5-Apr-43
5-May-43
5-Jun-43
5-Jul-43
5-Aug-43
5-Sep-43
5-Oct-43
5-Nov-43
5-Dec-43
5-Jan-44
5-Feb-44
5-Mar-44
5-Apr-44
5-May-44
5-Jun-44
5-Jul-44

-3601987.05
-3637335.66
-3673008.29
-3709007.93
-3745337.56
-3782000.21
-3818998.94
-3856336.82
-3894016.97
-3932042.51
-3970416.63
-4009142.51
-4048223.37
-4087662.48
-4127463.11
-4167628.58
-4208162.23
-4249067.45
-4290347.62
-4332006.20
-4374046.65
-4416472.47
-4459287.19
-4502494.38
-4546097.64
-4590100.59
-4634506.91
-4679320.28
-4724544.44
-4770183.16
-4816240.23
-4862719.49
-4909624.81
-4956960.10
-5004729.29
-5052936.37
-5101585.34
-5150680.26
-5200225.23
-5250224.35
-5300681.80
-5351601.77
-5402988.51
-5454846.30
-5507179.45
-5559992.32
-5613289.31

11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%

-33018.21
-33342.24
-33669.24
-33999.24
-34332.26
-34668.34
-35007.49
-35349.75
-35695.16
-36043.72
-36395.49
-36750.47
-37108.71
-37470.24
-37835.08
-38203.26
-38574.82
-38949.78
-39328.19
-39710.06
-40095.43
-40484.33
-40876.80
-41272.87
-41672.56
-42075.92
-42482.98
-42893.77
-43308.32
-43726.68
-44148.87
-44574.93
-45004.89
-45438.80
-45876.69
-46318.58
-46764.53
-47214.57
-47668.73
-48127.06
-48589.58
-49056.35
-49527.39
-50002.76
-50482.48
-50966.60
-51455.15

2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39

35348.61
35672.64
35999.63
36329.63
36662.65
36998.73
37337.88
37680.15
38025.55
38374.11
38725.88
39080.86
39439.11
39800.63
40165.47
40533.65
40905.21
41280.18
41658.58
42040.45
42425.82
42814.72
43207.19
43603.26
44002.95
44406.31
44813.37
45224.16
45638.72
46057.07
46479.26
46905.32
47335.29
47769.19
48207.08
48648.98
49094.92
49544.96
49999.12
50457.45
50919.98
51386.74
51857.79
52333.15
52812.87
53296.99
53785.54

370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416

5-Aug-44
5-Sep-44
5-Oct-44
5-Nov-44
5-Dec-44
5-Jan-45
5-Feb-45
5-Mar-45
5-Apr-45
5-May-45
5-Jun-45
5-Jul-45
5-Aug-45
5-Sep-45
5-Oct-45
5-Nov-45
5-Dec-45
5-Jan-46
5-Feb-46
5-Mar-46
5-Apr-46
5-May-46
5-Jun-46
5-Jul-46
5-Aug-46
5-Sep-46
5-Oct-46
5-Nov-46
5-Dec-46
5-Jan-47
5-Feb-47
5-Mar-47
5-Apr-47
6-Apr-47
7-Apr-47
8-Apr-47
9-Apr-47
10-Apr-47
11-Apr-47
12-Apr-47
13-Apr-47
14-Apr-47
15-Apr-47
16-Apr-47
17-Apr-47
18-Apr-47
19-Apr-47

-5667074.85
-5721353.43
-5776129.56
-5831407.81
-5887192.77
-5943489.10
-6000301.47
-6057634.63
-6115493.34
-6173882.42
-6232806.73
-6292271.19
-6352280.73
-6412840.36
-6473955.12
-6535630.10
-6597870.44
-6660681.31
-6724067.95
-6788035.63
-6852589.68
-6917735.48
-6983478.45
-7049824.06
-7116777.84
-7184345.36
-7252532.25
-7321344.19
-7390786.90
-7460866.17
-7531587.84
-7602957.78
-7674981.96
-7747666.35
-7821017.02
-7895040.06
-7969741.66
-8045128.01
-8121205.41
-8197980.19
-8275458.73
-8353647.49
-8432552.99
-8512181.78
-8592540.51
-8673635.85
-8755474.57

11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%
11.00%

-51948.19
-52445.74
-52947.85
-53454.57
-53965.93
-54481.98
-55002.76
-55528.32
-56058.69
-56593.92
-57134.06
-57679.15
-58229.24
-58784.37
-59344.59
-59909.94
-60480.48
-61056.25
-61637.29
-62223.66
-62815.41
-63412.58
-64015.22
-64623.39
-65237.13
-65856.50
-66481.55
-67112.32
-67748.88
-68391.27
-69039.56
-69693.78
-70354.00
-71020.27
-71692.66
-72371.20
-73055.97
-73747.01
-74444.38
-75148.15
-75858.37
-76575.10
-77298.40
-78028.33
-78764.95
-79508.33
-80258.52

2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39
2330.39

54278.58
54776.13
55278.25
55784.96
56296.33
56812.38
57333.16
57858.71
58389.08
58924.31
59464.45
60009.54
60559.63
61114.76
61674.98
62240.33
62810.87
63386.64
63967.68
64554.05
65145.80
65742.97
66345.61
66953.78
67567.52
68186.89
68811.94
69442.71
70079.27
70721.67
71369.95
72024.17
72684.39
73350.67
74023.05
74701.59
75386.36
76077.40
76774.77
77478.54
78188.76
78905.49
79628.79
80358.72
81095.35
81838.72
82588.91

417
418
419
420

20-Apr-47
21-Apr-47
22-Apr-47
23-Apr-47

-8838063.48
-8921409.46
-9005519.43
-9090400.42

11.00%
11.00%
11.00%
11.00%

-81015.58
-81779.59
-82550.59
-83328.67

2330.39
2330.39
2330.39
2330.39

83345.97
84109.98
84880.99
85659.06

S No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

Date
5-Nov-13
5-Dec-13
5-Jan-14
5-Feb-14
5-Mar-14
5-Apr-14
5-May-14
5-Jun-14
5-Jul-14
5-Aug-14
5-Sep-14
5-Oct-14
5-Nov-14
5-Dec-14
5-Jan-15
5-Feb-15
5-Mar-15
5-Apr-15

Principle ROI Int

EMI
Part Principle
50000.00 11 458.33 3025.93
2567.60
47432.40 11 434.80 3025.93
2591.13
44841.27 11 411.04 3025.93
2614.89
42226.39 11 387.08 3025.93
2638.85
39587.53 11 362.89 3025.93
2663.04
36924.49 11 338.47 3025.93
2687.46
34237.03 11 313.84 3025.93
2712.09
31524.94 11 288.98 3025.93
2736.95
28787.99 11 263.89 3025.93
2762.04
26025.95 11 238.57 3025.93
2787.36
23238.59 11 213.02 3025.93
2812.91
20425.68 11 187.24 3025.93
2838.69
17586.99 11 161.21 3025.93
2864.72
14722.27 11 134.95 3025.93
2890.98
11831.29 11 108.45 3025.93
2917.48
8913.82 11 81.71 3025.93
2944.22
5969.60 11 54.72 3025.93
2971.21
2998.39 11 27.49 3025.93
2998.44

O/s
47432.40
44841.27
42226.39
39587.53
36924.49
34237.03
31524.94
28787.99
26025.95
23238.59
20425.68
17586.99
14722.27
11831.29
8913.82
5969.60
2998.39
-0.06

Month No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46

Principle
EMI
Interest
1200000.00 6666.67
8000.00
1193333.33 6666.67
7955.56
1186666.67 6666.67
7911.11
1180000.00 6666.67
7866.67
1173333.33 6666.67
7822.22
1166666.67 6666.67
7777.78
1160000.00 6666.67
7733.33
1153333.33 6666.67
7688.89
1146666.67 6666.67
7644.44
1140000.00 6666.67
7600.00
1133333.33 6666.67
7555.56
1126666.67 6666.67
7511.11
1120000.00 6666.67
7466.67
1113333.33 6666.67
7422.22
1106666.67 6666.67
7377.78
1100000.00 6666.67
7333.33
1093333.33 6666.67
7288.89
1086666.67 6666.67
7244.44
1080000.00 6666.67
7200.00
1073333.33 6666.67
7155.56
1066666.67 6666.67
7111.11
1060000.00 6666.67
7066.67
1053333.33 6666.67
7022.22
1046666.67 6666.67
6977.78
1040000.00 6666.67
6933.33
1033333.33 6666.67
6888.89
1026666.67 6666.67
6844.44
1020000.00 6666.67
6800.00
1013333.33 6666.67
6755.56
1006666.67 6666.67
6711.11
1000000.00 6666.67
6666.67
993333.33 6666.67
6622.22
986666.67 6666.67
6577.78
980000.00 6666.67
6533.33
973333.33 6666.67
6488.89
966666.67 6666.67
6444.44
960000.00 6666.67
6400.00
953333.33 6666.67
6355.56
946666.67 6666.67
6311.11
940000.00 6666.67
6266.67
933333.33 6666.67
6222.22
926666.67 6666.67
6177.78
920000.00 6666.67
6133.33
913333.33 6666.67
6088.89
906666.67 6666.67
6044.44
900000.00 6666.67
6000.00

47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93

893333.33
886666.67
880000.00
873333.33
866666.67
860000.00
853333.33
846666.67
840000.00
833333.33
826666.67
820000.00
813333.33
806666.67
800000.00
793333.33
786666.67
780000.00
773333.33
766666.67
760000.00
753333.33
746666.67
740000.00
733333.33
726666.67
720000.00
713333.33
706666.67
700000.00
693333.33
686666.67
680000.00
673333.33
666666.67
660000.00
653333.33
646666.67
640000.00
633333.33
626666.67
620000.00
613333.33
606666.67
600000.00
593333.33
586666.67

6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67

5955.56
5911.11
5866.67
5822.22
5777.78
5733.33
5688.89
5644.44
5600.00
5555.56
5511.11
5466.67
5422.22
5377.78
5333.33
5288.89
5244.44
5200.00
5155.56
5111.11
5066.67
5022.22
4977.78
4933.33
4888.89
4844.44
4800.00
4755.56
4711.11
4666.67
4622.22
4577.78
4533.33
4488.89
4444.44
4400.00
4355.56
4311.11
4266.67
4222.22
4177.78
4133.33
4088.89
4044.44
4000.00
3955.56
3911.11

94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140

580000.00
573333.33
566666.67
560000.00
553333.33
546666.67
540000.00
533333.33
526666.67
520000.00
513333.33
506666.67
500000.00
493333.33
486666.67
480000.00
473333.33
466666.67
460000.00
453333.33
446666.67
440000.00
433333.33
426666.67
420000.00
413333.33
406666.67
400000.00
393333.33
386666.67
380000.00
373333.33
366666.67
360000.00
353333.33
346666.67
340000.00
333333.33
326666.67
320000.00
313333.33
306666.67
300000.00
293333.33
286666.67
280000.00
273333.33

6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67
6666.67

3866.67
3822.22
3777.78
3733.33
3688.89
3644.44
3600.00
3555.56
3511.11
3466.67
3422.22
3377.78
3333.33
3288.89
3244.44
3200.00
3155.56
3111.11
3066.67
3022.22
2977.78
2933.33
2888.89
2844.44
2800.00
2755.56
2711.11
2666.67
2622.22
2577.78
2533.33
2488.89
2444.44
2400.00
2355.56
2311.11
2266.67
2222.22
2177.78
2133.33
2088.89
2044.44
2000.00
1955.56
1911.11
1866.67
1822.22

141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180

266666.67 6666.67
1777.78
260000.00 6666.67
1733.33
253333.33 6666.67
1688.89
246666.67 6666.67
1644.44
240000.00 6666.67
1600.00
233333.33 6666.67
1555.56
226666.67 6666.67
1511.11
220000.00 6666.67
1466.67
213333.33 6666.67
1422.22
206666.67 6666.67
1377.78
200000.00 6666.67
1333.33
193333.33 6666.67
1288.89
186666.67 6666.67
1244.44
180000.00 6666.67
1200.00
173333.33 6666.67
1155.56
166666.67 6666.67
1111.11
160000.00 6666.67
1066.67
153333.33 6666.67
1022.22
146666.67 6666.67
977.78
140000.00 6666.67
933.33
133333.33 6666.67
888.89
126666.67 6666.67
844.44
120000.00 6666.67
800.00
113333.33 6666.67
755.56
106666.67 6666.67
711.11
100000.00 6666.67
666.67
93333.33 6666.67
622.22
86666.67 6666.67
577.78
80000.00 6666.67
533.33
73333.33 6666.67
488.89
66666.67 6666.67
444.44
60000.00 6666.67
400.00
53333.33 6666.67
355.56
46666.67 6666.67
311.11
40000.00 6666.67
266.67
33333.33 6666.67
222.22
26666.67 6666.67
177.78
20000.00 6666.67
133.33
13333.33 6666.67
88.89
6666.67 6666.67
44.44
Total Interest
724000.00
EMI for Interest
12066.67

EMI CALCULATOR
FILL UP

50,000.00

LOAN AMOUNT
RATE OF INTEREST PER
ANNUM

11.00%

RATE OF INTEREST PER

MONTH

0.917%

NO OF INSTALLMENT
EMI

INSTRUCTION

FILL UP

18
62
3,026

FILL UP

CALCULATION OF DETAILS OF EMI

MONTHS
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42

EMI

INTEREST
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026

458
435
411
387
363
338
314
289
264
239
213
187
161
135
108
82
55
27
0
-28
-56
-84
-112
-141
-170
-200
-229
-259
-289
-319
-350
-381
-412
-444
-476
-508
-540
-573
-606
-639
-673
-707

PRINCIPAL
REPAYMEN
OST
T
PRINCIPAL
50000
2568
47432
2591
44841
2615
42226
2639
39588
2663
36925
2687
34237
2712
31525
2737
28788
2762
26026
2787
23239
2813
20426
2839
17587
2865
14722
2891
11831
2917
8914
2944
5970
2971
2998
2998
0
3026
-3026
3054
-6080
3082
-9161
3110
-12271
3138
-15410
3167
-18577
3196
-21773
3226
-24998
3255
-28254
3285
-31538
3315
-34854
3345
-38199
3376
-41575
3407
-44982
3438
-48420
3470
-51890
3502
-55392
3534
-58925
3566
-62491
3599
-66090
3632
-69722
3665
-73387
3699
-77086
3733
-80818

Please Fill Up Only Loan Amount,

Rate Per Annum,and Nos. of
Installments it will Automatically shows
you the details of EMIs

43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026
3,026

-741
-775
-810
-845
-881
-917
-953
-989
-1026
-1063
-1101
-1139
-1177
-1215
-1254
-1293
-1333
-1373

Present Value Annuity Factor Table

100
100.9
0.991
100
101.8
0.982
100
102.8
0.973
100
103.7
0.964
100
104.7
0.955
100
105.6
0.947
100
106.6
0.938
100
107.6
0.930
100
108.6
0.921
100
109.6
0.913
100
110.6
0.904
100
111.6
0.896
100
112.6
0.888
100
113.6
0.880
100
114.7
0.872
100
115.7
0.864
100
116.8
0.856
100
117.9
0.849
100
118.9
0.841
100
120.0
0.833
100
121.1
0.826
100
122.2
0.818
100
123.4
0.811
100
124.5
0.803
100
125.6
0.796
100
126.8
0.789
100
127.9
0.782
100
129.1
0.775
100
130.3
0.767
100
131.5
0.761
100
132.7
0.754
100
133.9
0.747
100
135.1
0.740
100
136.4
0.733
100
137.6
0.727
100
138.9
0.720
ANNUITY
30.545

3767
3801
3836
3871
3907
3943
3979
4015
4052
4089
4127
4164
4203
4241
4280
4319
4359
4399

-84585
-88386
-92222
-96094
-100000
-103943
-107922
-111937
-115989
-120078
-124205
-128369
-132572
-136813
-141093
-145412
-149771
-154170

INSTRUCTION

Fill Up Only Loan Amount,

Per Annum,and Nos. of
nts it will Automatically shows
u the details of EMIs