EMI Schedule

Loan Amount 1,000,000.00

Interest Rate 10.00%
Loan Period in Years 10
No. of Payment Per Year 12
Grace Period 6
Number of Installment 114
Installment Amount (13,622.49)

S.No Beginning Balance EMI Principal Interest

1 1,000,000.00 13,622.49 5,289.15 8,333.33
2 994,710.85 13,622.49 5,333.23 8,289.26
3 989,377.61 13,622.49 5,377.67 8,244.81
4 983,999.94 13,622.49 5,422.49 8,200.00
5 978,577.45 13,622.49 5,467.68 8,154.81
6 973,109.78 13,622.49 5,513.24 8,109.25
7 967,596.54 13,622.49 5,559.18 8,063.30
8 962,037.35 13,622.49 5,605.51 8,016.98
9 956,431.84 13,622.49 5,652.22 7,970.27
10 950,779.62 13,622.49 5,699.32 7,923.16
11 945,080.29 13,622.49 5,746.82 7,875.67
12 939,333.48 13,622.49 5,794.71 7,827.78
13 933,538.77 13,622.49 5,843.00 7,779.49
14 927,695.77 13,622.49 5,891.69 7,730.80
15 921,804.08 13,622.49 5,940.79 7,681.70
16 915,863.29 13,622.49 5,990.29 7,632.19
17 909,873.00 13,622.49 6,040.21 7,582.27
18 903,832.78 13,622.49 6,090.55 7,531.94
19 897,742.24 13,622.49 6,141.30 7,481.19
20 891,600.93 13,622.49 6,192.48 7,430.01
21 885,408.45 13,622.49 6,244.08 7,378.40
22 879,164.37 13,622.49 6,296.12 7,326.37
23 872,868.25 13,622.49 6,348.59 7,273.90
24 866,519.66 13,622.49 6,401.49 7,221.00
25 860,118.17 13,622.49 6,454.84 7,167.65
26 853,663.34 13,622.49 6,508.63 7,113.86
27 847,154.71 13,622.49 6,562.87 7,059.62
28 840,591.85 13,622.49 6,617.56 7,004.93
29 833,974.29 13,622.49 6,672.70 6,949.79
30 827,301.59 13,622.49 6,728.31 6,894.18
31 820,573.28 13,622.49 6,784.38 6,838.11
32 813,788.90 13,622.49 6,840.91 6,781.57
33 806,947.99 13,622.49 6,897.92 6,724.57
34 800,050.07 13,622.49 6,955.40 6,667.08
35 793,094.66 13,622.49 7,013.37 6,609.12
36 786,081.30 13,622.49 7,071.81 6,550.68
37 779,009.49 13,622.49 7,130.74 6,491.75
38 771,878.74 13,622.49 7,190.17 6,432.32
39 764,688.58 13,622.49 7,250.08 6,372.40
40 757,438.50 13,622.49 7,310.50 6,311.99
41 750,127.99 13,622.49 7,371.42 6,251.07
42 742,756.57 13,622.49 7,432.85 6,189.64
43 735,323.72 13,622.49 7,494.79 6,127.70
44 727,828.93 13,622.49 7,557.25 6,065.24
45 720,271.69 13,622.49 7,620.22 6,002.26
46 712,651.46 13,622.49 7,683.73 5,938.76
47 704,967.74 13,622.49 7,747.76 5,874.73
48 697,219.98 13,622.49 7,812.32 5,810.17
49 689,407.66 13,622.49 7,877.42 5,745.06
50 681,530.23 13,622.49 7,943.07 5,679.42
51 673,587.16 13,622.49 8,009.26 5,613.23
52 665,577.90 13,622.49 8,076.01 5,546.48
53 657,501.90 13,622.49 8,143.31 5,479.18
54 649,358.59 13,622.49 8,211.17 5,411.32
55 641,147.43 13,622.49 8,279.59 5,342.90
56 632,867.83 13,622.49 8,348.59 5,273.90
57 624,519.24 13,622.49 8,418.16 5,204.33
58 616,101.08 13,622.49 8,488.31 5,134.18
59 607,612.77 13,622.49 8,559.05 5,063.44
60 599,053.72 13,622.49 8,630.37 4,992.11
61 590,423.35 13,622.49 8,702.29 4,920.19
62 581,721.05 13,622.49 8,774.81 4,847.68
63 572,946.24 13,622.49 8,847.94 4,774.55
64 564,098.31 13,622.49 8,921.67 4,700.82
65 555,176.64 13,622.49 8,996.02 4,626.47
66 546,180.62 13,622.49 9,070.98 4,551.51
67 537,109.64 13,622.49 9,146.57 4,475.91
68 527,963.06 13,622.49 9,222.80 4,399.69
69 518,740.27 13,622.49 9,299.65 4,322.84
70 509,440.62 13,622.49 9,377.15 4,245.34
71 500,063.47 13,622.49 9,455.29 4,167.20
72 490,608.17 13,622.49 9,534.09 4,088.40
73 481,074.09 13,622.49 9,613.54 4,008.95
74 471,460.55 13,622.49 9,693.65 3,928.84
75 461,766.90 13,622.49 9,774.43 3,848.06
 76 451,992.47 13,622.49 9,855.88 3,766.60
77 442,136.58 13,622.49 9,938.02 3,684.47
78 432,198.57 13,622.49 10,020.83 3,601.65
79 422,177.74 13,622.49 10,104.34 3,518.15
80 412,073.39 13,622.49 10,188.54 3,433.94
81 401,884.85 13,622.49 10,273.45 3,349.04
82 391,611.40 13,622.49 10,359.06 3,263.43
83 381,252.34 13,622.49 10,445.39 3,177.10
84 370,806.96 13,622.49 10,532.43 3,090.06
85 360,274.53 13,622.49 10,620.20 3,002.29
86 349,654.33 13,622.49 10,708.70 2,913.79
87 338,945.63 13,622.49 10,797.94 2,824.55
88 328,147.69 13,622.49 10,887.92 2,734.56
89 317,259.76 13,622.49 10,978.66 2,643.83
90 306,281.11 13,622.49 11,070.15 2,552.34
91 295,210.96 13,622.49 11,162.40 2,460.09
92 284,048.56 13,622.49 11,255.42 2,367.07
93 272,793.15 13,622.49 11,349.21 2,273.28
94 261,443.94 13,622.49 11,443.79 2,178.70
95 250,000.15 13,622.49 11,539.15 2,083.33
96 238,460.99 13,622.49 11,635.31 1,987.17
97 226,825.68 13,622.49 11,732.27 1,890.21
98 215,093.41 13,622.49 11,830.04 1,792.45
99 203,263.36 13,622.49 11,928.63 1,693.86
100 191,334.74 13,622.49 12,028.03 1,594.46
101 179,306.70 13,622.49 12,128.27 1,494.22
102 167,178.44 13,622.49 12,229.33 1,393.15
103 154,949.10 13,622.49 12,331.25 1,291.24
104 142,617.86 13,622.49 12,434.01 1,188.48
105 130,183.85 13,622.49 12,537.62 1,084.87
106 117,646.23 13,622.49 12,642.10 980.39
107 105,004.13 13,622.49 12,747.45 875.03
108 92,256.67 13,622.49 12,853.68 768.81
109 79,402.99 13,622.49 12,960.80 661.69
110 66,442.20 13,622.49 13,068.80 553.68
111 53,373.39 13,622.49 13,177.71 444.78
112 40,195.68 13,622.49 13,287.52 334.96
113 26,908.16 13,622.49 13,398.25 224.23
114 13,509.91 13,622.49 13,509.91 112.58
115 0.00 13,622.49 13,622.49 0.00
116 (13,622.49) 13,622.49 13,736.01 (113.52)
117 (27,358.50) 13,622.49 13,850.48 (227.99)
118 (41,208.97) 13,622.49 13,965.90 (343.41)
119 (55,174.87) 13,622.49 14,082.28 (459.79)
120 (69,257.15) 13,622.49 14,199.63 (577.14)
121 (83,456.78) 13,622.49 14,317.96 (695.47)
122 (97,774.74) 13,622.49 14,437.28 (814.79)
123 (112,212.02) 13,622.49 14,557.59 (935.10)
124 (126,769.60) 13,622.49 14,678.90 (1,056.41)
125 (141,448.51) 13,622.49 14,801.23 (1,178.74)
126 (156,249.73) 13,622.49 14,924.57 (1,302.08)
127 (171,174.30) 13,622.49 15,048.94 (1,426.45)
128 (186,223.24) 13,622.49 15,174.35 (1,551.86)
129 (201,397.59) 13,622.49 15,300.80 (1,678.31)
130 (216,698.39) 13,622.49 15,428.31 (1,805.82)
131 (232,126.70) 13,622.49 15,556.88 (1,934.39)
132 (247,683.58) 13,622.49 15,686.52 (2,064.03)
133 (263,370.09) 13,622.49 15,817.24 (2,194.75)
134 (279,187.33) 13,622.49 15,949.05 (2,326.56)
135 (295,136.38) 13,622.49 16,081.96 (2,459.47)
136 (311,218.34) 13,622.49 16,215.97 (2,593.49)
137 (327,434.31) 13,622.49 16,351.11 (2,728.62)
138 (343,785.42) 13,622.49 16,487.37 (2,864.88)
139 (360,272.79) 13,622.49 16,624.76 (3,002.27)
140 (376,897.55) 13,622.49 16,763.30 (3,140.81)
141 (393,660.85) 13,622.49 16,903.00 (3,280.51)
142 (410,563.84) 13,622.49 17,043.85 (3,421.37)
143 (427,607.70) 13,622.49 17,185.89 (3,563.40)
144 (444,793.58) 13,622.49 17,329.10 (3,706.61)
145 (462,122.68) 13,622.49 17,473.51 (3,851.02)
146 (479,596.20) 13,622.49 17,619.12 (3,996.63)
147 (497,215.32) 13,622.49 17,765.95 (4,143.46)
148 (514,981.27) 13,622.49 17,914.00 (4,291.51)
149 (532,895.27) 13,622.49 18,063.28 (4,440.79)
150 (550,958.55) 13,622.49 18,213.81 (4,591.32)
151 (569,172.36) 13,622.49 18,365.59 (4,743.10)
152 (587,537.95) 13,622.49 18,518.64 (4,896.15)
153 (606,056.59) 13,622.49 18,672.96 (5,050.47)
154 (624,729.54) 13,622.49 18,828.57 (5,206.08)
155 (643,558.11) 13,622.49 18,985.47 (5,362.98)
156 (662,543.58) 13,622.49 19,143.68 (5,521.20)
157 (681,687.27) 13,622.49 19,303.22 (5,680.73)
158 (700,990.48) 13,622.49 19,464.08 (5,841.59)
159 (720,454.56) 13,622.49 19,626.28 (6,003.79)
160 (740,080.84) 13,622.49 19,789.83 (6,167.34)
161 (759,870.66) 13,622.49 19,954.74 (6,332.26)
162 (779,825.41) 13,622.49 20,121.03 (6,498.55)
163 (799,946.44) 13,622.49 20,288.71 (6,666.22)
164 (820,235.15) 13,622.49 20,457.78 (6,835.29)
165 (840,692.93) 13,622.49 20,628.26 (7,005.77)
166 (861,321.19) 13,622.49 20,800.16 (7,177.68)
167 (882,121.36) 13,622.49 20,973.50 (7,351.01)
168 (903,094.86) 13,622.49 21,148.28 (7,525.79)
169 (924,243.13) 13,622.49 21,324.51 (7,702.03)
170 (945,567.65) 13,622.49 21,502.22 (7,879.73)
171 (967,069.87) 13,622.49 21,681.40 (8,058.92)
172 (988,751.27) 13,622.49 21,862.08 (8,239.59)
173 (1,010,613.35) 13,622.49 22,044.27 (8,421.78)
174 (1,032,657.62) 13,622.49 22,227.97 (8,605.48)
175 (1,054,885.59) 13,622.49 22,413.20 (8,790.71)
176 (1,077,298.79) 13,622.49 22,599.98 (8,977.49)
177 (1,099,898.77) 13,622.49 22,788.31 (9,165.82)
178 (1,122,687.08) 13,622.49 22,978.21 (9,355.73)
179 (1,145,665.29) 13,622.49 23,169.70 (9,547.21)
180 (1,168,834.99) 13,622.49 23,362.78 (9,740.29)
Outstanding Principal
994,710.85
989,377.61
983,999.94
978,577.45
973,109.78
967,596.54
962,037.35
956,431.84
950,779.62
945,080.29
939,333.48
933,538.77
927,695.77
921,804.08
915,863.29
909,873.00
903,832.78
897,742.24
891,600.93
885,408.45
879,164.37
872,868.25
866,519.66
860,118.17
853,663.34
847,154.71
840,591.85
833,974.29
827,301.59
820,573.28
813,788.90
806,947.99
800,050.07
793,094.66
786,081.30
779,009.49
771,878.74
764,688.58
757,438.50
750,127.99
742,756.57
735,323.72
727,828.93
720,271.69
712,651.46
704,967.74
697,219.98
689,407.66
681,530.23
673,587.16
665,577.90
657,501.90
649,358.59
641,147.43
632,867.83
624,519.24
616,101.08
607,612.77
599,053.72
590,423.35
581,721.05
572,946.24
564,098.31
555,176.64
546,180.62
537,109.64
527,963.06
518,740.27
509,440.62
500,063.47
490,608.17
481,074.09
471,460.55
461,766.90
451,992.47
442,136.58
432,198.57
422,177.74
412,073.39
401,884.85
391,611.40
381,252.34
370,806.96
360,274.53
349,654.33
338,945.63
328,147.69
317,259.76
306,281.11
295,210.96
284,048.56
272,793.15
261,443.94
250,000.15
238,460.99
226,825.68
215,093.41
203,263.36
191,334.74
179,306.70
167,178.44
154,949.10
142,617.86
130,183.85
117,646.23
105,004.13
92,256.67
79,402.99
66,442.20
53,373.39
40,195.68
26,908.16
13,509.91
0.00
(13,622.49)
(27,358.50)
(41,208.97)
(55,174.87)
 (69,257.15)
(83,456.78)
(97,774.74)
(112,212.02)
(126,769.60)
(141,448.51)
(156,249.73)
(171,174.30)
(186,223.24)
(201,397.59)
(216,698.39)
(232,126.70)
(247,683.58)
(263,370.09)
(279,187.33)
(295,136.38)
(311,218.34)
(327,434.31)
(343,785.42)
(360,272.79)
(376,897.55)
(393,660.85)
(410,563.84)
(427,607.70)
(444,793.58)
(462,122.68)
(479,596.20)
(497,215.32)
(514,981.27)
(532,895.27)
(550,958.55)
(569,172.36)
(587,537.95)
(606,056.59)
(624,729.54)
(643,558.11)
(662,543.58)
(681,687.27)
(700,990.48)
(720,454.56)
(740,080.84)
(759,870.66)
(779,825.41)
 (799,946.44)
(820,235.15)
(840,692.93)
(861,321.19)
(882,121.36)
(903,094.86)
(924,243.13)
(945,567.65)
(967,069.87)
(988,751.27)
(1,010,613.35)
(1,032,657.62)
(1,054,885.59)
(1,077,298.79)
(1,099,898.77)
(1,122,687.08)
(1,145,665.29)
(1,168,834.99)
(1,192,197.77)