Enter loan amount

ROI (p.a.)
Term in years
EMI (monthly rest)

500000 Enter the ammount of loan you are looking for

15.00% Enter Interest rate
5 Enter no of years
11894.96504

Amortization schedule
Months

Opening
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

500000
494355.035
488639.5079
482852.5367
476993.2283
471060.6786
465053.9721
458972.1817
452814.3689
446579.5835
440266.8632
433875.234
427403.7094
420851.2907
414216.9668
407499.7138
400698.4952
393812.2613
386839.9496
379780.4839
372632.7749
365395.7195
358068.201
350649.0885
343137.237
335531.4874
327830.666
320033.5843
312139.039
304145.812
296052.6696
287858.3629

Interest
6250
6179.437937
6107.993848
6035.656708
5962.415354
5888.258483
5813.174651
5737.152271
5660.179611
5582.244793
5503.33579
5423.440425
5342.546367
5260.641133
5177.712085
5093.746423
5008.73119
4922.653267
4835.499369
4747.256049
4657.909686
4567.446494
4475.852512
4383.113606
4289.215463
4194.143593
4097.883325
4000.419803
3901.737988
3801.82265
3700.65837
3598.229536

Principal
5644.965043
5715.527106
5786.971195
5859.308335
5932.549689
6006.70656
6081.790392
6157.812772
6234.785432
6312.72025
6391.629253
6471.524619
6552.418676
6634.32391
6717.252959
6801.218621
6886.233853
6972.311776
7059.465674
7147.708995
7237.055357
7327.518549
7419.112531
7511.851438
7605.74958
7700.82145
7797.081718
7894.54524
7993.227055
8093.142394
8194.306673
8296.735507

Closing
494355.035
488639.5079
482852.5367
476993.2283
471060.6786
465053.9721
458972.1817
452814.3689
446579.5835
440266.8632
433875.234
427403.7094
420851.2907
414216.9668
407499.7138
400698.4952
393812.2613
386839.9496
379780.4839
372632.7749
365395.7195
358068.201
350649.0885
343137.237
335531.4874
327830.666
320033.5843
312139.039
304145.812
296052.6696
287858.3629
279561.6274

33
34
35
36
37
38
39
40
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

279561.6274
271161.1827
262655.7324
254043.964
245324.5486
236496.1404
227557.3771
218506.8793
209343.2502
200065.0758
190670.9242
181159.3457
171528.8725
161778.0183
151905.2785
141909.1295
131788.0285
121540.4139
111164.704
100659.2977
90022.57392
79252.89105
68348.58714
57307.97944
46129.36414
34811.01615
23351.18881
11748.11362
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

3494.520342
3389.514784
3283.196655
3175.549551
3066.556857
2956.201755
2844.467214
2731.335991
2616.790628
2500.813447
2383.386552
2264.491821
2144.110906
2022.225229
1898.815982
1773.864118
1647.350357
1519.255173
1389.5588
1258.241222
1125.282174
990.6611381
854.3573393
716.349743
576.6170517
435.1377018
291.8898601
146.8514203
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

8400.444701
8505.450259
8611.768388
8719.415493
8828.408186
8938.763289
9050.49783
9163.629053
9278.174416
9394.151596
9511.578491
9630.473222
9750.854137
9872.739814
9996.149062
10121.10092
10247.61469
10375.70987
10505.40624
10636.72382
10769.68287
10904.30391
11040.6077
11178.6153
11318.34799
11459.82734
11603.07518
11748.11362
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

271161.1827
262655.7324
254043.964
245324.5486
236496.1404
227557.3771
218506.8793
209343.2502
200065.0758
190670.9242
181159.3457
171528.8725
161778.0183
151905.2785
141909.1295
131788.0285
121540.4139
111164.704
100659.2977
90022.57392
79252.89105
68348.58714
57307.97944
46129.36414
34811.01615
23351.18881
11748.11362
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

82
83
84
85
86
87
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

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

131
132
133
134
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

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

180
181
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

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

229
230
231
232
233
234
235
236
237
238
239
240

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0

are looking for