Amortisation Worksheet
5
Loan Amoun 3570000 Loan Required By Customer ROI 10.25% Rate of Interest Offred to You Term in mth 240 Term Opted by Customer. 8410800 EMI 35,045 Equated Monthly Installment of Customer. Month Opn Prin EMI Interest Prin Closing Prin 1 3570000 35,045 30494 4,551 3,565,449 2 3,565,449 35,045 30455 4,590 3,560,859 3 3,560,859 35,045 30416 4,629 3,556,230 4 3,556,230 35,045 30377 4,668 3,551,562 5 3,551,562 35,045 30337 4,708 3,546,854 6 3,546,854 35,045 30297 4,748 3,542,106 7 3,542,106 35,045 30256 4,789 3,537,317 8 3,537,317 35,045 30215 4,830 3,532,487 9 3,532,487 35,045 30174 4,871 3,527,616 10 3,527,616 35,045 30132 4,913 3,522,703 11 3,522,703 35,045 30090 4,955 3,517,748 12 3,517,748 35,045 30048 4,997 3,512,751 13 3,512,751 35,045 30005 5,040 3,507,711 14 3,507,711 35,045 29962 5,083 3,502,628 15 3,502,628 35,045 29919 5,126 3,497,502 16 3,497,502 35,045 29875 5,170 3,492,332 17 3,492,332 35,045 29831 5,214 3,487,118 18 3,487,118 35,045 29786 5,259 3,481,859 19 3,481,859 35,045 29741 5,304 3,476,555 20 3,476,555 35,045 29696 5,349 3,471,206 21 3,471,206 35,045 29650 5,395 3,465,811 22 3,465,811 35,045 29604 5,441 3,460,370 23 3,460,370 35,045 29558 5,487 3,454,883 24 3,454,883 35,045 29511 5,534 3,449,349 25 3,449,349 35,045 29464 5,581 3,443,768 26 3,443,768 35,045 29416 5,629 3,438,139 27 3,438,139 35,045 29368 5,677 3,432,462 28 3,432,462 35,045 29319 5,726 3,426,736 29 3,426,736 35,045 29271 5,774 3,420,962 30 3,420,962 35,045 29221 5,824 3,415,138 31 3,415,138 35,045 29171 5,874 3,409,264 32 3,409,264 35,045 29121 5,924 3,403,340 33 3,403,340 35,045 29071 5,974 3,397,366 34 3,397,366 35,045 29020 6,025 3,391,341 35 3,391,341 35,045 28968 6,077 3,385,264 36 3,385,264 35,045 28916 6,129 3,379,135 37 3,379,135 35,045 28864 6,181 3,372,954 38 3,372,954 35,045 28811 6,234 3,366,720 39 3,366,720 35,045 28758 6,287 3,360,433 40 3,360,433 35,045 28704 6,341 3,354,092 41 3,354,092 35,045 28650 6,395 3,347,697 42 3,347,697 35,045 28595 6,450 3,341,247 43 3,341,247 35,045 28540 6,505 3,334,742 44 3,334,742 35,045 28485 6,560 3,328,182 45 3,328,182 35,045 28429 6,616 3,321,566 46 3,321,566 35,045 28372 6,673 3,314,893
-
Upload
saurabh-kaushik -
Category
Documents
-
view
214 -
download
1
Transcript of Amortisation Worksheet
Loan Amount 3570000 Loan Required By Customer
ROI 10.25% Rate of Interest Offred to You
Term in mths 240 Term Opted by Customer. 8410800
EMI 35,045 Equated Monthly Installment of Customer.Month Opn Prin EMI Interest Prin Closing Prin
1 3570000 35,045 30494 4,551 3,565,449
2 3,565,449 35,045 30455 4,590 3,560,859
3 3,560,859 35,045 30416 4,629 3,556,230
4 3,556,230 35,045 30377 4,668 3,551,562
5 3,551,562 35,045 30337 4,708 3,546,854
6 3,546,854 35,045 30297 4,748 3,542,106
7 3,542,106 35,045 30256 4,789 3,537,317
8 3,537,317 35,045 30215 4,830 3,532,487
9 3,532,487 35,045 30174 4,871 3,527,616
10 3,527,616 35,045 30132 4,913 3,522,703
11 3,522,703 35,045 30090 4,955 3,517,748
12 3,517,748 35,045 30048 4,997 3,512,751
13 3,512,751 35,045 30005 5,040 3,507,711
14 3,507,711 35,045 29962 5,083 3,502,628
15 3,502,628 35,045 29919 5,126 3,497,502
16 3,497,502 35,045 29875 5,170 3,492,332
17 3,492,332 35,045 29831 5,214 3,487,118
18 3,487,118 35,045 29786 5,259 3,481,859
19 3,481,859 35,045 29741 5,304 3,476,555
20 3,476,555 35,045 29696 5,349 3,471,206
21 3,471,206 35,045 29650 5,395 3,465,811
22 3,465,811 35,045 29604 5,441 3,460,370
23 3,460,370 35,045 29558 5,487 3,454,883
24 3,454,883 35,045 29511 5,534 3,449,349
25 3,449,349 35,045 29464 5,581 3,443,768
26 3,443,768 35,045 29416 5,629 3,438,139
27 3,438,139 35,045 29368 5,677 3,432,462
28 3,432,462 35,045 29319 5,726 3,426,736
29 3,426,736 35,045 29271 5,774 3,420,962
30 3,420,962 35,045 29221 5,824 3,415,138
31 3,415,138 35,045 29171 5,874 3,409,264
32 3,409,264 35,045 29121 5,924 3,403,340
33 3,403,340 35,045 29071 5,974 3,397,366
34 3,397,366 35,045 29020 6,025 3,391,341
35 3,391,341 35,045 28968 6,077 3,385,264
36 3,385,264 35,045 28916 6,129 3,379,135
37 3,379,135 35,045 28864 6,181 3,372,954
38 3,372,954 35,045 28811 6,234 3,366,720
39 3,366,720 35,045 28758 6,287 3,360,433
40 3,360,433 35,045 28704 6,341 3,354,092
41 3,354,092 35,045 28650 6,395 3,347,697
42 3,347,697 35,045 28595 6,450 3,341,247
43 3,341,247 35,045 28540 6,505 3,334,742
44 3,334,742 35,045 28485 6,560 3,328,182
45 3,328,182 35,045 28429 6,616 3,321,566
46 3,321,566 35,045 28372 6,673 3,314,893
47 3,314,893 35,045 28315 6,730 3,308,163
48 3,308,163 35,045 28258 6,787 3,301,376
49 3,301,376 35,045 28200 6,845 3,294,531
50 3,294,531 35,045 28141 6,904 3,287,627
51 3,287,627 35,045 28082 6,963 3,280,664
52 3,280,664 35,045 28023 7,022 3,273,642
53 3,273,642 35,045 27963 7,082 3,266,560
54 3,266,560 35,045 27902 7,143 3,259,417
55 3,259,417 35,045 27841 7,204 3,252,213
56 3,252,213 35,045 27780 7,265 3,244,948
57 3,244,948 35,045 27718 7,327 3,237,621
58 3,237,621 35,045 27655 7,390 3,230,231
59 3,230,231 35,045 27592 7,453 3,222,778
60 3,222,778 35,045 27528 7,517 3,215,261
61 3,215,261 35,045 27464 7,581 3,207,680
62 3,207,680 35,045 27399 7,646 3,200,034
63 3,200,034 35,045 27334 7,711 3,192,323
64 3,192,323 35,045 27268 7,777 3,184,546
65 3,184,546 35,045 27202 7,843 3,176,703
66 3,176,703 35,045 27135 7,910 3,168,793
67 3,168,793 35,045 27067 7,978 3,160,815
68 3,160,815 35,045 26999 8,046 3,152,769
69 3,152,769 35,045 26930 8,115 3,144,654
70 3,144,654 35,045 26861 8,184 3,136,470
71 3,136,470 35,045 26791 8,254 3,128,216
72 3,128,216 35,045 26721 8,324 3,119,892
73 3,119,892 35,045 26650 8,395 3,111,497
74 3,111,497 35,045 26578 8,467 3,103,030
75 3,103,030 35,045 26506 8,539 3,094,491
76 3,094,491 35,045 26433 8,612 3,085,879
77 3,085,879 35,045 26359 8,686 3,077,193
78 3,077,193 35,045 26285 8,760 3,068,433
79 3,068,433 35,045 26210 8,835 3,059,598
80 3,059,598 35,045 26135 8,910 3,050,688
81 3,050,688 35,045 26058 8,987 3,041,701
82 3,041,701 35,045 25982 9,063 3,032,638
83 3,032,638 35,045 25904 9,141 3,023,497
84 3,023,497 35,045 25826 9,219 3,014,278
85 3,014,278 35,045 25747 9,298 3,004,980
86 3,004,980 35,045 25668 9,377 2,995,603
87 2,995,603 35,045 25588 9,457 2,986,146
88 2,986,146 35,045 25507 9,538 2,976,608
89 2,976,608 35,045 25426 9,619 2,966,989
90 2,966,989 35,045 25344 9,701 2,957,288
91 2,957,288 35,045 25261 9,784 2,947,504
92 2,947,504 35,045 25177 9,868 2,937,636
93 2,937,636 35,045 25093 9,952 2,927,684
94 2,927,684 35,045 25008 10,037 2,917,647
95 2,917,647 35,045 24922 10,123 2,907,524
96 2,907,524 35,045 24836 10,209 2,897,315
97 2,897,315 35,045 24748 10,297 2,887,018
98 2,887,018 35,045 24660 10,385 2,876,633
99 2,876,633 35,045 24572 10,473 2,866,160
100 2,866,160 35,045 24482 10,563 2,855,597
101 2,855,597 35,045 24392 10,653 2,844,944
102 2,844,944 35,045 24301 10,744 2,834,200
103 2,834,200 35,045 24209 10,836 2,823,364
104 2,823,364 35,045 24117 10,928 2,812,436
105 2,812,436 35,045 24023 11,022 2,801,414
106 2,801,414 35,045 23929 11,116 2,790,298
107 2,790,298 35,045 23834 11,211 2,779,087
108 2,779,087 35,045 23739 11,306 2,767,781
109 2,767,781 35,045 23642 11,403 2,756,378
110 2,756,378 35,045 23545 11,500 2,744,878
111 2,744,878 35,045 23446 11,599 2,733,279
112 2,733,279 35,045 23347 11,698 2,721,581
113 2,721,581 35,045 23247 11,798 2,709,783
114 2,709,783 35,045 23147 11,898 2,697,885
115 2,697,885 35,045 23045 12,000 2,685,885
116 2,685,885 35,045 22942 12,103 2,673,782
117 2,673,782 35,045 22839 12,206 2,661,576
118 2,661,576 35,045 22735 12,310 2,649,266
119 2,649,266 35,045 22630 12,415 2,636,851
120 2,636,851 35,045 22524 12,521 2,624,330
121 2,624,330 35,045 22417 12,628 2,611,702
122 2,611,702 35,045 22309 12,736 2,598,966
123 2,598,966 35,045 22200 12,845 2,586,121
124 2,586,121 35,045 22090 12,955 2,573,166
125 2,573,166 35,045 21980 13,065 2,560,101
126 2,560,101 35,045 21868 13,177 2,546,924
127 2,546,924 35,045 21755 13,290 2,533,634
128 2,533,634 35,045 21642 13,403 2,520,231
129 2,520,231 35,045 21527 13,518 2,506,713
130 2,506,713 35,045 21412 13,633 2,493,080
131 2,493,080 35,045 21296 13,749 2,479,331
132 2,479,331 35,045 21178 13,867 2,465,464
133 2,465,464 35,045 21060 13,985 2,451,479
134 2,451,479 35,045 20940 14,105 2,437,374
135 2,437,374 35,045 20820 14,225 2,423,149
136 2,423,149 35,045 20698 14,347 2,408,802
137 2,408,802 35,045 20576 14,469 2,394,333
138 2,394,333 35,045 20452 14,593 2,379,740
139 2,379,740 35,045 20327 14,718 2,365,022
140 2,365,022 35,045 20202 14,843 2,350,179
141 2,350,179 35,045 20075 14,970 2,335,209
142 2,335,209 35,045 19947 15,098 2,320,111
143 2,320,111 35,045 19818 15,227 2,304,884
144 2,304,884 35,045 19688 15,357 2,289,527
145 2,289,527 35,045 19557 15,488 2,274,039
146 2,274,039 35,045 19425 15,620 2,258,419
147 2,258,419 35,045 19291 15,754 2,242,665
148 2,242,665 35,045 19157 15,888 2,226,777
149 2,226,777 35,045 19021 16,024 2,210,753
150 2,210,753 35,045 18884 16,161 2,194,592
151 2,194,592 35,045 18746 16,299 2,178,293
152 2,178,293 35,045 18607 16,438 2,161,855
153 2,161,855 35,045 18466 16,579 2,145,276
154 2,145,276 35,045 18325 16,720 2,128,556
155 2,128,556 35,045 18182 16,863 2,111,693
156 2,111,693 35,045 18038 17,007 2,094,686
157 2,094,686 35,045 17893 17,152 2,077,534
158 2,077,534 35,045 17746 17,299 2,060,235
159 2,060,235 35,045 17598 17,447 2,042,788
160 2,042,788 35,045 17449 17,596 2,025,192
161 2,025,192 35,045 17299 17,746 2,007,446
162 2,007,446 35,045 17147 17,898 1,989,548
163 1,989,548 35,045 16995 18,050 1,971,498
164 1,971,498 35,045 16840 18,205 1,953,293
165 1,953,293 35,045 16685 18,360 1,934,933
166 1,934,933 35,045 16528 18,517 1,916,416
167 1,916,416 35,045 16370 18,675 1,897,741
168 1,897,741 35,045 16210 18,835 1,878,906
169 1,878,906 35,045 16049 18,996 1,859,910
170 1,859,910 35,045 15887 19,158 1,840,752
171 1,840,752 35,045 15724 19,321 1,821,431
172 1,821,431 35,045 15559 19,486 1,801,945
173 1,801,945 35,045 15392 19,653 1,782,292
174 1,782,292 35,045 15224 19,821 1,762,471
175 1,762,471 35,045 15055 19,990 1,742,481
176 1,742,481 35,045 14884 20,161 1,722,320
177 1,722,320 35,045 14712 20,333 1,701,987
178 1,701,987 35,045 14538 20,507 1,681,480
179 1,681,480 35,045 14363 20,682 1,660,798
180 1,660,798 35,045 14186 20,859 1,639,939
181 1,639,939 35,045 14008 21,037 1,618,902
182 1,618,902 35,045 13829 21,216 1,597,686
183 1,597,686 35,045 13647 21,398 1,576,288
184 1,576,288 35,045 13465 21,580 1,554,708
185 1,554,708 35,045 13280 21,765 1,532,943
186 1,532,943 35,045 13094 21,951 1,510,992
187 1,510,992 35,045 12907 22,138 1,488,854
188 1,488,854 35,045 12718 22,327 1,466,527
189 1,466,527 35,045 12527 22,518 1,444,009
190 1,444,009 35,045 12335 22,710 1,421,299
191 1,421,299 35,045 12141 22,904 1,398,395
192 1,398,395 35,045 11945 23,100 1,375,295
193 1,375,295 35,045 11748 23,297 1,351,998
194 1,351,998 35,045 11549 23,496 1,328,502
195 1,328,502 35,045 11348 23,697 1,304,805
196 1,304,805 35,045 11146 23,899 1,280,906
197 1,280,906 35,045 10942 24,103 1,256,803
198 1,256,803 35,045 10736 24,309 1,232,494
199 1,232,494 35,045 10528 24,517 1,207,977
200 1,207,977 35,045 10319 24,726 1,183,251
201 1,183,251 35,045 10107 24,938 1,158,313
202 1,158,313 35,045 9894 25,151 1,133,162
203 1,133,162 35,045 9680 25,365 1,107,797
204 1,107,797 35,045 9463 25,582 1,082,215
205 1,082,215 35,045 9244 25,801 1,056,414
206 1,056,414 35,045 9024 26,021 1,030,393
207 1,030,393 35,045 8802 26,243 1,004,150
208 1,004,150 35,045 8578 26,467 977,683
209 977,683 35,045 8352 26,693 950,990
210 950,990 35,045 8124 26,921 924,069
211 924,069 35,045 7894 27,151 896,918
212 896,918 35,045 7662 27,383 869,535
213 869,535 35,045 7428 27,617 841,918
214 841,918 35,045 7192 27,853 814,065
215 814,065 35,045 6954 28,091 785,974
216 785,974 35,045 6714 28,331 757,643
217 757,643 35,045 6472 28,573 729,070
218 729,070 35,045 6228 28,817 700,253
219 700,253 35,045 5982 29,063 671,190
220 671,190 35,045 5734 29,311 641,879
221 641,879 35,045 5483 29,562 612,317
222 612,317 35,045 5231 29,814 582,503
223 582,503 35,045 4976 30,069 552,434
224 552,434 35,045 4719 30,326 522,108
225 522,108 35,045 4460 30,585 491,523
226 491,523 35,045 4199 30,846 460,677
227 460,677 35,045 3935 31,110 429,567
228 429,567 35,045 3670 31,375 398,192
229 398,192 35,045 3402 31,643 366,549
230 366,549 35,045 3131 31,914 334,635
231 334,635 35,045 2859 32,186 302,449
232 302,449 35,045 2584 32,461 269,988
233 269,988 35,045 2307 32,738 237,250
234 237,250 35,045 2027 33,018 204,232
235 204,232 35,045 1745 33,300 170,932
236 170,932 35,045 1461 33,584 137,348
237 137,348 35,045 1174 33,871 103,477
238 103,477 35,045 884 34,161 69,316
239 69,316 35,045 593 34,452 34,864
240 34,864 35,045 298 34,747 117
