ammort schedule
DESCRIPTION
loanTRANSCRIPT
irr
Page 1
Name Naresh guptaTenure 60Amt.Fin. Rs. 1000000Emi Rs. 23343 IRR 14.14No.of Adv.Emi 0 FLAT RATE 8.01Brokerage % 0% Net Disb. 1000000Dealer Sub. Rs. 0Mfg.Sub. Rs. 0
Formulae for calculating EMIs for PL cases
Loan Amount 520000Tenor 48Rate of Interest 15.8EMI 14,684
irr
Page 2
1 -10000002 233433 233434 233435 233436 233437 233438 233439 23343
10 2334311 2334312 2334313 2334314 2334315 2334316 2334317 2334318 2334319 2334320 2334321 2334322 2334323 2334324 2334325 2334326 2334327 2334328 2334329 2334330 2334331 2334332 2334333 2334334 2334335 2334336 2334337 2334338 2334339 2334340 2334341 2334342 2334343 2334344 2334345 2334346 2334347 2334348 2334349 23343
irr
Page 3
50 2334351 2334352 2334353 2334354 2334355 2334356 2334357 2334358 2334359 2334360 2334361 2334362 063 064 065 066 067 068 069 070 071 072 073 074 075 076 077 078 079 080 081 082 083 084 085 086 087 088 089 090 091 092 093 094 095 096 097 098 0
irr
Page 4
99 0100 0101 0102 0103 0104 0105 0106 0107 0108 0109 0110 0111 0112 0113 0114 0115 0116 0117 0118 0119 0120 0121 0122 0123 0124 0125 0126 0127 0128 0129 0130 0131 0132 0133 0134 0135 0136 0137 0138 0139 0140 0141 0142 0143 0144 0145 0146 0147 0
irr
Page 5
148 0149 0150 0151 0152 0153 0154 0155 0156 0157 0158 0159 0160 0161 0162 0163 0164 0165 0166 0167 0168 0169 0170 0171 0172 0173 0174 0175 0176 0177 0178 0179 0180 0181 0182 0183 0184 0185 0186 0187 0188 0189 0190 0191 0192 0193 0194 0195 0196 0
irr
Page 6
197 0198 0199 0200 0201 0202 0203 0204 0205 0206 0207 0208 0209 0210 0211 0212 0213 0214 0215 0216 0217 0218 0219 0220 0221 0222 0223 0224 0225 0226 0227 0228 0229 0230 0231 0232 0233 0234 0235 0236 0237 0238 0239 0240 0241 0242 0243 0244 0245 0
irr
Page 7
246 0247 0248 0249 0250 0251 0252 0253 0254 0255 0256 0257 0258 0259 0260 0261 0262 0263 0264 0265 0266 0267 0268 0269 0270 0271 0272 0273 0274 0275 0276 0277 0278 0279 0280 0281 0282 0283 0284 0285 0286 0287 0288 0289 0290 0291 0292 0293 0294 0
irr
Page 8
295 0296 0297 0298 0299 0300 0301 0302 0303 0304 0305 0306 0307 0308 0309 0310 0311 0312 0313 0314 0315 0316 0317 0318 0319 0320 0321 0322 0323 0324 0325 0326 0327 0328 0329 0330 0331 0332 0333 0334 0335 0336 0337 0338 0339 0340 0341 0342 0343 0
irr
Page 9
344 0345 0346 0347 0348 0349 0350 0351 0352 0353 0354 0355 0356 0357 0358 0359 0360 0361 0
AMORTIZATION SCHEDULE 0.16
NAME Hiren
LOCATION Baroda
LOAN AMT $520,000.00
EMI $14,684.00
NO. OF EMI 48
No of Adv EMIs 0
IRR 15.80%
START DATE Nov 7, 15
PRINCIPAL AMT - ADV EMIs 520,000
Emi No
(520,000)
1 Nov 7, 15 14,684 7,836.90 6,847.10 512,163.10
2 Dec 7, 15 14,684 7,940.10 6,743.90 504,223.00
3 Jan 7, 16 14,684 8,044.65 6,639.35 496,178.35
4 Feb 7, 16 14,684 8,150.58 6,533.42 488,027.78
5 Mar 7, 16 14,684 8,257.90 6,426.10 479,769.88
6 Apr 7, 16 14,684 8,366.63 6,317.37 471,403.25
7 May 7, 16 14,684 8,476.80 6,207.20 462,926.44
8 Jun 7, 16 14,684 8,588.42 6,095.58 454,338.03
9 Jul 7, 16 14,684 8,701.51 5,982.49 445,636.52
10 Aug 7, 16 14,684 8,816.08 5,867.92 436,820.43
11 Sep 7, 16 14,684 8,932.17 5,751.83 427,888.26
12 Oct 7, 16 14,684 9,049.78 5,634.22 418,838.48
13 Nov 7, 16 14,684 9,168.95 5,515.05 409,669.53
14 Dec 7, 16 14,684 9,289.68 5,394.32 400,379.85
15 Jan 7, 17 14,684 9,412.00 5,272.00 390,967.85
16 Feb 7, 17 14,684 9,535.93 5,148.07 381,431.92
17 Mar 7, 17 14,684 9,661.50 5,022.50 371,770.42
18 Apr 7, 17 14,684 9,788.72 4,895.28 361,981.70
19 May 7, 17 14,684 9,917.61 4,766.39 352,064.09
20 Jun 7, 17 14,684 10,048.20 4,635.80 342,015.90
21 Jul 7, 17 14,684 10,180.51 4,503.49 331,835.39
22 Aug 7, 17 14,684 10,314.56 4,369.44 321,520.83
23 Sep 7, 17 14,684 10,450.38 4,233.62 311,070.45
24 Oct 7, 17 14,684 10,587.98 4,096.02 300,482.47
25 Nov 7, 17 14,684 10,727.40 3,956.60 289,755.07
26 Dec 7, 17 14,684 10,868.65 3,815.35 278,886.42
27 Jan 7, 18 14,684 11,011.77 3,672.23 267,874.65
28 Feb 7, 18 14,684 11,156.76 3,527.24 256,717.89
29 Mar 7, 18 14,684 11,303.67 3,380.33 245,414.22
30 Apr 7, 18 14,684 11,452.51 3,231.49 233,961.71
31 May 7, 18 14,684 11,603.31 3,080.69 222,358.40
32 Jun 7, 18 14,684 11,756.10 2,927.90 210,602.30
33 Jul 7, 18 14,684 11,910.90 2,773.10 198,691.41
34 Aug 7, 18 14,684 12,067.73 2,616.27 186,623.67
35 Sep 7, 18 14,684 12,226.63 2,457.37 174,397.04
36 Oct 7, 18 14,684 12,387.63 2,296.37 162,009.41
37 Nov 7, 18 14,684 12,550.74 2,133.26 149,458.67
38 Dec 7, 18 14,684 12,716.00 1,968.00 136,742.67
39 Jan 7, 19 14,684 12,883.44 1,800.56 123,859.22
40 Feb 7, 19 14,684 13,053.08 1,630.92 110,806.14
41 Mar 7, 19 14,684 13,224.96 1,459.04 97,581.18
42 Apr 7, 19 14,684 13,399.10 1,284.90 84,182.08
43 May 7, 19 14,684 13,575.53 1,108.47 70,606.54
44 Jun 7, 19 14,684 13,754.29 929.71 56,852.26
45 Jul 7, 19 14,684 13,935.40 748.60 42,916.86
46 Aug 7, 19 14,684 14,118.89 565.11 28,797.96
47 Sep 7, 19 14,684 14,304.80 379.20 14,493.16
48 Oct 7, 19 14,684 14,493.16 190.84 (0.00)
Total 520,000.00 184,832.00
Repay Date
Emi Amount
Principal Portion
Interest Portion
Outstanding Principal after EMI