Loan Amortization Chart

This statistics is calculated by an android app "EMI Calculator"

https://play.google.com/store/apps/details?id=com.finance.emi.calculate
Principle Amount
Interest rate
Loan Tenure(month)

Month
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
47
48
49
50
51
52
53
54
55
56
57
58
59
60

EMI(Monthly payment)
Total Interest Payable
Total Amount

100000
11
60

EMI
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199
2199

Monthly Principle
1241
1253
1265
1277
1289
1302
1314
1327
1339
1352
1365
1378
1391
1405
1418
1432
1446
1459
1473
1487
1502
1516
1531
1545
1560
1575
1590
1605
1621
1636
1652
1668
1684
1700
1716
1733
1749
1766
1783
1800
1817
1835
1852
1870
1888
1906
1924
1943
1961
1980
1999
2018
2038
2057
2077
2097
2117
2137
2158
2178

2199
31955
131955

Monthly Interest
958
946
934
922
910
898
885
873
860
847
834
821
808
795
781
767
754
740
726
712
698
683
669
654
639
624
609
594
578
563
547
531
515
499
483
467
450
433
416
399
382
365
347
329
311
293
275
256
238
219
200
181
162
142
122
102
82
62
42
21

Balance
98759
97506
96241
94964
93675
92374
91060
89733
88394
87042
85677
84298
82907
81502
80084
78652
77207
75747
74274
72787
71285
69769
68238
66693
65133
63558
61967
60362
58741
57105
55453
53785
52101
50401
48685
46952
45203
43437
41654
39854
38037
36202
34349
32479
30591
28685
26761
24818
22857
20877
18877
16859
14821
12764
10687
8590
6473
4336
2178
0