Made By Mr.Vinit ( B.K.Singh & Co.

)
EMI CALCULATOR
LOAN AMOUNT 2,000,000 1,998,287
RATE OF INTREST 9.15%
TENURE MONTHS 120 Tenure Max. 10 Years 43800
( Paste the Figure In Orange Colour Brackets and u will get ur EMI ) 8760
SR.NO. OP.BAL INTREST PRINCIPAL EMI CL.BAL.
1 2,000,000.00 15,250.00 10,247.80 25,497.80 1,989,752.20
2 1,989,752.20 15,171.86 10,325.94 25,497.80 1,979,426.26
3 1,979,426.26 15,093.13 10,404.67 25,497.80 1,969,021.59
4 1,969,021.59 15,013.79 10,484.01 25,497.80 1,958,537.58
5 1,958,537.58 14,933.85 10,563.95 25,497.80 1,947,973.63
6 1,947,973.63 14,853.30 10,644.50 25,497.80 1,937,329.13
7 1,937,329.13 14,772.13 10,725.66 25,497.80 1,926,603.47
8 1,926,603.47 14,690.35 10,807.45 25,497.80 1,915,796.02
9 1,915,796.02 14,607.94 10,889.85 25,497.80 1,904,906.16
10 1,904,906.16 14,524.91 10,972.89 25,497.80 1,893,933.28 1- Years
11 1,893,933.28 14,441.24 11,056.56 25,497.80 1,882,876.72 INTREST PRINCIPAL
12 1,882,876.72 14,356.93 11,140.86 25,497.80 1,871,735.85 177709.44 128264.15
13 1,871,735.85 14,271.99 11,225.81 25,497.80 1,860,510.04
14 1,860,510.04 14,186.39 11,311.41 25,497.80 1,849,198.63
15 1,849,198.63 14,100.14 11,397.66 25,497.80 1,837,800.97
16 1,837,800.97 14,013.23 11,484.57 25,497.80 1,826,316.41
17 1,826,316.41 13,925.66 11,572.14 25,497.80 1,814,744.27
18 1,814,744.27 13,837.43 11,660.37 25,497.80 1,803,083.90
19 1,803,083.90 13,748.51 11,749.28 25,497.80 1,791,334.61
20 1,791,334.61 13,658.93 11,838.87 25,497.80 1,779,495.74
21 1,779,495.74 13,568.66 11,929.14 25,497.80 1,767,566.60
22 1,767,566.60 13,477.70 12,020.10 25,497.80 1,755,546.49 2- Years
23 1,755,546.49 13,386.04 12,111.76 25,497.80 1,743,434.73 INTREST PRINCIPAL
24 1,743,434.73 13,293.69 12,204.11 25,497.80 1,731,230.63 165468.36 140505.23
25 1,731,230.63 13,200.63 12,297.17 25,497.80 1,718,933.46
26 1,718,933.46 13,106.87 12,390.93 25,497.80 1,706,542.53
27 1,706,542.53 13,012.39 12,485.41 25,497.80 1,694,057.12
28 1,694,057.12 12,917.19 12,580.61 25,497.80 1,681,476.50
29 1,681,476.50 12,821.26 12,676.54 25,497.80 1,668,799.96 154,379.65
30 1,668,799.96 12,724.60 12,773.20 25,497.80 1,656,026.76
31 1,656,026.76 12,627.20 12,870.59 25,497.80 1,643,156.17
32 1,643,156.17 12,529.07 12,968.73 25,497.80 1,630,187.44
33 1,630,187.44 12,430.18 13,067.62 25,497.80 1,617,119.82
34 1,617,119.82 12,330.54 13,167.26 25,497.80 1,603,952.56 3- Years
35 1,603,952.56 12,230.14 13,267.66 25,497.80 1,590,684.90 INTREST PRINCIPAL
36 1,590,684.90 12128.97 13,368.83 25,497.80 1,577,316.07 152059.03 153914.56
37 1577316.07 12027.04 13470.76 25497.80 1563845.31
38 1563845.31 11924.32 13573.48 25497.80 1550271.83
39 1550271.83 11820.82 13676.98 25497.80 1536594.85
40 1536594.85 11716.54 13781.26 25497.80 1522813.59 -1323206.59
41 1522813.59 11611.45 13886.35 25497.80 1508927.24
42 1508927.24 11505.57 13992.23 25497.80 1494935.01
43 1494935.01 11398.88 14098.92 25497.80 1480836.10
44 1480836.10 11291.38 14206.42 25497.80 1466629.67
45 1466629.67 11183.05 14314.75 25497.80 1452314.92
46 1452314.92 11073.90 14423.90 25497.80 1437891.03 4- Years
47 1437891.03 10963.92 14533.88 25497.80 1423357.15 INTREST PRINCIPAL
48 1423357.15 10853.10 14644.70 25497.80 1408712.45 137369.96 168603.62
49 1408712.45 10741.43 14756.37 25497.80 1393956.08
50 1393956.08 10628.92 14868.88 25497.80 1379087.20
51 1379087.20 10515.54 14982.26 25497.80 1364104.94
52 1364104.94 10401.30 15096.50 25497.80 1349008.44
53 1349008.44 10286.19 15211.61 25497.80 1333796.83
54 1333796.83 10170.20 15327.60 25497.80 1318469.23
55 1318469.23 10053.33 15444.47 25497.80 1303024.76
56 1303024.76 9935.56 15562.24 25497.80 1287462.53
57 1287462.53 9816.90 15680.90 25497.80 1271781.63
58 1271781.63 9697.33 15800.46 25497.80 1255981.16 5- Years
59 1255981.16 9576.86 15920.94 25497.80 1240060.22 INTREST PRINCIPAL
60 1240060.22 9455.46 16042.34 25497.80 1224017.88 121279.02 184694.56
61 1224017.88 9333.14 16164.66 25497.80 1207853.22
62 1207853.22 9209.88 16287.92 25497.80 1191565.30
63 1191565.30 9085.69 16412.11 25497.80 1175153.19
64 1175153.19 8960.54 16537.26 25497.80 1158615.93
65 1158615.93 8834.45 16663.35 25497.80 1141952.58
66 1141952.58 8707.39 16790.41 25497.80 1125162.17
67 1125162.17 8579.36 16918.44 25497.80 1108243.73
68 1108243.73 8450.36 17047.44 25497.80 1091196.29
69 1091196.29 8320.37 17177.43 25497.80 1074018.87
70 1074018.87 8189.39 17308.40 25497.80 1056710.46 6- Years
71 1056710.46 8057.42 17440.38 25497.80 1039270.08 INTREST PRINCIPAL
72 1039270.08 7924.43 17573.36 25497.80 1021696.71 103652.42 202321.17
73 1021696.71 7790.44 17707.36 25497.80 1003989.35
74 1003989.35 7655.42 17842.38 25497.80 986146.97
75 986146.97 7519.37 17978.43 25497.80 968168.54
76 968168.54 7382.29 18115.51 25497.80 950053.03
77 950053.03 7244.15 18253.64 25497.80 931799.39
78 931799.39 7104.97 18392.83 25497.80 913406.56
79 913406.56 6964.73 18533.07 25497.80 894873.48
80 894873.48 6823.41 18674.39 25497.80 876199.10
81 876199.10 6681.02 18816.78 25497.80 857382.32
82 857382.32 6537.54 18960.26 25497.80 838422.06 7- Years
83 838422.06 6392.97 19104.83 25497.80 819317.23 INTREST PRINCIPAL
84 819317.23 6247.29 19250.50 25497.80 800066.72 84343.59 221629.99
85 800066.72 6100.51 19397.29 25497.80 780669.43
86 780669.43 5952.60 19545.19 25497.80 761124.24
87 761124.24 5803.57 19694.23 25497.80 741430.01
88 741430.01 5653.40 19844.39 25497.80 721585.62
89 721585.62 5502.09 19995.71 25497.80 701589.91
90 701589.91 5349.62 20148.18 25497.80 681441.73
91 681441.73 5195.99 20301.81 25497.80 661139.93
92 661139.93 5041.19 20456.61 25497.80 640683.32
93 640683.32 4885.21 20612.59 25497.80 620070.73
94 620070.73 4728.04 20769.76 25497.80 599300.97 8- Years
95 599300.97 4569.67 20928.13 25497.80 578372.84 INTREST PRINCIPAL
96 578372.84 4410.09 21087.71 25497.80 557285.14 63192.00 242781.59
97 557285.14 4249.30 21248.50 25497.80 536036.64
98 536036.64 4087.28 21410.52 25497.80 514626.12
99 514626.12 3924.02 21573.77 25497.80 493052.34
100 493052.34 3759.52 21738.27 25497.80 471314.07
101 471314.07 3593.77 21904.03 25497.80 449410.04
102 449410.04 3426.75 22071.05 25497.80 427338.99
103 427338.99 3258.46 22239.34 25497.80 405099.65
104 405099.65 3088.88 22408.91 25497.80 382690.74
105 382690.74 2918.02 22579.78 25497.80 360110.96
106 360110.96 2745.85 22751.95 25497.80 337359.00 9- Years
107 337359.00 2572.36 22925.44 25497.80 314433.57 INTREST PRINCIPAL
108 314433.57 2397.56 23100.24 25497.80 291333.32 40021.77 265951.81
109 291333.32 2221.42 23276.38 25497.80 268056.94
110 268056.94 2043.93 23453.86 25497.80 244603.08
111 244603.08 1865.10 23632.70 25497.80 220970.38
112 220970.38 1684.90 23812.90 25497.80 197157.48
113 197157.48 1503.33 23994.47 25497.80 173163.00
114 173163.00 1320.37 24177.43 25497.80 148985.57
115 148985.57 1136.01 24361.78 25497.80 124623.79
116 124623.79 950.26 24547.54 25497.80 100076.25
117 100076.25 763.08 24734.72 25497.80 75341.53
118 75341.53 574.48 24923.32 25497.80 50418.21 10- Years
119 50418.21 384.44 25113.36 25497.80 25304.85 INTREST PRINCIPAL
120 25304.85 192.95 25304.85 25497.80 0.00 14640.26 291333.32
121 0.00 Err:502 Err:502 25497.80 Err:502
122 Err:502 Err:502 Err:502 25497.80 Err:502
123 Err:502 Err:502 Err:502 25497.80 Err:502
124 Err:502 Err:502 Err:502 25497.80 Err:502
125 Err:502 Err:502 Err:502 25497.80 Err:502
126 Err:502 Err:502 Err:502 25497.80 Err:502
127 Err:502 Err:502 Err:502 25497.80 Err:502
128 Err:502 Err:502 Err:502 25497.80 Err:502
129 Err:502 Err:502 Err:502 25497.80 Err:502
130 Err:502 Err:502 Err:502 25497.80 Err:502 11- Years
131 Err:502 Err:502 Err:502 25497.80 Err:502 INTREST PRINCIPAL
132 Err:502 Err:502 Err:502 25497.80 Err:502 Err:502 Err:502
133 Err:502 Err:502 Err:502 25497.80 Err:502
134 Err:502 Err:502 Err:502 25497.80 Err:502
135 Err:502 Err:502 Err:502 25497.80 Err:502
136 Err:502 Err:502 Err:502 25497.80 Err:502
137 Err:502 Err:502 Err:502 25497.80 Err:502
138 Err:502 Err:502 Err:502 25497.80 Err:502
139 Err:502 Err:502 Err:502 25497.80 Err:502
140 Err:502 Err:502 Err:502 25497.80 Err:502
141 Err:502 Err:502 Err:502 25497.80 Err:502
142 Err:502 Err:502 Err:502 25497.80 Err:502 12- Years
143 Err:502 Err:502 Err:502 25497.80 Err:502 INTREST PRINCIPAL
144 Err:502 Err:502 Err:502 25497.80 Err:502 Err:502 Err:502
145 Err:502 Err:502 Err:502 25497.80 Err:502
146 Err:502 Err:502 Err:502 25497.80 Err:502
147 Err:502 Err:502 Err:502 25497.80 Err:502
148 Err:502 Err:502 Err:502 25497.80 Err:502
149 Err:502 Err:502 Err:502 25497.80 Err:502
150 Err:502 Err:502 Err:502 25497.80 Err:502
151 Err:502 Err:502 Err:502 25497.80 Err:502
152 Err:502 Err:502 Err:502 25497.80 Err:502
153 Err:502 Err:502 Err:502 25497.80 Err:502
154 Err:502 Err:502 Err:502 25497.80 Err:502 13- Years
155 Err:502 Err:502 Err:502 25497.80 Err:502 INTREST PRINCIPAL
156 Err:502 Err:502 Err:502 25497.80 Err:502 Err:502 Err:502
157 Err:502 Err:502 Err:502 25497.80 Err:502
158 Err:502 Err:502 Err:502 25497.80 Err:502
159 Err:502 Err:502 Err:502 25497.80 Err:502
160 Err:502 Err:502 Err:502 25497.80 Err:502
161 Err:502 Err:502 Err:502 25497.80 Err:502
162 Err:502 Err:502 Err:502 25497.80 Err:502
163 Err:502 Err:502 Err:502 25497.80 Err:502
164 Err:502 Err:502 Err:502 25497.80 Err:502
165 Err:502 Err:502 Err:502 25497.80 Err:502
166 Err:502 Err:502 Err:502 25497.80 Err:502 14- Years
167 Err:502 Err:502 Err:502 25497.80 Err:502 INTREST PRINCIPAL
168 Err:502 Err:502 Err:502 25497.80 Err:502 Err:502 Err:502
169 Err:502 Err:502 Err:502 25497.80 Err:502
170 Err:502 Err:502 Err:502 25497.80 Err:502
171 Err:502 Err:502 Err:502 25497.80 Err:502
172 Err:502 Err:502 Err:502 25497.80 Err:502
173 Err:502 Err:502 Err:502 25497.80 Err:502
174 Err:502 Err:502 Err:502 25497.80 Err:502
175 Err:502 Err:502 Err:502 25497.80 Err:502
176 Err:502 Err:502 Err:502 25497.80 Err:502
177 Err:502 Err:502 Err:502 25497.80 Err:502
178 Err:502 Err:502 Err:502 25497.80 Err:502 15- Years
179 Err:502 Err:502 Err:502 25497.80 Err:502 INTREST PRINCIPAL
180 Err:502 Err:502 Err:502 25497.80 Err:502 Err:502 Err:502
TOTAL Err:502 Err:502 4589603.79