(6) Car Loan EMI (28-5-11)

7/29/2019 (6) Car Loan EMI (28-5-11)

1/24

Loan Amount 600000.00

Loan Duration 5 Years 5 (Select 1 to 6 Years)

Interest Rate 8.00%

Advance EMI Yes Yes (Select Yes/No)

Total: 725116.09 600000.00 125116.09

EMI No. EMI Amount Principal Interest

1 12085.27 12085.27 0.00

2 12085.27 8165.84 3919.43

3 12085.27 8220.28 3864.99

4 12085.27 8275.08 3810.19

5 12085.27 8330.24 3755.02

6 12085.27 8385.78 3699.49

7 12085.27 8441.68 3643.58

8 12085.27 8497.96 3587.31

9 12085.27 8554.62 3530.65

10 12085.27 8611.65 3473.62

11 12085.27 8669.06 3416.21

12 12085.27 8726.85 3358.42

13 12085.27 8785.03 3300.24

14 12085.27 8843.60 3241.67

15 12085.27 8902.55 3182.71

16 12085.27 8961.90 3123.36

17 12085.27 9021.65 3063.62

18 12085.27 9081.80 3003.47

19 12085.27 9142.34 2942.93

20 12085.27 9203.29 2881.9821 12085.27 9264.64 2820.62

22 12085.27 9326.41 2758.86

23 12085.27 9388.58 2696.68

24 12085.27 9451.18 2634.09

25 12085.27 9514.18 2571.08

26 12085.27 9577.61 2507.66

27 12085.27 9641.46 2443.81

28 12085.27 9705.74 2379.53

29 12085.27 9770.44 2314.82

30 12085.27 9835.58 2249.69

31 12085.27 9901.15 2184.12

32 12085.27 9967.16 2118.11

33 12085.27 10033.61 2051.66

34 12085.27 10100.50 1984.77

35 12085.27 10167.83 1917.44

36 12085.27 10235.62 1849.65

37 12085.27 10303.86 1781.41

38 12085.27 10372.55 1712.72

39 12085.27 10441.70 1643.57

40 12085.27 10511.31 1573.96

41 12085.27 10581.39 1503.88

42 12085.27 10651.93 1433.34

7/29/2019 (6) Car Loan EMI (28-5-11)

2/24

43 12085.27 10722.94 1362.33

44 12085.27 10794.43 1290.84

45 12085.27 10866.39 1218.88

46 12085.27 10938.83 1146.44

47 12085.27 11011.76 1073.51

48 12085.27 11085.17 1000.10

49 12085.27 11159.07 926.20

50 12085.27 11233.46 851.80

51 12085.27 11308.35 776.91

52 12085.27 11383.74 701.52

53 12085.27 11459.63 625.63

54 12085.27 11536.03 549.24

55 12085.27 11612.94 472.33

56 12085.27 11690.36 394.91

57 12085.27 11768.29 316.97

58 12085.27 11846.75 238.52

59 12085.27 11925.73 159.54

60 12085.27 12005.23 80.03

0 0.00 0.00 0.00

0 0.00 0.00 0.00

0 0.00 0.00 0.000 0.00 0.00 0.00

0 0.00 0.00 0.00

0 0.00 0.00 0.00

0 0.00 0.00 0.00

0 0.00 0.00 0.00

0 0.00 0.00 0.00

0 0.00 0.00 0.00

0 0.00 0.00 0.00

0 0.00 0.00 0.00

7/29/2019 (6) Car Loan EMI (28-5-11)

3/24

4.17 %

Outstanding Principal

587914.73

579748.90

571528.62

563253.54

554923.30

546537.52

538095.83

529597.87

521043.26

512431.61

503762.55

495035.70

486250.67

477407.07

468504.52

459542.61

450520.96

441439.17

432296.83

423093.54413828.89

404502.49

395113.90

385662.73

376148.54

366570.93

356929.47

347223.73

337453.29

327617.71

317716.56

307749.40

297715.80

287615.30

277447.47

267211.85

256907.99

246535.44

236093.75

225582.44

215001.05

204349.12

Equivalent simple interest rate

JIGNESH.PARMARwww.electricalnotes.wordpress.com

[email protected]
http://www.electricalnotes.wordpress.com/http://www.electricalnotes.wordpress.com/http://www.electricalnotes.wordpress.com/http://www.electricalnotes.wordpress.com/

7/29/2019 (6) Car Loan EMI (28-5-11)

4/24

193626.18

182831.75

171965.37

161026.53

150014.77

138929.61

127770.53

116537.07

105228.72

93844.97

82385.34

70849.30

59236.37

47546.01

35777.71

23930.96

12005.23

0.00

0.00

0.00

0.000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

7/29/2019 (6) Car Loan EMI (28-5-11)

5/24

7/29/2019 (6) Car Loan EMI (28-5-11)

6/24

7/29/2019 (6) Car Loan EMI (28-5-11)

7/24

Loan Amount 600,000.00

Loan Duration 12

Interest Rate 8.00%

Advance EMI Yes

EMI No. EMI Amount Principal Interest Outstanding Principal1 51,847.41 51,847.41 0.00 548,152.59

2 51,847.41 48,193.06 3,654.35 499,959.53

3 51,847.41 48,514.34 3,333.06 451,445.19

4 51,847.41 48,837.77 3,009.63 402,607.42

5 51,847.41 49,163.36 2,684.05 353,444.06

6 51,847.41 49,491.11 2,356.29 303,952.94

7 51,847.41 49,821.06 2,026.35 254,131.89

8 51,847.41 50,153.20 1,694.21 203,978.69

9 51,847.41 50,487.55 1,359.86 153,491.14

10 51,847.41 50,824.13 1,023.27 102,667.01

11 51,847.41 51,162.96 684.45 51,504.05

12 51,847.41 51,504.05 343.36 0.00

7/29/2019 (6) Car Loan EMI (28-5-11)

8/24

Totals 622,168.90 600,000.00 22,168.90

3.69 %Equivalent simple interest rate

7/29/2019 (6) Car Loan EMI (28-5-11)

9/24

7/29/2019 (6) Car Loan EMI (28-5-11)

10/24


Loan Duration 24

Interest Rate 8.00%

Advance EMI Yes


2 26,956.66 23,136.37 3,820.29 549,906.96

3 26,956.66 23,290.62 3,666.05 526,616.34

4 26,956.66 23,445.89 3,510.78 503,170.46

5 26,956.66 23,602.19 3,354.47 479,568.26

6 26,956.66 23,759.54 3,197.12 455,808.72

7 26,956.66 23,917.94 3,038.72 431,890.78

8 26,956.66 24,077.39 2,879.27 407,813.39

9 26,956.66 24,237.91 2,718.76 383,575.48

10 26,956.66 24,399.49 2,557.17 359,175.99

11 26,956.66 24,562.16 2,394.51 334,613.83

12 26,956.66 24,725.90 2,230.76 309,887.92

13 26,956.66 24,890.74 2,065.92 284,997.18

14 26,956.66 25,056.68 1,899.98 259,940.50

15 26,956.66 25,223.73 1,732.94 234,716.77

16 26,956.66 25,391.89 1,564.78 209,324.89

17 26,956.66 25,561.16 1,395.50 183,763.72

18 26,956.66 25,731.57 1,225.09 158,032.15

19 26,956.66 25,903.12 1,053.55 132,129.03

20 26,956.66 26,075.80 880.86 106,053.23

21 26,956.66 26,249.64 707.02 79,803.5922 26,956.66 26,424.64 532.02 53,378.95

23 26,956.66 26,600.80 355.86 26,778.14

24 26,956.66 26,778.14 178.52 (0.00)

7/29/2019 (6) Car Loan EMI (28-5-11)

11/24

Totals 646,959.93 600,000.00 46,959.93


7/29/2019 (6) Car Loan EMI (28-5-11)

12/24

7/29/2019 (6) Car Loan EMI (28-5-11)

13/24


Loan Duration 36

Interest Rate 8.00%

Advance EMI Yes


2 18,677.30 14,801.82 3,875.48 566,520.88

3 18,677.30 14,900.50 3,776.81 551,620.38

4 18,677.30 14,999.83 3,677.47 536,620.54

5 18,677.30 15,099.83 3,577.47 521,520.71

6 18,677.30 15,200.50 3,476.80 506,320.21

7 18,677.30 15,301.84 3,375.47 491,018.38

8 18,677.30 15,403.85 3,273.46 475,614.53

9 18,677.30 15,506.54 3,170.76 460,107.99

10 18,677.30 15,609.92 3,067.39 444,498.07

11 18,677.30 15,713.98 2,963.32 428,784.09

12 18,677.30 15,818.74 2,858.56 412,965.34

13 18,677.30 15,924.20 2,753.10 397,041.14

14 18,677.30 16,030.36 2,646.94 381,010.78

15 18,677.30 16,137.23 2,540.07 364,873.55

16 18,677.30 16,244.81 2,432.49 348,628.73

17 18,677.30 16,353.11 2,324.19 332,275.62

18 18,677.30 16,462.13 2,215.17 315,813.49

19 18,677.30 16,571.88 2,105.42 299,241.61

20 18,677.30 16,682.36 1,994.94 282,559.25

21 18,677.30 16,793.58 1,883.73 265,765.6722 18,677.30 16,905.53 1,771.77 248,860.14

23 18,677.30 17,018.24 1,659.07 231,841.90

24 18,677.30 17,131.69 1,545.61 214,710.21

25 18,677.30 17,245.90 1,431.40 197,464.31

26 18,677.30 17,360.88 1,316.43 180,103.43

27 18,677.30 17,476.61 1,200.69 162,626.82

28 18,677.30 17,593.13 1,084.18 145,033.69

29 18,677.30 17,710.41 966.89 127,323.28

30 18,677.30 17,828.48 848.82 109,494.80

31 18,677.30 17,947.34 729.97 91,547.46

32 18,677.30 18,066.99 610.32 73,480.47

33 18,677.30 18,187.43 489.87 55,293.04

34 18,677.30 18,308.68 368.62 36,984.35

35 18,677.30 18,430.74 246.56 18,553.61

36 18,677.30 18,553.61 123.69 (0.00)

7/29/2019 (6) Car Loan EMI (28-5-11)

14/24

Totals 672,382.94 600,000.00 72,382.94


7/29/2019 (6) Car Loan EMI (28-5-11)

15/24

7/29/2019 (6) Car Loan EMI (28-5-11)

16/24


Loan Duration 48

Interest Rate 8.00%

Advance EMI Yes


2 14,550.75 10,647.75 3,903.00 574,801.50

3 14,550.75 10,718.74 3,832.01 564,082.76

4 14,550.75 10,790.20 3,760.55 553,292.56

5 14,550.75 10,862.13 3,688.62 542,430.43

6 14,550.75 10,934.55 3,616.20 531,495.89

7 14,550.75 11,007.44 3,543.31 520,488.44

8 14,550.75 11,080.83 3,469.92 509,407.62

9 14,550.75 11,154.70 3,396.05 498,252.92

10 14,550.75 11,229.06 3,321.69 487,023.86

11 14,550.75 11,303.92 3,246.83 475,719.94

12 14,550.75 11,379.28 3,171.47 464,340.65

13 14,550.75 11,455.14 3,095.60 452,885.51

14 14,550.75 11,531.51 3,019.24 441,354.00

15 14,550.75 11,608.39 2,942.36 429,745.61

16 14,550.75 11,685.78 2,864.97 418,059.83

17 14,550.75 11,763.68 2,787.07 406,296.15

18 14,550.75 11,842.11 2,708.64 394,454.04

19 14,550.75 11,921.05 2,629.69 382,532.99

20 14,550.75 12,000.53 2,550.22 370,532.46

21 14,550.75 12,080.53 2,470.22 358,451.9322 14,550.75 12,161.07 2,389.68 346,290.86

23 14,550.75 12,242.14 2,308.61 334,048.71

24 14,550.75 12,323.76 2,226.99 321,724.96

25 14,550.75 12,405.92 2,144.83 309,319.04

26 14,550.75 12,488.62 2,062.13 296,830.42

27 14,550.75 12,571.88 1,978.87 284,258.54

28 14,550.75 12,655.69 1,895.06 271,602.85

29 14,550.75 12,740.06 1,810.69 258,862.79

30 14,550.75 12,825.00 1,725.75 246,037.79

31 14,550.75 12,910.50 1,640.25 233,127.29

32 14,550.75 12,996.57 1,554.18 220,130.73

33 14,550.75 13,083.21 1,467.54 207,047.52

34 14,550.75 13,170.43 1,380.32 193,877.09

35 14,550.75 13,258.23 1,292.51 180,618.85

36 14,550.75 13,346.62 1,204.13 167,272.23

37 14,550.75 13,435.60 1,115.15 153,836.63

38 14,550.75 13,525.17 1,025.58 140,311.46

39 14,550.75 13,615.34 935.41 126,696.12

40 14,550.75 13,706.11 844.64 112,990.01

7/29/2019 (6) Car Loan EMI (28-5-11)

17/24

41 14,550.75 13,797.48 753.27 99,192.53

42 14,550.75 13,889.46 661.28 85,303.06

43 14,550.75 13,982.06 568.69 71,321.00

44 14,550.75 14,075.28 475.47 57,245.73

45 14,550.75 14,169.11 381.64 43,076.62

46 14,550.75 14,263.57 287.18 28,813.05

47 14,550.75 14,358.66 192.09 14,454.3948 14,550.75 14,454.39 96.36 (0.00)

Totals 698,435.92 600,000.00 98,435.92


7/29/2019 (6) Car Loan EMI (28-5-11)

18/24

7/29/2019 (6) Car Loan EMI (28-5-11)

19/24


Loan Duration 60

Interest Rate 8.00%

Advance EMI Yes


2 12,085.27 8,165.84 3,919.43 579,748.90

3 12,085.27 8,220.28 3,864.99 571,528.62

4 12,085.27 8,275.08 3,810.19 563,253.54

5 12,085.27 8,330.24 3,755.02 554,923.30

6 12,085.27 8,385.78 3,699.49 546,537.52

7 12,085.27 8,441.68 3,643.58 538,095.83

8 12,085.27 8,497.96 3,587.31 529,597.87

9 12,085.27 8,554.62 3,530.65 521,043.26

10 12,085.27 8,611.65 3,473.62 512,431.61

11 12,085.27 8,669.06 3,416.21 503,762.55

12 12,085.27 8,726.85 3,358.42 495,035.70

13 12,085.27 8,785.03 3,300.24 486,250.67

14 12,085.27 8,843.60 3,241.67 477,407.07

15 12,085.27 8,902.55 3,182.71 468,504.52

16 12,085.27 8,961.90 3,123.36 459,542.61

17 12,085.27 9,021.65 3,063.62 450,520.96

18 12,085.27 9,081.80 3,003.47 441,439.17

19 12,085.27 9,142.34 2,942.93 432,296.83

20 12,085.27 9,203.29 2,881.98 423,093.54

21 12,085.27 9,264.64 2,820.62 413,828.8922 12,085.27 9,326.41 2,758.86 404,502.49

23 12,085.27 9,388.58 2,696.68 395,113.90

24 12,085.27 9,451.18 2,634.09 385,662.73

25 12,085.27 9,514.18 2,571.08 376,148.54

26 12,085.27 9,577.61 2,507.66 366,570.93

27 12,085.27 9,641.46 2,443.81 356,929.47

28 12,085.27 9,705.74 2,379.53 347,223.73

29 12,085.27 9,770.44 2,314.82 337,453.29

30 12,085.27 9,835.58 2,249.69 327,617.71

31 12,085.27 9,901.15 2,184.12 317,716.56

32 12,085.27 9,967.16 2,118.11 307,749.40

33 12,085.27 10,033.61 2,051.66 297,715.80

34 12,085.27 10,100.50 1,984.77 287,615.30

35 12,085.27 10,167.83 1,917.44 277,447.47

36 12,085.27 10,235.62 1,849.65 267,211.85

37 12,085.27 10,303.86 1,781.41 256,907.99

38 12,085.27 10,372.55 1,712.72 246,535.44

39 12,085.27 10,441.70 1,643.57 236,093.75

40 12,085.27 10,511.31 1,573.96 225,582.44

7/29/2019 (6) Car Loan EMI (28-5-11)

20/24

41 12,085.27 10,581.39 1,503.88 215,001.05

42 12,085.27 10,651.93 1,433.34 204,349.12

43 12,085.27 10,722.94 1,362.33 193,626.18

44 12,085.27 10,794.43 1,290.84 182,831.75

45 12,085.27 10,866.39 1,218.88 171,965.37

46 12,085.27 10,938.83 1,146.44 161,026.53

47 12,085.27 11,011.76 1,073.51 150,014.7748 12,085.27 11,085.17 1,000.10 138,929.61

49 12,085.27 11,159.07 926.20 127,770.53

50 12,085.27 11,233.46 851.80 116,537.07

51 12,085.27 11,308.35 776.91 105,228.72

52 12,085.27 11,383.74 701.52 93,844.97

53 12,085.27 11,459.63 625.63 82,385.34

54 12,085.27 11,536.03 549.24 70,849.30

55 12,085.27 11,612.94 472.33 59,236.37

56 12,085.27 11,690.36 394.91 47,546.01

57 12,085.27 11,768.29 316.97 35,777.71

58 12,085.27 11,846.75 238.52 23,930.96

59 12,085.27 11,925.73 159.54 12,005.23

60 12,085.27 12,005.23 80.03 0.00

Totals 725,116.09 600,000.00 125,116.09


7/29/2019 (6) Car Loan EMI (28-5-11)

21/24

7/29/2019 (6) Car Loan EMI (28-5-11)

22/24


Loan Duration 72

Interest Rate 8.00%

Advance EMI Yes


2 10,450.28 6,519.94 3,930.33 583,029.78

3 10,450.28 6,563.41 3,886.87 576,466.37

4 10,450.28 6,607.17 3,843.11 569,859.20

5 10,450.28 6,651.21 3,799.06 563,207.99

6 10,450.28 6,695.56 3,754.72 556,512.43

7 10,450.28 6,740.19 3,710.08 549,772.24

8 10,450.28 6,785.13 3,665.15 542,987.11

9 10,450.28 6,830.36 3,619.91 536,156.75

10 10,450.28 6,875.90 3,574.38 529,280.85

11 10,450.28 6,921.74 3,528.54 522,359.12

12 10,450.28 6,967.88 3,482.39 515,391.23

13 10,450.28 7,014.33 3,435.94 508,376.90

14 10,450.28 7,061.10 3,389.18 501,315.80

15 10,450.28 7,108.17 3,342.11 494,207.63

16 10,450.28 7,155.56 3,294.72 487,052.07

17 10,450.28 7,203.26 3,247.01 479,848.81

18 10,450.28 7,251.28 3,198.99 472,597.53

19 10,450.28 7,299.63 3,150.65 465,297.90

20 10,450.28 7,348.29 3,101.99 457,949.61

21 10,450.28 7,397.28 3,053.00 450,552.3322 10,450.28 7,446.59 3,003.68 443,105.74

23 10,450.28 7,496.24 2,954.04 435,609.50

24 10,450.28 7,546.21 2,904.06 428,063.29

25 10,450.28 7,596.52 2,853.76 420,466.77

26 10,450.28 7,647.16 2,803.11 412,819.61

27 10,450.28 7,698.15 2,752.13 405,121.46

28 10,450.28 7,749.47 2,700.81 397,371.99

29 10,450.28 7,801.13 2,649.15 389,570.87

30 10,450.28 7,853.14 2,597.14 381,717.73

31 10,450.28 7,905.49 2,544.78 373,812.24

32 10,450.28 7,958.19 2,492.08 365,854.04

33 10,450.28 8,011.25 2,439.03 357,842.79

34 10,450.28 8,064.66 2,385.62 349,778.14

35 10,450.28 8,118.42 2,331.85 341,659.72

36 10,450.28 8,172.54 2,277.73 333,487.17

37 10,450.28 8,227.03 2,223.25 325,260.14

38 10,450.28 8,281.87 2,168.40 316,978.27

39 10,450.28 8,337.09 2,113.19 308,641.18

40 10,450.28 8,392.67 2,057.61 300,248.51

7/29/2019 (6) Car Loan EMI (28-5-11)

23/24

41 10,450.28 8,448.62 2,001.66 291,799.89

42 10,450.28 8,504.94 1,945.33 283,294.95

43 10,450.28 8,561.64 1,888.63 274,733.31

44 10,450.28 8,618.72 1,831.56 266,114.59

45 10,450.28 8,676.18 1,774.10 257,438.41

46 10,450.28 8,734.02 1,716.26 248,704.39

47 10,450.28 8,792.25 1,658.03 239,912.1448 10,450.28 8,850.86 1,599.41 231,061.28

49 10,450.28 8,909.87 1,540.41 222,151.41

50 10,450.28 8,969.27 1,481.01 213,182.15

51 10,450.28 9,029.06 1,421.21 204,153.08

52 10,450.28 9,089.26 1,361.02 195,063.83

53 10,450.28 9,149.85 1,300.43 185,913.98

54 10,450.28 9,210.85 1,239.43 176,703.13

55 10,450.28 9,272.25 1,178.02 167,430.87

56 10,450.28 9,334.07 1,116.21 158,096.80

57 10,450.28 9,396.30 1,053.98 148,700.51

58 10,450.28 9,458.94 991.34 139,241.57

59 10,450.28 9,522.00 928.28 129,719.57

60 10,450.28 9,585.48 864.80 120,134.09

61 10,450.28 9,649.38 800.89 110,484.71

62 10,450.28 9,713.71 736.56 100,771.00

63 10,450.28 9,778.47 671.81 90,992.53

64 10,450.28 9,843.66 606.62 81,148.87

65 10,450.28 9,909.28 540.99 71,239.59

66 10,450.28 9,975.35 474.93 61,264.24

67 10,450.28 10,041.85 408.43 51,222.39

68 10,450.28 10,108.79 341.48 41,113.6069 10,450.28 10,176.19 274.09 30,937.42

70 10,450.28 10,244.03 206.25 20,693.39

71 10,450.28 10,312.32 137.96 10,381.07

72 10,450.28 10,381.07 69.21 0.00

Totals 752,419.86 600,000.00 152,419.86


7/29/2019 (6) Car Loan EMI (28-5-11)

24/24

Documents

(6) Car Loan EMI (28-5-11)