(6) car loan emi (28-5-11)
TRANSCRIPT
-
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
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 Amount 600,000.00
Loan Duration 24
Interest Rate 8.00%
Advance EMI Yes
EMI No. EMI Amount Principal Interest Outstanding Principal1 26,956.66 26,956.66 0.00 573,043.34
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
3.91 %Equivalent simple interest rate
-
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 Amount 600,000.00
Loan Duration 36
Interest Rate 8.00%
Advance EMI Yes
EMI No. EMI Amount Principal Interest Outstanding Principal1 18,677.30 18,677.30 0.00 581,322.70
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
4.02 %Equivalent simple interest rate
-
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 Amount 600,000.00
Loan Duration 48
Interest Rate 8.00%
Advance EMI Yes
EMI No. EMI Amount Principal Interest Outstanding Principal1 14,550.75 14,550.75 0.00 585,449.25
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
4.10 %Equivalent simple interest rate
-
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 Amount 600,000.00
Loan Duration 60
Interest Rate 8.00%
Advance EMI Yes
EMI No. EMI Amount Principal Interest Outstanding Principal1 12,085.27 12,085.27 0.00 587,914.73
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
4.17 %Equivalent simple interest rate
-
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 Amount 600,000.00
Loan Duration 72
Interest Rate 8.00%
Advance EMI Yes
EMI No. EMI Amount Principal Interest Outstanding Principal1 10,450.28 10,450.28 0.00 589,549.72
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
4.23 %Equivalent simple interest rate
-
7/29/2019 (6) Car Loan EMI (28-5-11)
24/24