← Sabhi Tools
Loan Cost & Repayment
Amortization / Repayment Schedule Generator
Apne loan ka poora month-wise repayment schedule dekhein aur CSV mein download karein.
₹
% p.a.
yrs
Optional — na diya toh schedule “Month 1, Month 2...” se dikhega
Monthly EMI
₹10,501
Total Principal
₹5,00,000
Total Interest
₹1,30,056
Total Payment
₹6,30,056
Repayment Schedule
| Month | Opening Balance | EMI | Principal | Interest | Closing Balance |
|---|---|---|---|---|---|
| Month 1 | ₹5,00,000 | ₹10,501 | ₹6,543 | ₹3,958 | ₹4,93,457 |
| Month 2 | ₹4,93,457 | ₹10,501 | ₹6,594 | ₹3,907 | ₹4,86,863 |
| Month 3 | ₹4,86,863 | ₹10,501 | ₹6,647 | ₹3,854 | ₹4,80,216 |
| Month 4 | ₹4,80,216 | ₹10,501 | ₹6,699 | ₹3,802 | ₹4,73,517 |
| Month 5 | ₹4,73,517 | ₹10,501 | ₹6,752 | ₹3,749 | ₹4,66,765 |
| Month 6 | ₹4,66,765 | ₹10,501 | ₹6,806 | ₹3,695 | ₹4,59,959 |
| Month 7 | ₹4,59,959 | ₹10,501 | ₹6,860 | ₹3,641 | ₹4,53,100 |
| Month 8 | ₹4,53,100 | ₹10,501 | ₹6,914 | ₹3,587 | ₹4,46,186 |
| Month 9 | ₹4,46,186 | ₹10,501 | ₹6,969 | ₹3,532 | ₹4,39,217 |
| Month 10 | ₹4,39,217 | ₹10,501 | ₹7,024 | ₹3,477 | ₹4,32,193 |
| Month 11 | ₹4,32,193 | ₹10,501 | ₹7,079 | ₹3,422 | ₹4,25,114 |
| Month 12 | ₹4,25,114 | ₹10,501 | ₹7,135 | ₹3,365 | ₹4,17,978 |
Yeh calculator sirf educational purpose ke liye hai aur financial advice nahi hai. Actual eligibility, rates, aur charges lender ke hisaab se alag ho sakte hain.
Related blog posts jald hi yahan dikhenge.