Está en la página 1de 1

Traditional Home Loan

Interest Principal
Month Principal EMI Charge Component
1 2,000,000 19,300 16,667 2,634
2 1,997,366 19,300 16,645 2,656
3 1,994,711 19,300 16,623 2,678
4 1,992,033 19,300 16,600 2,700
5 1,989,333 19,300 16,578 2,723
6 1,986,610 19,300 16,555 2,745
7 1,983,865 19,300 16,532 2,768
8 1,981,096 19,300 16,509 2,791
9 1,978,305 19,300 16,486 2,815
10 1,975,490 19,300 16,462 2,838
11 1,972,652 19,300 16,439 2,862
12 1,969,791 19,300 16,415 2,886
13 1,966,905 19,300 16,391 2,910
14 1,963,996 19,300 16,367 2,934
15 1,961,062 19,300 16,342 2,958
16 1,958,104 19,300 16,318 2,983
17 1,955,121 19,300 16,293 3,008
18 1,952,113 19,300 16,268 3,033
19 1,949,080 19,300 16,242 3,058
20 1,946,022 19,300 16,217 3,084
21 1,942,938 19,300 16,191 3,109
22 1,939,829 19,300 16,165 3,135
23 1,936,694 19,300 16,139 3,161
24 1,933,533 19,300 16,113 3,188