FreeTools.lk
Simple tools for everyone
Calculate your EMI with 100% mathematical accuracy and see instant payment breakdown. Processed entirely in your browser for 100% privacy.
Enter the loan amount you need
Enter the annual interest rate
Enter the loan duration in years
Add extra months to the tenure (e.g. 2 years 6 months = 2 years + 6 months)
Monthly Payment (EMI)
LKR 20,516.53
60 monthly payments
Total Interest Paid
LKR 230,991.88
23.10% of principal
Total Amount Paid
LKR 1,230,991.88
Principal + Interest
Month-by-month breakdown of interest and principal (amounts in Rs.)
| Month | Opening Balance | Interest | Principal | EMI | Closing Balance |
|---|---|---|---|---|---|
| 1 | 1,000,000.00 | 7,083.33 | 13,433.20 | 20,516.53 | 986,566.80 |
| 2 | 986,566.80 | 6,988.18 | 13,528.35 | 20,516.53 | 973,038.45 |
| 3 | 973,038.45 | 6,892.36 | 13,624.18 | 20,516.53 | 959,414.28 |
| 4 | 959,414.28 | 6,795.85 | 13,720.68 | 20,516.53 | 945,693.60 |
| 5 | 945,693.60 | 6,698.66 | 13,817.87 | 20,516.53 | 931,875.73 |
| 6 | 931,875.73 | 6,600.79 | 13,915.74 | 20,516.53 | 917,959.98 |
| 7 | 917,959.98 | 6,502.22 | 14,014.31 | 20,516.53 | 903,945.67 |
| 8 | 903,945.67 | 6,402.95 | 14,113.58 | 20,516.53 | 889,832.09 |
| 9 | 889,832.09 | 6,302.98 | 14,213.55 | 20,516.53 | 875,618.53 |
| 10 | 875,618.53 | 6,202.30 | 14,314.23 | 20,516.53 | 861,304.30 |
| 11 | 861,304.30 | 6,100.91 | 14,415.63 | 20,516.53 | 846,888.67 |
| 12 | 846,888.67 | 5,998.79 | 14,517.74 | 20,516.53 | 832,370.94 |
| 13 | 832,370.94 | 5,895.96 | 14,620.57 | 20,516.53 | 817,750.37 |
| 14 | 817,750.37 | 5,792.40 | 14,724.13 | 20,516.53 | 803,026.23 |
| 15 | 803,026.23 | 5,688.10 | 14,828.43 | 20,516.53 | 788,197.80 |
| 16 | 788,197.80 | 5,583.07 | 14,933.46 | 20,516.53 | 773,264.34 |
| 17 | 773,264.34 | 5,477.29 | 15,039.24 | 20,516.53 | 758,225.10 |
| 18 | 758,225.10 | 5,370.76 | 15,145.77 | 20,516.53 | 743,079.33 |
| 19 | 743,079.33 | 5,263.48 | 15,253.05 | 20,516.53 | 727,826.27 |
| 20 | 727,826.27 | 5,155.44 | 15,361.10 | 20,516.53 | 712,465.18 |
| 21 | 712,465.18 | 5,046.63 | 15,469.90 | 20,516.53 | 696,995.28 |
| 22 | 696,995.28 | 4,937.05 | 15,579.48 | 20,516.53 | 681,415.79 |
| 23 | 681,415.79 | 4,826.70 | 15,689.84 | 20,516.53 | 665,725.96 |
| 24 | 665,725.96 | 4,715.56 | 15,800.97 | 20,516.53 | 649,924.99 |
| 25 | 649,924.99 | 4,603.64 | 15,912.90 | 20,516.53 | 634,012.09 |
| 26 | 634,012.09 | 4,490.92 | 16,025.61 | 20,516.53 | 617,986.48 |
| 27 | 617,986.48 | 4,377.40 | 16,139.13 | 20,516.53 | 601,847.35 |
| 28 | 601,847.35 | 4,263.09 | 16,253.45 | 20,516.53 | 585,593.90 |
| 29 | 585,593.90 | 4,147.96 | 16,368.57 | 20,516.53 | 569,225.33 |
| 30 | 569,225.33 | 4,032.01 | 16,484.52 | 20,516.53 | 552,740.81 |
| 31 | 552,740.81 | 3,915.25 | 16,601.28 | 20,516.53 | 536,139.53 |
| 32 | 536,139.53 | 3,797.65 | 16,718.88 | 20,516.53 | 519,420.65 |
| 33 | 519,420.65 | 3,679.23 | 16,837.30 | 20,516.53 | 502,583.35 |
| 34 | 502,583.35 | 3,559.97 | 16,956.57 | 20,516.53 | 485,626.78 |
| 35 | 485,626.78 | 3,439.86 | 17,076.67 | 20,516.53 | 468,550.11 |
| 36 | 468,550.11 | 3,318.90 | 17,197.63 | 20,516.53 | 451,352.47 |
| 37 | 451,352.47 | 3,197.08 | 17,319.45 | 20,516.53 | 434,033.02 |
| 38 | 434,033.02 | 3,074.40 | 17,442.13 | 20,516.53 | 416,590.89 |
| 39 | 416,590.89 | 2,950.85 | 17,565.68 | 20,516.53 | 399,025.21 |
| 40 | 399,025.21 | 2,826.43 | 17,690.10 | 20,516.53 | 381,335.11 |
| 41 | 381,335.11 | 2,701.12 | 17,815.41 | 20,516.53 | 363,519.70 |
| 42 | 363,519.70 | 2,574.93 | 17,941.60 | 20,516.53 | 345,578.10 |
| 43 | 345,578.10 | 2,447.84 | 18,068.69 | 20,516.53 | 327,509.42 |
| 44 | 327,509.42 | 2,319.86 | 18,196.67 | 20,516.53 | 309,312.74 |
| 45 | 309,312.74 | 2,190.97 | 18,325.57 | 20,516.53 | 290,987.18 |
| 46 | 290,987.18 | 2,061.16 | 18,455.37 | 20,516.53 | 272,531.80 |
| 47 | 272,531.80 | 1,930.43 | 18,586.10 | 20,516.53 | 253,945.71 |
| 48 | 253,945.71 | 1,798.78 | 18,717.75 | 20,516.53 | 235,227.96 |
| 49 | 235,227.96 | 1,666.20 | 18,850.33 | 20,516.53 | 216,377.62 |
| 50 | 216,377.62 | 1,532.67 | 18,983.86 | 20,516.53 | 197,393.77 |
| 51 | 197,393.77 | 1,398.21 | 19,118.33 | 20,516.53 | 178,275.44 |
| 52 | 178,275.44 | 1,262.78 | 19,253.75 | 20,516.53 | 159,021.70 |
| 53 | 159,021.70 | 1,126.40 | 19,390.13 | 20,516.53 | 139,631.57 |
| 54 | 139,631.57 | 989.06 | 19,527.47 | 20,516.53 | 120,104.09 |
| 55 | 120,104.09 | 850.74 | 19,665.79 | 20,516.53 | 100,438.30 |
| 56 | 100,438.30 | 711.44 | 19,805.09 | 20,516.53 | 80,633.21 |
| 57 | 80,633.21 | 571.15 | 19,945.38 | 20,516.53 | 60,687.83 |
| 58 | 60,687.83 | 429.87 | 20,086.66 | 20,516.53 | 40,601.17 |
| 59 | 40,601.17 | 287.59 | 20,228.94 | 20,516.53 | 20,372.23 |
| 60 | 20,372.23 | 144.30 | 20,372.23 | 20,516.53 | 0.00 |