Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 15

Loan Amount 2400000

Interest Rate 12%


No. Of Years 3
Periodivity Yearly 1
No. of Payment 3
Installment Am ₹ 999,237.55

SR NO. Opening Balance Interest Installment Closing Balance


1 2400000 288000 999238 1688762
2 1688762 202651 999238 892176
3 892176 107061 999238 0
Bi-Monthly 6
Half Yearly 2
Monthly 12
Quarterly 4
Yearly 1
Loan Amount 60000
Interest Rate 12%
No. Of Years 6
Periodivity Half Yearly 2
No. of Payment 12
Installment Am ₹ 7,156.62

SR NO. Opening Balance Interest Installment Closing Balance


1 60000 3600 7157 56443
2 56443 3387 7157 52673
3 52673 3160 7157 48677
4 48677 2921 7157 44441
5 44441 2666 7157 39951
6 39951 2397 7157 35191
7 35191 2111 7157 30146
8 30146 1809 7157 24798
9 24798 1488 7157 19130
10 19130 1148 7157 13121
11 13121 787 7157 6752
12 6752 405 7157 0
Bi-Monthly 6
Half Yearly 2
Monthly 12
Quarterly 4
Yearly 1
Fortnightly 26
Loan Amount 100000
Interest Rate 15%
No. Of Years 5
Periodivity Quarterly 4
No. of Payment 20
Installment Am ₹ 7,196.21

SR NO. Opening Balance Interest Installment Closing Balance


1 100000 3750 7196 96554
2 96554 3621 7196 92978
3 92978 3487 7196 89269
4 89269 3348 7196 85420
5 85420 3203 7196 81427
6 81427 3054 7196 77285
7 77285 2898 7196 72987
8 72987 2737 7196 68527
9 68527 2570 7196 63901
10 63901 2396 7196 59101
11 59101 2216 7196 54121
12 54121 2030 7196 48954
13 48954 1836 7196 43594
14 43594 1635 7196 38032
15 38032 1426 7196 32262
16 32262 1210 7196 26276
17 26276 985 7196 20065
18 20065 752 7196 13622
19 13622 511 7196 6936
20 6936 260 7196 0
Bi-Monthly 6
Half Yearly 2
Monthly 12
Quarterly 4
Yearly 1
Fortnightly 26
Loan Amount 200000
Interest Rate 10%
No. Of Years 6
Periodivity Quarterly 4
No. of Payment 24
Installment Am ₹ 11,182.56

Period Opening Balance Interest Installment Closing Balance


1 200000 5000 11183 193817
2 193817 4845 11183 187480
3 187480 4687 11183 180985
4 180985 4525 11183 174327
5 174327 4358 11183 167502
6 167502 4188 11183 160507
7 160507 4013 11183 153338
8 153338 3833 11183 145988
9 145988 3650 11183 138456
10 138456 3461 11183 130734
11 130734 3268 11183 122820
12 122820 3071 11183 114708
13 114708 2868 11183 106393
14 106393 2660 11183 97871
15 97871 2447 11183 89135
16 89135 2228 11183 80181
17 80181 2005 11183 71002
18 71002 1775 11183 61595
19 61595 1540 11183 51952
20 51952 1299 11183 42069
21 42069 1052 11183 31938
22 31938 798 11183 21554
23 21554 539 11183 10910
24 10910 273 11183 0
Bi-Monthly 6
Half Yearly 2
Monthly 12
Quarterly 4
Yearly 1
Fortnightly 26

Interest on 10th Installment


₹ 3,461.39
Principal on 10th Installment
₹ 7,721.18
Total Interest Between 5th & 10th Installment
23502.95274
Total Principal between 5th & 10th Installment
43592.43169
Loan Amount 2400000
Interest Rate 6%
No. Of Years 6
Total No. of P 32

Before Rescheduling
Periodivity Half Yearly 2
No. of Payment 8
No. of Years 4
Amount to be r 80% 1920000
Installment Am ₹ 287,916.27

After Rescheduling
Periodivity Monthly 12
No. of Payment 24
No. of Years 2
Amount to be r 20% 480000
Installment Am ₹ 21,273.89

Period Opening BalancInterest Installment Closing Balance


1 2400000 72000 287916 2184084
2 2184084 65523 287916 1961690
3 1961690 58851 287916 1732624
4 1732624 51979 287916 1496687
5 1496687 44901 287916 1253671
6 1253671 37610 287916 1003365
7 1003365 30101 287916 745550
8 745550 22366 287916 480000
9 480000 2400 21274 461126
10 461126 2306 21274 442158
11 442158 2211 21274 423095
12 423095 2115 21274 403936
13 403936 2020 21274 384682
14 384682 1923 21274 365332
15 365332 1827 21274 345884
16 345884 1729 21274 326340
17 326340 1632 21274 306698
18 306698 1533 21274 286957
19 286957 1435 21274 267118
20 267118 1336 21274 247180
21 247180 1236 21274 227142
22 227142 1136 21274 207004
23 207004 1035 21274 186765
24 186765 934 21274 166425
25 166425 832 21274 145983
26 145983 730 21274 125439
27 125439 627 21274 104792
28 104792 524 21274 84042
29 84042 420 21274 63189
30 63189 316 21274 42231
31 42231 211 21274 21168
32 21168 106 21274 0
Bi-Monthly 6
Half Yearly 2
Monthly 12
Quarterly 4
Yearly 1
Fortnightly 26

You might also like