Professional Documents
Culture Documents
Ledger
Ledger
Loan Amount: ₹10,00,000 Pending Amount: ₹6,00,000 Loan Period: 5 years Annual
Interest Rate: 11.75%
Where:
�P = Loan amount
�r = Monthly interest rate
�n = Total number of payments (months)
���=600000×0.00979167×(1+0.00979167)60(1+0.00979167)60−1EMI=
600000×(1+0.00979167)60−10.00979167×(1+0.00979167)60
���≈12606.06EMI≈12606.06
Now, we'll create a repayment schedule for each month over the loan period of 5
years:
markdownCopy code
Month Opening Balance Monthly Payment Interest Principal Closing Balance
----------------------------------------------------------------------------------------- 1 ₹10,00,000 ₹12,606.06 ₹9,791.67
₹2,814.39 ₹9,97,185.61 2 ₹9,97,185.61 ₹12,606.06 ₹9,784.21 ₹2,821.85 ₹9,94,363.76 3 ₹9,94,363.76
₹12,606.06 ₹9,776.74 ₹2,829.32 ₹9,91,534.44 ... ... ... ... ... ... 60 ₹0 ₹12,606.06 ₹8.17 ₹12,597.89 ₹0
This schedule shows how each monthly payment is distributed between interest and
principal, gradually reducing the loan amount until it reaches zero at the end of the
loan term.