You are on page 1of 2

LOAN

RATE
PERIOD
INSTALMENT
EFF. RATE
EFF.LOAN PERIOD
EFF.INSTALMENT

INR 100,000.00
12% P.A
5 YEARS
INR ( 667,724.65)
0.06
10
13586.79582

LOAN SCHEDULE
INSTALMENT NO.

OP. BAL
1
2
3
4
5
6
7
8
9
10

INR 100,000.00
INR 92,413.20
INR 84,371.20
INR 75,846.68
INR 66,810.68
INR 57,232.53
INR 47,079.68
INR 36,317.67
INR 24,909.93
INR 12,817.73

INTEREST
INSTALMENT
INR 6,000.00 13586.79582
INR 5,544.79 13586.79582
INR 5,062.27 13586.79582
INR 4,550.80 13586.79582
INR 4,008.64 13586.79582
INR 3,433.95 13586.79582
INR 2,824.78 13586.79582
INR 2,179.06 13586.79582
INR 1,494.60 13586.79582
INR 769.06 13586.79582

LOAN REPAYMENT STYLE HALF YEARLY

SCHEDULE
CLOS. BAL
INR 92,413.20
INR 84,371.20
INR 75,846.68
INR 66,810.68
INR 57,232.53
INR 47,079.68
INR 36,317.67
INR 24,909.93
INR 12,817.73
INR 0.00

You might also like