You are on page 1of 8

Loan Schedule

Number of periods 120


Interest rate (annual) 3%
Interest rate (monthly) 0.25%
Loan Amount ($) 300,000

Monthly payment ($) 2,896.8

Period Payment Interest Principal Residual Debt


1 2,896.8 750.0 2,146.8 297,853.2
2 2,896.8 744.6 2,152.2 295,701.0
3 2,896.8 739.3 2,157.6 293,543.4
4 2,896.8 733.9 2,163.0 291,380.5
5 2,896.8 728.5 2,168.4 289,212.1
6 2,896.8 723.0 2,173.8 287,038.3
7 2,896.8 717.6 2,179.2 284,859.1
8 2,896.8 712.1 2,184.7 282,674.4
9 2,896.8 706.7 2,190.1 280,484.3
10 2,896.8 701.2 2,195.6 278,288.6
11 2,896.8 695.7 2,201.1 276,087.5
12 2,896.8 690.2 2,206.6 273,880.9
13 2,896.8 684.7 2,212.1 271,668.8
14 2,896.8 679.2 2,217.7 269,451.2
15 2,896.8 673.6 2,223.2 267,228.0
16 2,896.8 668.1 2,228.8 264,999.2
17 2,896.8 662.5 2,234.3 262,764.9
18 2,896.8 656.9 2,239.9 260,525.0
19 2,896.8 651.3 2,245.5 258,279.5
20 2,896.8 645.7 2,251.1 256,028.4
21 2,896.8 640.1 2,256.8 253,771.6
22 2,896.8 634.4 2,262.4 251,509.2
23 2,896.8 628.8 2,268.0 249,241.2
24 2,896.8 623.1 2,273.7 246,967.4
25 2,896.8 617.4 2,279.4 244,688.0
26 2,896.8 611.7 2,285.1 242,402.9
27 2,896.8 606.0 2,290.8 240,112.1
28 2,896.8 600.3 2,296.5 237,815.6
29 2,896.8 594.5 2,302.3 235,513.3
30 2,896.8 588.8 2,308.0 233,205.3
31 2,896.8 583.0 2,313.8 230,891.4
32 2,896.8 577.2 2,319.6 228,571.9
33 2,896.8 571.4 2,325.4 226,246.5
34 2,896.8 565.6 2,331.2 223,915.3
35 2,896.8 559.8 2,337.0 221,578.2
36 2,896.8 553.9 2,342.9 219,235.3
37 2,896.8 548.1 2,348.7 216,886.6
38 2,896.8 542.2 2,354.6 214,532.0
39 2,896.8 536.3 2,360.5 212,171.5
40 2,896.8 530.4 2,366.4 209,805.1
41 2,896.8 524.5 2,372.3 207,432.8
42 2,896.8 518.6 2,378.2 205,054.6
43 2,896.8 512.6 2,384.2 202,670.4
44 2,896.8 506.7 2,390.1 200,280.2
45 2,896.8 500.7 2,396.1 197,884.1
46 2,896.8 494.7 2,402.1 195,482.0
47 2,896.8 488.7 2,408.1 193,073.9
48 2,896.8 482.7 2,414.1 190,659.7
49 2,896.8 476.6 2,420.2 188,239.6
50 2,896.8 470.6 2,426.2 185,813.3
51 2,896.8 464.5 2,432.3 183,381.1
52 2,896.8 458.5 2,438.4 180,942.7
53 2,896.8 452.4 2,444.5 178,498.2
54 2,896.8 446.2 2,450.6 176,047.6
55 2,896.8 440.1 2,456.7 173,590.9
56 2,896.8 434.0 2,462.8 171,128.1
57 2,896.8 427.8 2,469.0 168,659.1
58 2,896.8 421.6 2,475.2 166,183.9
59 2,896.8 415.5 2,481.4 163,702.6
60 2,896.8 409.3 2,487.6 161,215.0
61 2,896.8 403.0 2,493.8 158,721.2
62 2,896.8 396.8 2,500.0 156,221.2
63 2,896.8 390.6 2,506.3 153,714.9
64 2,896.8 384.3 2,512.5 151,202.4
65 2,896.8 378.0 2,518.8 148,683.6
66 2,896.8 371.7 2,525.1 146,158.5
67 2,896.8 365.4 2,531.4 143,627.0
68 2,896.8 359.1 2,537.8 141,089.3
69 2,896.8 352.7 2,544.1 138,545.2
70 2,896.8 346.4 2,550.5 135,994.7
71 2,896.8 340.0 2,556.8 133,437.9
72 2,896.8 333.6 2,563.2 130,874.7
73 2,896.8 327.2 2,569.6 128,305.0
74 2,896.8 320.8 2,576.1 125,729.0
75 2,896.8 314.3 2,582.5 123,146.5
76 2,896.8 307.9 2,589.0 120,557.5
77 2,896.8 301.4 2,595.4 117,962.1
78 2,896.8 294.9 2,601.9 115,360.2
79 2,896.8 288.4 2,608.4 112,751.7
80 2,896.8 281.9 2,614.9 110,136.8
81 2,896.8 275.3 2,621.5 107,515.3
82 2,896.8 268.8 2,628.0 104,887.3
83 2,896.8 262.2 2,634.6 102,252.7
84 2,896.8 255.6 2,641.2 99,611.5
85 2,896.8 249.0 2,647.8 96,963.7
86 2,896.8 242.4 2,654.4 94,309.3
87 2,896.8 235.8 2,661.0 91,648.2
88 2,896.8 229.1 2,667.7 88,980.5
89 2,896.8 222.5 2,674.4 86,306.2
90 2,896.8 215.8 2,681.1 83,625.1
91 2,896.8 209.1 2,687.8 80,937.3
92 2,896.8 202.3 2,694.5 78,242.9
93 2,896.8 195.6 2,701.2 75,541.6
94 2,896.8 188.9 2,708.0 72,833.7
95 2,896.8 182.1 2,714.7 70,118.9
96 2,896.8 175.3 2,721.5 67,397.4
97 2,896.8 168.5 2,728.3 64,669.1
98 2,896.8 161.7 2,735.1 61,933.9
99 2,896.8 154.8 2,742.0 59,191.9
100 2,896.8 148.0 2,748.8 56,443.1
101 2,896.8 141.1 2,755.7 53,687.4
102 2,896.8 134.2 2,762.6 50,924.8
103 2,896.8 127.3 2,769.5 48,155.3
104 2,896.8 120.4 2,776.4 45,378.8
105 2,896.8 113.4 2,783.4 42,595.5
106 2,896.8 106.5 2,790.3 39,805.1
107 2,896.8 99.5 2,797.3 37,007.8
108 2,896.8 92.5 2,804.3 34,203.5
109 2,896.8 85.5 2,811.3 31,392.2
110 2,896.8 78.5 2,818.3 28,573.9
111 2,896.8 71.4 2,825.4 25,748.5
112 2,896.8 64.4 2,832.5 22,916.0
113 2,896.8 57.3 2,839.5 20,076.5
114 2,896.8 50.2 2,846.6 17,229.9
115 2,896.8 43.1 2,853.7 14,376.1
116 2,896.8 35.9 2,860.9 11,515.2
117 2,896.8 28.8 2,868.0 8,647.2
118 2,896.8 21.6 2,875.2 5,772.0
119 2,896.8 14.4 2,882.4 2,889.6
120 2,896.8 7.2 2,889.6 0.0
Loan Schedule

Number of periods 120


Interest rate (annual) 3%
Interest rate (monthly) 0.25%
Loan Amount ($) 300,000

Monthly installment
value ₹ -2,896.82 ₹ 2,896.82

Monthly loan schedule break up

Period Monthly payment Intrest Paid Principal repaid Residual debt


1 ₹ 2,896.82 750 ₹ 2,146.82 ₹ 297,853.18
2 ₹ 2,896.82 ₹ 744.63 ₹ 2,152.19 ₹ 295,700.99
3 ₹ 2,896.82 ₹ 739.25 ₹ 2,157.57 ₹ 293,543.42
4 ₹ 2,896.82 ₹ 733.86 ₹ 2,162.96 ₹ 291,380.45
5 ₹ 2,896.82 ₹ 728.45 ₹ 2,168.37 ₹ 289,212.08
6 ₹ 2,896.82 ₹ 723.03 ₹ 2,173.79 ₹ 287,038.29
7 ₹ 2,896.82 ₹ 717.60 ₹ 2,179.23 ₹ 284,859.06
8 ₹ 2,896.82 ₹ 712.15 ₹ 2,184.67 ₹ 282,674.39
9 ₹ 2,896.82 ₹ 706.69 ₹ 2,190.14 ₹ 280,484.25
10 ₹ 2,896.82 ₹ 701.21 ₹ 2,195.61 ₹ 278,288.64
11 ₹ 2,896.82 ₹ 695.72 ₹ 2,201.10 ₹ 276,087.54
12 ₹ 2,896.82 ₹ 690.22 ₹ 2,206.60 ₹ 273,880.94
13 ₹ 2,896.82 ₹ 684.70 ₹ 2,212.12 ₹ 271,668.82
14 ₹ 2,896.82 ₹ 679.17 ₹ 2,217.65 ₹ 269,451.17
15 ₹ 2,896.82 ₹ 673.63 ₹ 2,223.19 ₹ 267,227.97
16 ₹ 2,896.82 ₹ 668.07 ₹ 2,228.75 ₹ 264,999.22
17 ₹ 2,896.82 ₹ 662.50 ₹ 2,234.32 ₹ 262,764.90
18 ₹ 2,896.82 ₹ 656.91 ₹ 2,239.91 ₹ 260,524.99
19 ₹ 2,896.82 ₹ 651.31 ₹ 2,245.51 ₹ 258,279.48
20 ₹ 2,896.82 ₹ 645.70 ₹ 2,251.12 ₹ 256,028.35
21 ₹ 2,896.82 ₹ 640.07 ₹ 2,256.75 ₹ 253,771.60
22 ₹ 2,896.82 ₹ 634.43 ₹ 2,262.39 ₹ 251,509.21
23 ₹ 2,896.82 ₹ 628.77 ₹ 2,268.05 ₹ 249,241.16
24 ₹ 2,896.82 ₹ 623.10 ₹ 2,273.72 ₹ 246,967.44
25 ₹ 2,896.82 ₹ 617.42 ₹ 2,279.40 ₹ 244,688.04
26 ₹ 2,896.82 ₹ 611.72 ₹ 2,285.10 ₹ 242,402.93
27 ₹ 2,896.82 ₹ 606.01 ₹ 2,290.82 ₹ 240,112.12
28 ₹ 2,896.82 ₹ 600.28 ₹ 2,296.54 ₹ 237,815.58
29 ₹ 2,896.82 ₹ 594.54 ₹ 2,302.28 ₹ 235,513.29
30 ₹ 2,896.82 ₹ 588.78 ₹ 2,308.04 ₹ 233,205.25
31 ₹ 2,896.82 ₹ 583.01 ₹ 2,313.81 ₹ 230,891.44
32 ₹ 2,896.82 ₹ 577.23 ₹ 2,319.59 ₹ 228,571.85
33 ₹ 2,896.82 ₹ 571.43 ₹ 2,325.39 ₹ 226,246.46
34 ₹ 2,896.82 ₹ 565.62 ₹ 2,331.21 ₹ 223,915.25
35 ₹ 2,896.82 ₹ 559.79 ₹ 2,337.03 ₹ 221,578.22
36 ₹ 2,896.82 ₹ 553.95 ₹ 2,342.88 ₹ 219,235.34
37 ₹ 2,896.82 ₹ 548.09 ₹ 2,348.73 ₹ 216,886.61
38 ₹ 2,896.82 ₹ 542.22 ₹ 2,354.61 ₹ 214,532.00
39 ₹ 2,896.82 ₹ 536.33 ₹ 2,360.49 ₹ 212,171.51
40 ₹ 2,896.82 ₹ 530.43 ₹ 2,366.39 ₹ 209,805.11
41 ₹ 2,896.82 ₹ 524.51 ₹ 2,372.31 ₹ 207,432.81
42 ₹ 2,896.82 ₹ 518.58 ₹ 2,378.24 ₹ 205,054.57
43 ₹ 2,896.82 ₹ 512.64 ₹ 2,384.19 ₹ 202,670.38
44 ₹ 2,896.82 ₹ 506.68 ₹ 2,390.15 ₹ 200,280.23
45 ₹ 2,896.82 ₹ 500.70 ₹ 2,396.12 ₹ 197,884.11
46 ₹ 2,896.82 ₹ 494.71 ₹ 2,402.11 ₹ 195,482.00
47 ₹ 2,896.82 ₹ 488.70 ₹ 2,408.12 ₹ 193,073.88
48 ₹ 2,896.82 ₹ 482.68 ₹ 2,414.14 ₹ 190,659.74
49 ₹ 2,896.82 ₹ 476.65 ₹ 2,420.17 ₹ 188,239.57
50 ₹ 2,896.82 ₹ 470.60 ₹ 2,426.22 ₹ 185,813.35
51 ₹ 2,896.82 ₹ 464.53 ₹ 2,432.29 ₹ 183,381.06
52 ₹ 2,896.82 ₹ 458.45 ₹ 2,438.37 ₹ 180,942.69
53 ₹ 2,896.82 ₹ 452.36 ₹ 2,444.47 ₹ 178,498.22
54 ₹ 2,896.82 ₹ 446.25 ₹ 2,450.58 ₹ 176,047.65
55 ₹ 2,896.82 ₹ 440.12 ₹ 2,456.70 ₹ 173,590.94
56 ₹ 2,896.82 ₹ 433.98 ₹ 2,462.84 ₹ 171,128.10
57 ₹ 2,896.82 ₹ 427.82 ₹ 2,469.00 ₹ 168,659.10
58 ₹ 2,896.82 ₹ 421.65 ₹ 2,475.17 ₹ 166,183.92
59 ₹ 2,896.82 ₹ 415.46 ₹ 2,481.36 ₹ 163,702.56
60 ₹ 2,896.82 ₹ 409.26 ₹ 2,487.57 ₹ 161,214.99
61 ₹ 2,896.82 ₹ 403.04 ₹ 2,493.78 ₹ 158,721.21
62 ₹ 2,896.82 ₹ 396.80 ₹ 2,500.02 ₹ 156,221.19
63 ₹ 2,896.82 ₹ 390.55 ₹ 2,506.27 ₹ 153,714.92
64 ₹ 2,896.82 ₹ 384.29 ₹ 2,512.54 ₹ 151,202.38
65 ₹ 2,896.82 ₹ 378.01 ₹ 2,518.82 ₹ 148,683.57
66 ₹ 2,896.82 ₹ 371.71 ₹ 2,525.11 ₹ 146,158.45
67 ₹ 2,896.82 ₹ 365.40 ₹ 2,531.43 ₹ 143,627.03
68 ₹ 2,896.82 ₹ 359.07 ₹ 2,537.75 ₹ 141,089.27
69 ₹ 2,896.82 ₹ 352.72 ₹ 2,544.10 ₹ 138,545.17
70 ₹ 2,896.82 ₹ 346.36 ₹ 2,550.46 ₹ 135,994.72
71 ₹ 2,896.82 ₹ 339.99 ₹ 2,556.84 ₹ 133,437.88
72 ₹ 2,896.82 ₹ 333.59 ₹ 2,563.23 ₹ 130,874.65
73 ₹ 2,896.82 ₹ 327.19 ₹ 2,569.64 ₹ 128,305.02
74 ₹ 2,896.82 ₹ 320.76 ₹ 2,576.06 ₹ 125,728.96
75 ₹ 2,896.82 ₹ 314.32 ₹ 2,582.50 ₹ 123,146.46
76 ₹ 2,896.82 ₹ 307.87 ₹ 2,588.96 ₹ 120,557.50
77 ₹ 2,896.82 ₹ 301.39 ₹ 2,595.43 ₹ 117,962.07
78 ₹ 2,896.82 ₹ 294.91 ₹ 2,601.92 ₹ 115,360.15
79 ₹ 2,896.82 ₹ 288.40 ₹ 2,608.42 ₹ 112,751.73
80 ₹ 2,896.82 ₹ 281.88 ₹ 2,614.94 ₹ 110,136.79
81 ₹ 2,896.82 ₹ 275.34 ₹ 2,621.48 ₹ 107,515.31
82 ₹ 2,896.82 ₹ 268.79 ₹ 2,628.03 ₹ 104,887.28
83 ₹ 2,896.82 ₹ 262.22 ₹ 2,634.60 ₹ 102,252.67
84 ₹ 2,896.82 ₹ 255.63 ₹ 2,641.19 ₹ 99,611.48
85 ₹ 2,896.82 ₹ 249.03 ₹ 2,647.79 ₹ 96,963.69
86 ₹ 2,896.82 ₹ 242.41 ₹ 2,654.41 ₹ 94,309.27
87 ₹ 2,896.82 ₹ 235.77 ₹ 2,661.05 ₹ 91,648.22
88 ₹ 2,896.82 ₹ 229.12 ₹ 2,667.70 ₹ 88,980.52
89 ₹ 2,896.82 ₹ 222.45 ₹ 2,674.37 ₹ 86,306.15
90 ₹ 2,896.82 ₹ 215.77 ₹ 2,681.06 ₹ 83,625.09
91 ₹ 2,896.82 ₹ 209.06 ₹ 2,687.76 ₹ 80,937.34
92 ₹ 2,896.82 ₹ 202.34 ₹ 2,694.48 ₹ 78,242.86
93 ₹ 2,896.82 ₹ 195.61 ₹ 2,701.22 ₹ 75,541.64
94 ₹ 2,896.82 ₹ 188.85 ₹ 2,707.97 ₹ 72,833.67
95 ₹ 2,896.82 ₹ 182.08 ₹ 2,714.74 ₹ 70,118.93
96 ₹ 2,896.82 ₹ 175.30 ₹ 2,721.53 ₹ 67,397.41
97 ₹ 2,896.82 ₹ 168.49 ₹ 2,728.33 ₹ 64,669.08
98 ₹ 2,896.82 ₹ 161.67 ₹ 2,735.15 ₹ 61,933.93
99 ₹ 2,896.82 ₹ 154.83 ₹ 2,741.99 ₹ 59,191.94
100 ₹ 2,896.82 ₹ 147.98 ₹ 2,748.84 ₹ 56,443.10
101 ₹ 2,896.82 ₹ 141.11 ₹ 2,755.71 ₹ 53,687.39
102 ₹ 2,896.82 ₹ 134.22 ₹ 2,762.60 ₹ 50,924.78
103 ₹ 2,896.82 ₹ 127.31 ₹ 2,769.51 ₹ 48,155.27
104 ₹ 2,896.82 ₹ 120.39 ₹ 2,776.43 ₹ 45,378.84
105 ₹ 2,896.82 ₹ 113.45 ₹ 2,783.38 ₹ 42,595.46
106 ₹ 2,896.82 ₹ 106.49 ₹ 2,790.33 ₹ 39,805.13
107 ₹ 2,896.82 ₹ 99.51 ₹ 2,797.31 ₹ 37,007.82
108 ₹ 2,896.82 ₹ 92.52 ₹ 2,804.30 ₹ 34,203.52
109 ₹ 2,896.82 ₹ 85.51 ₹ 2,811.31 ₹ 31,392.20
110 ₹ 2,896.82 ₹ 78.48 ₹ 2,818.34 ₹ 28,573.86
111 ₹ 2,896.82 ₹ 71.43 ₹ 2,825.39 ₹ 25,748.47
112 ₹ 2,896.82 ₹ 64.37 ₹ 2,832.45 ₹ 22,916.02
113 ₹ 2,896.82 ₹ 57.29 ₹ 2,839.53 ₹ 20,076.49
114 ₹ 2,896.82 ₹ 50.19 ₹ 2,846.63 ₹ 17,229.86
115 ₹ 2,896.82 ₹ 43.07 ₹ 2,853.75 ₹ 14,376.11
116 ₹ 2,896.82 ₹ 35.94 ₹ 2,860.88 ₹ 11,515.23
117 ₹ 2,896.82 ₹ 28.79 ₹ 2,868.03 ₹ 8,647.20
118 ₹ 2,896.82 ₹ 21.62 ₹ 2,875.20 ₹ 5,771.99
119 ₹ 2,896.82 ₹ 14.43 ₹ 2,882.39 ₹ 2,889.60
120 ₹ 2,896.82 ₹ 7.22 ₹ 2,889.60 ₹ -0.00
Name Formula Remarks
Monthly installement (pmt) Excel formula, fill in all the inputs
Intrest paid for the month Residual debt * i/12