Scribd Logo
Upload

Welcome to Scribd!

  • Amortization

    Uploaded by

    Aman Anshu
    11 views3 pages
    ammorti

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    ammorti

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    11 views3 pages

    Amortization

    Uploaded by

    Aman Anshu
    ammorti

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    Per Annum

    Per Month
    Years

    250000
    13.50%
    0.01125
    4

    7.407407
    88.88889
    Year
    1
    2
    3
    4
    EYI
    IP
    PO
    PP

    1
    2000

    2
    2000

    1 0.602583
    1 0.584508
    EYI
    PO
    84923.3
    250000
    84923.3 198826.7
    84923.3
    140745
    84923.3 74822.28
    Equal Yearly Installment
    Interest Paid
    Principal Outstanding
    Principal Paid

    3
    2000

    4
    2000

    5
    2000

    Month
    Installment
    2.943833 84923.3
    36.93264 6769.081
    IP

    PP
    33750 51173.3
    26841.6 58081.7
    19000.58 65922.72
    10101.01 74822.29

    Installment

    tstanding

    1
    2
    3
    4
    5
    6
    7
    8
    9
    10
    11
    12
    13
    14
    15
    16
    17
    18
    19
    20
    21
    22
    23
    24
    25
    26
    27
    28
    29
    30
    31
    32
    33
    34
    35
    36
    37
    38
    39
    40
    41
    42
    43
    44
    45
    46
    47
    48

    EMI
    PO
    IP
    6769.081
    250000
    2812.5
    6769.081 246043.4 2767.988
    6769.081 242042.3 2722.976
    6769.081 237996.2 2677.457
    6769.081 233904.6 2631.427
    6769.081 229766.9 2584.878
    6769.081 225582.7 2537.806
    6769.081 221351.5 2490.204
    6769.081 217072.6 2442.067
    6769.081 212745.6 2393.388
    6769.081 208369.9 2344.161
    6769.081
    203945 2294.381
    6769.081 199470.3 2244.04
    6769.081 194945.2 2193.134
    6769.081 190369.3 2141.654
    6769.081 185741.8 2089.596
    6769.081 181062.4 2036.952
    6769.081 176330.2 1983.715
    6769.081 171544.9 1929.88
    6769.081 166705.7 1875.439
    6769.081
    161812 1820.385
    6769.081 156863.3 1764.712
    6769.081
    151859 1708.413
    6769.081 146798.3 1651.481
    6769.081 141680.7 1593.908
    6769.081 136505.5 1535.687
    6769.081 131272.1 1476.811
    6769.081 125979.9 1417.273
    6769.081
    120628 1357.066
    6769.081
    115216 1296.18
    6769.081 109743.1 1234.61
    6769.081 104208.7 1172.347
    6769.081 98611.93 1109.384
    6769.081 92952.23 1045.713
    6769.081 87228.86 981.3247
    6769.081 81441.1 916.2124
    6769.081 75588.24 850.3676
    6769.081 69669.52 783.7821
    6769.081 63684.22 716.4475
    6769.081 57631.59 648.3554
    6769.081 51510.86 579.4972
    6769.081 45321.28 509.8644
    6769.081 39062.06 439.4482
    6769.081 32732.43 368.2398
    6769.081 26331.59 296.2304
    6769.081 19858.74 223.4108
    6769.081 13313.07 149.772
    6769.081 6693.76 75.3048

    PP
    3956.581
    4001.093
    4046.105
    4091.624
    4137.654
    4184.203
    4231.275
    4278.877
    4327.014
    4375.693
    4424.92
    4474.7
    4525.041
    4575.947
    4627.427
    4679.485
    4732.129
    4785.366
    4839.201
    4893.642
    4948.696
    5004.369
    5060.668
    5117.6
    5175.173
    5233.394
    5292.27
    5351.808
    5412.015
    5472.901
    5534.471
    5596.734
    5659.697
    5723.368
    5787.756
    5852.869
    5918.713
    5985.299
    6052.633
    6120.726
    6189.584
    6259.217
    6329.633
    6400.841
    6472.851
    6545.67
    6619.309
    6693.776

    You might also like