Calculating-Flat-Reducing-Interest-Rate
Calculating-Flat-Reducing-Interest-Rate
There are no other values to input. The rest will be handled by the Calculator.
ments. End of the Period and Beginning
ator.
Flat and Reducing Rate of Interest Calculator in Excel
Principal Ending
Paid Balance
$720,000
$8,962.02 $711,037.98
$9,335.44 $701,702.55
$9,724.41 $691,978.13
$10,129.60 $681,848.54
$10,551.66 $671,296.87
$10,991.32 $660,305.56
$11,449.29 $648,856.27
$11,926.34 $636,929.93
$12,423.27 $624,506.66
$12,940.91 $611,565.75
$13,480.11 $598,085.64
$14,041.78 $584,043.86
$14,626.86 $569,417.00
$15,236.31 $554,180.69
$15,871.16 $538,309.53
$16,532.45 $521,777.08
$17,221.31 $504,555.77
$17,938.86 $486,616.91
$18,686.31 $467,930.59
$19,464.91 $448,465.68
$20,275.95 $428,189.74
$21,120.78 $407,068.96
$22,000.81 $385,068.14
$22,917.51 $362,150.63
$23,872.41 $338,278.22
$24,867.09 $313,411.13
$25,903.22 $287,507.91
$26,982.52 $260,525.39
$28,106.79 $232,418.59
$29,277.91 $203,140.68
$30,497.82 $172,642.86
$31,768.57 $140,874.29
$33,092.26 $107,782.03
$34,471.10 $73,310.93
$35,907.40 $37,403.54
$37,403.54 $0.00
Calculation of EMI with Prepayment Option
Loan Particulars
Loan Amount (p) 250000.00
Annual Rate of Interest (r) 60% You can change the values of D5, D6,
and D7 cells and the rest will be
Total Payment Time (Year) 2 calculated using Excel formula.
No. of Periods (n) 24.00
Installment Structure Monthly
Monthly Installment 18117.73
Payment Sheet
Equated Monthly Principal
Period Opening Balance Interest
Installment (EMI) Amount
1.00 250000.00 18117.73 12500.00 5617.73
2.00 244382.27 18117.73 12219.11 5898.61
3.00 238483.66 18117.73 11924.18 6193.54
4.00 232290.12 18117.73 11614.51 6503.22
5.00 225786.90 18117.73 11289.35 6828.38
6.00 218958.52 18117.73 10947.93 7169.80
7.00 211788.72 18117.73 10589.44 7528.29
8.00 204260.43 18117.73 10213.02 7904.70
9.00 196355.73 18117.73 9817.79 8299.94
10.00 188055.79 18117.73 9402.79 8714.94
11.00 179340.86 18117.73 8967.04 9150.68
12.00 170190.17 18117.73 8509.51 9608.22
13.00 160581.96 18117.73 8029.10 10088.63
14.00 150493.33 18117.73 7524.67 10593.06
15.00 139900.27 18117.73 6995.01 11122.71
16.00 128777.56 18117.73 6438.88 11678.85
17.00 117098.71 18117.73 5854.94 12262.79
18.00 104835.92 18117.73 5241.80 12875.93
19.00 91959.99 18117.73 4598.00 13519.73
20.00 78440.27 18117.73 3922.01 14195.71
21.00 64244.56 18117.73 3212.23 14905.50
22.00 49339.06 18117.73 2466.95 15650.77
23.00 33688.29 18117.73 1684.41 16433.31
24.00 17254.98 18117.73 862.75 17254.98
Total 434825.40 184825.40 250000.00
Given Amount 250000.00
Received Amount 434825.40
Closing 14492.00
Balance
244382.27 43791.00
238483.66 2257.00
232290.12
225786.90
218958.52
211788.72
204260.43
196355.73
188055.79
179340.86
170190.17
160581.96
150493.33
139900.27
128777.56
117098.71
104835.92
91959.99
78440.27
64244.56
49339.06
33688.29
17254.98
0.00