Amount of loan 100000

Periodicity 4
Years 5
Rate of Interest 15%
Amount of Instaliment 7,196.21

Opening
Instaliment No. Balance Interest Installment Closing Balance
1 100000 3750 7,196.21 96,553.79
2 96,553.79 3620.767 7,196.21 92,978.35
3 92,978.35 3486.688 7,196.21 89,268.83
4 89,268.83 3347.581 7,196.21 85,420.20
5 85,420.20 3203.257 7,196.21 81,427.24
6 81,427.24 3053.522 7,196.21 77,284.56
7 77,284.56 2898.171 7,196.21 72,986.52
8 72,986.52 2736.994 7,196.21 68,527.30
9 68,527.30 2569.774 7,196.21 63,900.87
10 63,900.87 2396.283 7,196.21 59,100.94
11 59,100.94 2216.285 7,196.21 54,121.02
12 54,121.02 2029.538 7,196.21 48,954.34
13 48,954.34 1835.788 7,196.21 43,593.92
14 43,593.92 1634.772 7,196.21 38,032.48
15 38,032.48 1426.218 7,196.21 32,262.49
16 32,262.49 1209.843 7,196.21 26,276.13
17 26,276.13 985.3547 7,196.21 20,065.27
18 20,065.27 752.4477 7,196.21 13,621.51
19 13,621.51 510.8066 7,196.21 6,936.11
20 6,936.11 260.104 7,196.21 0.00