Recurring D

Loan Amount
Loan Term (Years)
Payments Per Year
Rate of Interest
Monthly Installment
Total Interest
Flat rate of Interest
Total Amount Paid
Values are rounded to "0" --S.No Monthly Installment
0
1
4008
2
4008
3
4008
4
4008
5
4008
6
4008
7
4008
8
4008
9
4008
10
4008
11
4008
12
4008
13
4008
14
4008
15
4008
16
4008
17
4008
18
4008
19
4008
20
4008
21
4008
22
4008
23
4008
24
4008
25
4008
26
4008
27
4008
28
4008
29
4008
30
4008
31
4008
32
4008
33
4008

200000
5
12
7.50%
4008
40455
4.0%
240455

Loan Amount
200000
Loan Term, Principal (Months)
50
Loan Term,Interest (Months)
10
Payments Per Year
12
Rate of Interest
7.50%
Monthly Installment (Principal)
4000
Total Interest
31875
Monthly Installment (Interest)
3188
Total Amount Paid
231875
Calculator is good for "20" years
Interest Principal
Balance
Installment Interest Balance
200000
200000
1250
2758
197242
4000
1250
196000
1233
2775
194468
4000
1225
192000
1215
2792
191675
4000
1200
188000
1198
2810
188866
4000
1175
184000
1180
2827
186039
4000
1150
180000
1163
2845
183194
4000
1125
176000
1145
2863
180331
4000
1100
172000
1127
2881
177451
4000
1075
168000
1109
2899
174552
4000
1050
164000
1091
2917
171635
4000
1025
160000
1073
2935
168701
4000
1000
156000
1054
2953
165747
4000
975
152000
1036
2972
162776
4000
950
148000
1017
2990
159785
4000
925
144000
999
3009
156777
4000
900
140000
980
3028
153749
4000
875
136000
961
3047
150702
4000
850
132000
942
3066
147636
4000
825
128000
923
3085
144552
4000
800
124000
903
3104
141447
4000
775
120000
884
3124
138324
4000
750
116000
865
3143
135181
4000
725
112000
845
3163
132018
4000
700
108000
825
3182
128836
4000
675
104000
805
3202
125633
4000
650
100000
785
3222
122411
4000
625
96000
765
3243
119168
4000
600
92000
745
3263
115906
4000
575
88000
724
3283
112622
4000
550
84000
704
3304
109319
4000
525
80000
683
3324
105994
4000
500
76000
662
3345
102649
4000
475
72000
642
3366
99283
4000
450
68000

Monthly Deposit Amo

Time Period in Year
Frequency of Compo
Interest Rate
Maturity Amount
Principal Amount Dep
Interest Earned

Year
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80

4008
4008
4008
4008
4008
4008
4008
4008
4008
4008
4008
4008
4008
4008
4008
4008
4008
4008
4008
4008
4008
4008
4008
4008
4008
4008
4008
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

621
599
578
557
535
513
492
470
447
425
403
380
358
335
312
289
265
242
219
195
171
147
123
99
74
50
25
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

3387
3408
3430
3451
3473
3494
3516
3538
3560
3582
3605
3627
3650
3673
3696
3719
3742
3766
3789
3813
3837
3861
3885
3909
3933
3958
3983
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

95896
92488
89058
85607
82135
78641
75125
71586
68026
64444
60839
57212
53562
49889
46193
42474
38732
34967
31177
27365
23528
19668
15783
11874
7941
3983
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

4000
4000
4000
4000
4000
4000
4000
4000
4000
4000
4000
4000
4000
4000
4000
4000
4000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

425
400
375
350
325
300
275
250
225
200
175
150
125
100
75
50
25
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

64000
60000
56000
52000
48000
44000
40000
36000
32000
28000
24000
20000
16000
12000
8000
4000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Recurring Deposit Maturity Formula

Monthly Deposit Amount
Time Period in Year
Frequency of Compounding
Interest Rate
Maturity Amount
Principal Amount Deposited
Interest Earned

Interest
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

20000
5
12
9.50%
1540545.164
1200000
340545.1645

Principal
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

Maturity
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

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

2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000

16.51
33.2
50.01
66.93
84.04
101.25
118.62
136.12
153.78
171.59
189.53
207.62

2016.52
4049.72
6099.72
8166.66
10250.69
12351.94
14470.56
16606.68
18760.46
20932.05
23121.58
25329.2

24000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000

1329.2
225.87
244.27
262.82
281.52
300.37
319.39
338.55
357.88
377.38
397.02
416.83
436.81

25329.2
27555.07
29799.34
32062.16
34343.68
36644.05
38963.44
41301.99
43659.88
46037.25
48434.27
50851.1
53287.91

24000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000

3958.71
456.94
477.25
497.73
518.37
539.18
560.17
581.33
602.66
624.17
645.87
667.73
689.77

53287.91
55744.85
58222.1
60719.83
63238.2
65777.38
68337.55
70918.88
73521.54
76145.71
78791.58
81459.31
84149.08

24000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000

6861.17
712.01
734.42
757.03
779.8
802.79
825.95
849.3
872.85
896.6
920.53
944.68
969.01

84149.08
86861.09
89595.51
92352.54
95132.34
97935.13
100761.08
103610.38
106483.23
109379.83
112300.36
115245.04
118214.05

GRAND
TOTAL
Month 49
Month 50
Month 51
Month 52
Month 53
Month 54
Month 55
Month 56
Month 57
Month 58
Month 59
Month 60
GRAND
TOTAL

24000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2000

10064.97
993.55
1018.29
1043.24
1068.38
1093.75
1119.32
1145.1
1171.08
1197.31
1223.73
1250.37
1277.23

118214.05
121207.6
124225.89
127269.13
130337.51
133431.26
136550.58
139695.68
142866.77
146064.07
149287.8
152538.17
155815.4

24000

13601.35

155815.4