Loan Amount 1080000

No. of Instalment 60
Interest Rate 15.38%

S. NO. Installment Principal Interest

1 ($25,907.00) ($12,068.24) $13,838.76 ($13,838.76) rate Rate per Term
2 ($25,907.00) ($12,222.88) $13,684.12 ($13,684.12) nper No of Periods (Total Installm
3 ($25,907.00) ($12,379.50) $13,527.50 ($13,527.50) pv Present Value (Total Loan)
4 ($25,907.00) ($12,538.13) $13,368.87 ($13,368.87) per Current Payment Period (Cu
5 ($25,907.00) ($12,698.79) $13,208.21 ($13,208.21) Installment
6 ($25,907.00) ($12,861.50) $13,045.50 ($13,045.50) =pmt(rate,nper,pv)
7 ($25,907.00) ($13,026.31) $12,880.69 ($12,880.69) =pmt(15.38%/12,60,1080000)
8 ($25,907.00) ($13,193.22) $12,713.78 ($12,713.78)
9 ($25,907.00) ($13,362.27) $12,544.73 ($12,544.73) Principal in Installment
10 ($25,907.00) ($13,533.49) $12,373.51 ($12,373.51) =ppmt(rate,per,nper,pv)
11 ($25,907.00) ($13,706.91) $12,200.09 ($12,200.09)
12 ($25,907.00) ($13,882.54) $12,024.46 ($12,024.46) Interst on Payment
13 ($25,907.00) ($14,060.43) $11,846.57 ($11,846.57) =IPMT(rate,per,nper,pv)
14 ($25,907.00) ($14,240.60) $11,666.40 ($11,666.40) https://www.symbolab.com
15 ($25,907.00) ($14,423.07) $11,483.93 ($11,483.93) https://www.youtube.com/watch?v=i
16 ($25,907.00) ($14,607.88) $11,299.12 ($11,299.12)
17 ($25,907.00) ($14,795.06) $11,111.94 ($11,111.94)
18 ($25,907.00) ($14,984.64) $10,922.36 ($10,922.36)
19 ($25,907.00) ($15,176.65) $10,730.35 ($10,730.35)
20 ($25,907.00) ($15,371.12) $10,535.88 ($10,535.88)
21 ($25,907.00) ($15,568.08) $10,338.92 ($10,338.92)
22 ($25,907.00) ($15,767.56) $10,139.44 ($10,139.44)
23 ($25,907.00) ($15,969.60) $9,937.40 ($9,937.40)
24 ($25,907.00) ($16,174.23) $9,732.77 ($9,732.77)
25 ($25,907.00) ($16,381.48) $9,525.52 ($9,525.52)
26 ($25,907.00) ($16,591.39) $9,315.61 ($9,315.61)
27 ($25,907.00) ($16,803.99) $9,103.01 ($9,103.01)
28 ($25,907.00) ($17,019.31) $8,887.69 ($8,887.69)
29 ($25,907.00) ($17,237.39) $8,669.61 ($8,669.61)
30 ($25,907.00) ($17,458.26) $8,448.74 ($8,448.74)
31 ($25,907.00) ($17,681.97) $8,225.03 ($8,225.03)
32 ($25,907.00) ($17,908.54) $7,998.46 ($7,998.46)
33 ($25,907.00) ($18,138.01) $7,768.99 ($7,768.99)
34 ($25,907.00) ($18,370.42) $7,536.58 ($7,536.58)
35 ($25,907.00) ($18,605.82) $7,301.18 ($7,301.18)
36 ($25,907.00) ($18,844.23) $7,062.77 ($7,062.77)
37 ($25,907.00) ($19,085.69) $6,821.31 ($6,821.31)
38 ($25,907.00) ($19,330.25) $6,576.75 ($6,576.75)
39 ($25,907.00) ($19,577.94) $6,329.06 ($6,329.06)
40 ($25,907.00) ($19,828.80) $6,078.20 ($6,078.20)
41 ($25,907.00) ($20,082.88) $5,824.12 ($5,824.12)
42 ($25,907.00) ($20,340.22) $5,566.78 ($5,566.78)
43 ($25,907.00) ($20,600.85) $5,306.15 ($5,306.15)
44 ($25,907.00) ($20,864.82) $5,042.18 ($5,042.18)
45 ($25,907.00) ($21,132.18) $4,774.82 ($4,774.82)
46 ($25,907.00) ($21,402.96) $4,504.04 ($4,504.04)
47 ($25,907.00) ($21,677.21) $4,229.79 ($4,229.79)
48 ($25,907.00) ($21,954.97) $3,952.03 ($3,952.03)
49 ($25,907.00) ($22,236.30) $3,670.70 ($3,670.70)
50 ($25,907.00) ($22,521.23) $3,385.77 ($3,385.77)
51 ($25,907.00) ($22,809.81) $3,097.19 ($3,097.19)
52 ($25,907.00) ($23,102.08) $2,804.92 ($2,804.92)
53 ($25,907.00) ($23,398.11) $2,508.89 ($2,508.89)
54 ($25,907.00) ($23,697.92) $2,209.08 ($2,209.08)
55 ($25,907.00) ($24,001.58) $1,905.42 ($1,905.42)
56 ($25,907.00) ($24,309.13) $1,597.87 ($1,597.87)
57 ($25,907.00) ($24,620.62) $1,286.38 ($1,286.38)
58 ($25,907.00) ($24,936.10) $970.90 ($970.90)
59 ($25,907.00) ($25,255.62) $651.38 ($651.38)
60 ($25,907.00) ($25,579.24) $327.76 ($327.76)
 Rate per Term
No of Periods (Total Installments)
Present Value (Total Loan)
Current Payment Period (Current Installment Number)

38%/12,60,1080000) 25907

in Installment
te,per,nper,pv)

te,per,nper,pv)
ww.symbolab.com
ww.youtube.com/watch?v=i6TM7za1L5o