Scribd
Upload
193 views3 pages

Investment Growth Over 24 Months

The document shows a loan amortization schedule over 25 months. It lists the principal amount, interest amount, total amount, and months for interest accrual each month. The principal amount is Rs. 7,000 each month. The interest rate is 1.5% per month on the outstanding principal. Over the 25 months, the total principal paid is Rs. 175,000 and total interest paid is Rs. 31,500.

Uploaded by

bhanu0123knda
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
193 views3 pages

Investment Growth Over 24 Months

The document shows a loan amortization schedule over 25 months. It lists the principal amount, interest amount, total amount, and months for interest accrual each month. The principal amount is Rs. 7,000 each month. The interest rate is 1.5% per month on the outstanding principal. Over the 25 months, the total principal paid is Rs. 175,000 and total interest paid is Rs. 31,500.

Uploaded by

bhanu0123knda
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd

24

Months Principle Amount interet amount @1.5% months for interest


1 7000 140000 0
2 7000 141000 2520 1
3 7000 142000 2415 2
4 7000 143000 2310 3
5 7000 144000 2205 4
6 7000 145000 2100 5
7 7000 147000 1995 6
8 7000 149000 1890 7
9 7000 151000 1785 8
10 7000 153000 1680 9
11 7000 155000 1575 10
12 7000 157000 1470 11
13 7000 160000 1365 12
14 7000 163000 1260 13
15 7000 166000 1155 14
16 7000 169000 1050 15
17 7000 172000 945 16
18 7000 175000 840 17
19 7000 179000 735 18
20 7000 183000 630 19
21 7000 187000 525 20
22 7000 191000 420 21
23 7000 196000 315 22
24 7000 201000 210 23
25 7000 206000 105 24
Total 175000 31500
1.5
Principle+Interest Cumulative investment Cumulative returns
7000 7000 7000 0
9520 14000 16520 18.0
9415 21000 25935 23.5
9310 28000 35245 25.9
9205 35000 44450 27.0
9100 42000 53550 27.5
8995 49000 62545 27.6
8890 56000 71435 27.6
8785 63000 80220 27.3
8680 70000 88900 27.0
8575 77000 97475 26.6
8470 84000 105945 26.1
8365 91000 114310 25.6
8260 98000 122570 25.1
8155 105000 130725 24.5
8050 112000 138775 23.9
7945 119000 146720 23.3
7840 126000 154560 22.7
7735 133000 162295 22.0
7630 140000 169925 21.4
7525 147000 177450 20.7
7420 154000 184870 20.0
7315 161000 192185 19.4
7210 168000 199395 18.7
7105 175000 206500 18.0
206500
0
0.17
0.18
0.18
0.18
0.18
250000
0.18
0.18
0.19 200000
0.19
0.19
150000
0.19
0.20
0.20 100000
0.20
0.20
50000
0.21
0.21
0.22 0
0 5 10 15 20 25 30
0.23
0.24
0.26
0.30
0.43

2581250 2187500 393750

You might also like