Loan mortgage table

apgmin

Board Regular
Joined
Mar 1, 2010
Messages
150
Office Version
  1. 2013
Platform
  1. Windows
Can anyone please make a loan mortgage table for maximum 10 years @ 9.75% interest p.a. calculated monthly

Actually there are a lot of templates for this. But I need the following features

1. there should be provision for extra loan repayment by the borrower in any month possible

2. Similarly there should be provision for adding additional amount to the loan also in any month.

ie. the borrower can repay some extra amount in any month in additional to the emi and also in some months he can ask for additional loan
 

Excel Facts

What is =ROMAN(40) in Excel?
The Roman numeral for 40 is XL. Bill "MrExcel" Jelen's 40th book was called MrExcel XL.
[TABLE="width: 637"]
<colgroup><col span="5"><col><col><col><col></colgroup><tbody>[TR]
[TD]Loan[/TD]
[TD]intrate[/TD]
[TD]term[/TD]
[TD]repayment[/TD]
[TD]actrepaid[/TD]
[TD]loanincrease[/TD]
[TD]intcharged[/TD]
[TD]outstanding[/TD]
[TD][/TD]
[/TR]
[TR]
[TD]100000[/TD]
[TD]9.75[/TD]
[TD]10[/TD]
[TD]16100[/TD]
[TD]16100[/TD]
[TD]0[/TD]
[TD]9750[/TD]
[TD]93650[/TD]
[TD][/TD]
[/TR]
[TR]
[TD]93650[/TD]
[TD]9.75[/TD]
[TD]10[/TD]
[TD]16100[/TD]
[TD]16100[/TD]
[TD]0[/TD]
[TD]9130.875[/TD]
[TD]86680.875[/TD]
[TD][/TD]
[/TR]
[TR]
[TD]86680.88[/TD]
[TD]9.75[/TD]
[TD]10[/TD]
[TD]16100[/TD]
[TD]16100[/TD]
[TD]0[/TD]
[TD]8451.385[/TD]
[TD]79032.26031[/TD]
[TD][/TD]
[/TR]
[TR]
[TD]79032.26[/TD]
[TD]9.75[/TD]
[TD]10[/TD]
[TD]16100[/TD]
[TD]16100[/TD]
[TD]0[/TD]
[TD]7705.645[/TD]
[TD]70637.90569[/TD]
[TD][/TD]
[/TR]
[TR]
[TD]70637.91[/TD]
[TD]9.75[/TD]
[TD]10[/TD]
[TD]16100[/TD]
[TD]16100[/TD]
[TD]0[/TD]
[TD]6887.196[/TD]
[TD]61425.1015[/TD]
[TD][/TD]
[/TR]
[TR]
[TD]61425.1[/TD]
[TD]9.75[/TD]
[TD]10[/TD]
[TD]16100[/TD]
[TD]16100[/TD]
[TD]0[/TD]
[TD]5988.947[/TD]
[TD]51314.04889[/TD]
[TD][/TD]
[/TR]
[TR]
[TD]51314.05[/TD]
[TD]9.75[/TD]
[TD]10[/TD]
[TD]16100[/TD]
[TD]17000[/TD]
[TD]5000[/TD]
[TD]5003.12[/TD]
[TD]44317.16866[/TD]
[TD][/TD]
[/TR]
[TR]
[TD]44317.17[/TD]
[TD]10.15[/TD]
[TD]10[/TD]
[TD]16100[/TD]
[TD]17870[/TD]
[TD]0[/TD]
[TD]4498.193[/TD]
[TD]30945.36128[/TD]
[TD][/TD]
[/TR]
[TR]
[TD]30945.36[/TD]
[TD]10.15[/TD]
[TD]10[/TD]
[TD]16100[/TD]
[TD]17870[/TD]
[TD]0[/TD]
[TD]3140.954[/TD]
[TD]16216.31545[/TD]
[TD][/TD]
[/TR]
[TR]
[TD]16216.32[/TD]
[TD]10.15[/TD]
[TD]10[/TD]
[TD]16100[/TD]
[TD]17870[/TD]
[TD]0[/TD]
[TD]1645.956[/TD]
[TD]-7.728531448[/TD]
[TD][/TD]
[/TR]
[TR]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
[TR]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[/TR]
</tbody>[/TABLE]
 
Upvote 0

Forum statistics

Threads
1,226,739
Messages
6,192,739
Members
453,754
Latest member
milestogo

We've detected that you are using an adblocker.

We have a great community of people providing Excel help here, but the hosting costs are enormous. You can help keep this site running by allowing ads on MrExcel.com.
Allow Ads at MrExcel

Which adblocker are you using?

Disable AdBlock

Follow these easy steps to disable AdBlock

1)Click on the icon in the browser’s toolbar.
2)Click on the icon in the browser’s toolbar.
2)Click on the "Pause on this site" option.
Go back

Disable AdBlock Plus

Follow these easy steps to disable AdBlock Plus

1)Click on the icon in the browser’s toolbar.
2)Click on the toggle to disable it for "mrexcel.com".
Go back

Disable uBlock Origin

Follow these easy steps to disable uBlock Origin

1)Click on the icon in the browser’s toolbar.
2)Click on the "Power" button.
3)Click on the "Refresh" button.
Go back

Disable uBlock

Follow these easy steps to disable uBlock

1)Click on the icon in the browser’s toolbar.
2)Click on the "Power" button.
3)Click on the "Refresh" button.
Go back
Back
Top