Loan Repayment Formula with Interest Capitalization and Monthly Payment

W

whitefeather

New Member
Joined
May 9, 2016
Messages
29
Hi All,

I have a loan repayment schedule as below where interest accrued on loan principal is capitalized on quarterly basis (blue marked dates) and payment is made monthly.

Here green cells are variable, meaning user should be able to define loan disbursement date (here, 7 OCT 2019), first installment date (here, 15 NOV 2019), principal amount (here, 100,000.00), yearly rate of interest (here, 12%) and number of installments (here, 12). Here, interest is calculated on the basis of 360 days yearly and for actual days. Meaning, the calculation for 39 days interest on 100,000 would be [100,000*12%/360*39].

Given that, I require a single formula to calculate EMI for this loan schedule (yellow marked). Is it possible to formulate one? Please help me in this regard.



<colgroup width="22"></colgroup><colgroup width="75"></colgroup><colgroup width="101"></colgroup><colgroup width="84"></colgroup><colgroup width="99"></colgroup><colgroup width="41"></colgroup><colgroup width="38"></colgroup><colgroup width="71"></colgroup><tbody>
[TD="align: center"] SL [/TD]
[TD="align: left"] Date [/TD]
[TD="align: left"] Installment [/TD]
[TD="align: center"] Capitalized
Interest [/TD]
[TD="align: left"] Outstanding [/TD]
[TD="align: left"] Rate [/TD]
[TD="align: left"] Days [/TD]
[TD="align: left"] Accrual [/TD]

[TD="bgcolor: [URL=https://www.mrexcel.com/forum/usertag.php?do=list&action=hash&hash=92d050]#92d050[/URL] , align: right"] 7-Oct-19 [/TD]
[TD="align: left"]
[/TD]
[TD="align: left"]
[/TD]
[TD="bgcolor: [URL=https://www.mrexcel.com/forum/usertag.php?do=list&action=hash&hash=92d050]#92d050[/URL] , align: right"] 100,000.00 [/TD]
[TD="bgcolor: [URL=https://www.mrexcel.com/forum/usertag.php?do=list&action=hash&hash=92d050]#92d050[/URL] , align: right"] 12.00 [/TD]
[TD="align: right"] 39 [/TD]
[TD="align: right"] 1,300.00 [/TD]

[TD="align: right"] 1 [/TD]
[TD="bgcolor: [URL=https://www.mrexcel.com/forum/usertag.php?do=list&action=hash&hash=92d050]#92d050[/URL] , align: right"] 15-Nov-19 [/TD]
[TD="bgcolor: [URL=https://www.mrexcel.com/forum/usertag.php?do=list&action=hash&hash=ffff00]#ffff00[/URL] , align: right"] 8,911.83 [/TD]
[TD="align: right"] - [/TD]
[TD="align: right"] 91,088.17 [/TD]
[TD="align: right"] 12.00 [/TD]
[TD="align: right"] 30 [/TD]
[TD="align: right"] 910.88 [/TD]

[TD="align: right"] 2 [/TD]
[TD="align: right"] 15-Dec-19 [/TD]
[TD="align: right"] 8,911.83 [/TD]
[TD="align: right"] - [/TD]
[TD="align: right"] 82,176.34 [/TD]
[TD="align: right"] 12.00 [/TD]
[TD="align: right"] 16 [/TD]
[TD="align: right"] 438.27 [/TD]

[TD="align: left"]
[/TD]
[TD="bgcolor: [URL=https://www.mrexcel.com/forum/usertag.php?do=list&action=hash&hash=9dc3e6]#9dc3e6[/URL] , align: right"] 31-Dec-19 [/TD]
[TD="align: right"] - [/TD]
[TD="align: right"] 2,649.16 [/TD]
[TD="align: right"] 84,825.50 [/TD]
[TD="align: right"] 12.00 [/TD]
[TD="align: right"] 15 [/TD]
[TD="align: right"] 424.13 [/TD]

[TD="align: right"] 3 [/TD]
[TD="align: right"] 15-Jan-20 [/TD]
[TD="align: right"] 8,911.83 [/TD]
[TD="align: right"] - [/TD]
[TD="align: right"] 75,913.67 [/TD]
[TD="align: right"] 12.00 [/TD]
[TD="align: right"] 31 [/TD]
[TD="align: right"] 784.44 [/TD]

[TD="align: right"] 4 [/TD]
[TD="align: right"] 15-Feb-20 [/TD]
[TD="align: right"] 8,911.83 [/TD]
[TD="align: right"] - [/TD]
[TD="align: right"] 67,001.84 [/TD]
[TD="align: right"] 12.00 [/TD]
[TD="align: right"] 29 [/TD]
[TD="align: right"] 647.68 [/TD]

[TD="align: right"] 5 [/TD]
[TD="align: right"] 15-Mar-20 [/TD]
[TD="align: right"] 8,911.83 [/TD]
[TD="align: right"] - [/TD]
[TD="align: right"] 58,090.01 [/TD]
[TD="align: right"] 12.00 [/TD]
[TD="align: right"] 16 [/TD]
[TD="align: right"] 309.81 [/TD]

[TD="align: left"]
[/TD]
[TD="bgcolor: [URL=https://www.mrexcel.com/forum/usertag.php?do=list&action=hash&hash=9dc3e6]#9dc3e6[/URL] , align: right"] 31-Mar-20 [/TD]
[TD="align: right"] - [/TD]
[TD="align: right"] 2,166.07 [/TD]
[TD="align: right"] 60,256.08 [/TD]
[TD="align: right"] 12.00 [/TD]
[TD="align: right"] 15 [/TD]
[TD="align: right"] 301.28 [/TD]

[TD="align: right"] 6 [/TD]
[TD="align: right"] 15-Apr-20 [/TD]
[TD="align: right"] 8,911.83 [/TD]
[TD="align: right"] - [/TD]
[TD="align: right"] 51,344.25 [/TD]
[TD="align: right"] 12.00 [/TD]
[TD="align: right"] 30 [/TD]
[TD="align: right"] 513.44 [/TD]

[TD="align: right"] 7 [/TD]
[TD="align: right"] 15-May-20 [/TD]
[TD="align: right"] 8,911.83 [/TD]
[TD="align: right"] - [/TD]
[TD="align: right"] 42,432.42 [/TD]
[TD="align: right"] 12.00 [/TD]
[TD="align: right"] 31 [/TD]
[TD="align: right"] 438.47 [/TD]

[TD="align: right"] 8 [/TD]
[TD="align: right"] 15-Jun-20 [/TD]
[TD="align: right"] 8,911.83 [/TD]
[TD="align: right"] - [/TD]
[TD="align: right"] 33,520.59 [/TD]
[TD="align: right"] 12.00 [/TD]
[TD="align: right"] 15 [/TD]
[TD="align: right"] 167.60 [/TD]

[TD="align: left"]
[/TD]
[TD="bgcolor: [URL=https://www.mrexcel.com/forum/usertag.php?do=list&action=hash&hash=9dc3e6]#9dc3e6[/URL] , align: right"] 30-Jun-20 [/TD]
[TD="align: right"] - [/TD]
[TD="align: right"] 1,420.79 [/TD]
[TD="align: right"] 34,941.39 [/TD]
[TD="align: right"] 12.00 [/TD]
[TD="align: right"] 15 [/TD]
[TD="align: right"] 174.71 [/TD]

[TD="align: right"] 9 [/TD]
[TD="align: right"] 15-Jul-20 [/TD]
[TD="align: right"] 8,911.83 [/TD]
[TD="align: right"] - [/TD]
[TD="align: right"] 26,029.56 [/TD]
[TD="align: right"] 12.00 [/TD]
[TD="align: right"] 31 [/TD]
[TD="align: right"] 268.97 [/TD]

[TD="align: right"] 10 [/TD]
[TD="align: right"] 15-Aug-20 [/TD]
[TD="align: right"] 8,911.83 [/TD]
[TD="align: right"] - [/TD]
[TD="align: right"] 17,117.73 [/TD]
[TD="align: right"] 12.00 [/TD]
[TD="align: right"] 31 [/TD]
[TD="align: right"] 176.88 [/TD]

[TD="align: right"] 11 [/TD]
[TD="align: right"] 15-Sep-20 [/TD]
[TD="align: right"] 8,911.83 [/TD]
[TD="align: right"] - [/TD]
[TD="align: right"] 8,205.90 [/TD]
[TD="align: right"] 12.00 [/TD]
[TD="align: right"] 15 [/TD]
[TD="align: right"] 41.03 [/TD]

[TD="align: left"]
[/TD]
[TD="bgcolor: [URL=https://www.mrexcel.com/forum/usertag.php?do=list&action=hash&hash=9dc3e6]#9dc3e6[/URL] , align: right"] 30-Sep-20 [/TD]
[TD="align: right"] - [/TD]
[TD="align: right"] 661.59 [/TD]
[TD="align: right"] 8,867.49 [/TD]
[TD="align: right"] 12.00 [/TD]
[TD="align: right"] 15 [/TD]
[TD="align: right"] 44.34 [/TD]

[TD="bgcolor: [URL=https://www.mrexcel.com/forum/usertag.php?do=list&action=hash&hash=92d050]#92d050[/URL] , align: right"] 12 [/TD]
[TD="align: right"] 15-Oct-20 [/TD]
[TD="align: right"] 8,911.83 [/TD]
[TD="align: right"] 44.34 [/TD]
[TD="align: right"] (0.00) [/TD]
[TD="align: right"] 12.00 [/TD]
[TD="align: left"]
[/TD]
[TD="align: right"] - [/TD]

</tbody>

<style type="text/css">
body,div,table,thead,tbody,tfoot,tr,th,td,p { font-family:"Calibri"; font-size:x-small }
a.comment-indicator:hover + comment { background:#ffd; position:absolute; display:block; border:1px solid black; padding:0.5em; }
a.comment-indicator { background:red; display:inline-block; border:1px solid black; width:0.5em; height:0.5em; }
comment { display:none; }
</style>
 
Last edited:

Excel Facts

Did you know Excel offers Filter by Selection?
Add the AutoFilter icon to the Quick Access Toolbar. Select a cell containing Apple, click AutoFilter, and you will get all rows with Apple
You must log in or register to reply here.

Similar threads

N
  • Solved
Formula For Entering Loan Repayment On The Same Day For Each Month
Replies
4
Views
495
Dave Patton
D
CubaRJ
  • Question Question
Calculate Overtime with 2 codes for the same date
Replies
0
Views
191
CubaRJ
CubaRJ
S
  • Question Question
Yearly Interest Calculation
Replies
1
Views
339
signup
S
N
  • Locked
  • Question Question
Exccel - date formula that drives multiple other formulas
Replies
2
Views
401
Fluff
Fluff
S
  • Question Question
Dynamic Loan Drawdowns in Amortization Table
Replies
4
Views
956
smittymj
S

Forum statistics

Threads
1,224,818
Messages
6,181,150
Members
453,021
Latest member
Justyna P

Share this page

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