If calculated in banking way, it is 8% but actually its 39%. Its more leasing a car from bank...... Also, if some one gets 5 lac loan, he has to return Rs:1,94,621 extra. Total amount will be Rs:6,94,621. Remeber, its 'Riba' Interest, and will not get Barkat from Allah in such a transaction.
Nawaz Sharif Loan Schedule | |||||
Instalment | Opening Balance | Instalment | Principal | Interest | Closing Balance |
1 | Rs. 2,000,000 | Rs. 13,333 | Rs. 0 | Rs. 13,333 | Rs. 2,000,000 |
2 | Rs. 2,000,000 | Rs. 13,333 | Rs. 0 | Rs. 13,333 | Rs. 2,000,000 |
3 | Rs. 2,000,000 | Rs. 13,333 | Rs. 0 | Rs. 13,333 | Rs. 2,000,000 |
4 | Rs. 2,000,000 | Rs. 13,333 | Rs. 0 | Rs. 13,333 | Rs. 2,000,000 |
5 | Rs. 2,000,000 | Rs. 13,333 | Rs. 0 | Rs. 13,333 | Rs. 2,000,000 |
6 | Rs. 2,000,000 | Rs. 13,333 | Rs. 0 | Rs. 13,333 | Rs. 2,000,000 |
7 | Rs. 2,000,000 | Rs. 13,333 | Rs. 0 | Rs. 13,333 | Rs. 2,000,000 |
8 | Rs. 2,000,000 | Rs. 13,333 | Rs. 0 | Rs. 13,333 | Rs. 2,000,000 |
9 | Rs. 2,000,000 | Rs. 13,333 | Rs. 0 | Rs. 13,333 | Rs. 2,000,000 |
10 | Rs. 2,000,000 | Rs. 13,333 | Rs. 0 | Rs. 13,333 | Rs. 2,000,000 |
11 | Rs. 2,000,000 | Rs. 13,333 | Rs. 0 | Rs. 13,333 | Rs. 2,000,000 |
12 | Rs. 2,000,000 | Rs. 13,333 | Rs. 0 | Rs. 13,333 | Rs. 2,000,000 |
13 | Rs. 2,000,000 | Rs. 31,172 | Rs. 17,839 | Rs. 13,333 | Rs. 1,982,161 |
14 | Rs. 1,982,161 | Rs. 31,172 | Rs. 17,958 | Rs. 13,214 | Rs. 1,964,203 |
15 | Rs. 1,964,203 | Rs. 31,172 | Rs. 18,078 | Rs. 13,095 | Rs. 1,946,125 |
16 | Rs. 1,946,125 | Rs. 31,172 | Rs. 18,198 | Rs. 12,974 | Rs. 1,927,927 |
17 | Rs. 1,927,927 | Rs. 31,172 | Rs. 18,320 | Rs. 12,853 | Rs. 1,909,607 |
18 | Rs. 1,909,607 | Rs. 31,172 | Rs. 18,442 | Rs. 12,731 | Rs. 1,891,166 |
19 | Rs. 1,891,166 | Rs. 31,172 | Rs. 18,565 | Rs. 12,608 | Rs. 1,872,601 |
20 | Rs. 1,872,601 | Rs. 31,172 | Rs. 18,688 | Rs. 12,484 | Rs. 1,853,913 |
21 | Rs. 1,853,913 | Rs. 31,172 | Rs. 18,813 | Rs. 12,359 | Rs. 1,835,099 |
22 | Rs. 1,835,099 | Rs. 31,172 | Rs. 18,938 | Rs. 12,234 | Rs. 1,816,161 |
23 | Rs. 1,816,161 | Rs. 31,172 | Rs. 19,065 | Rs. 12,108 | Rs. 1,797,096 |
24 | Rs. 1,797,096 | Rs. 31,172 | Rs. 19,192 | Rs. 11,981 | Rs. 1,777,905 |
25 | Rs. 1,777,905 | Rs. 31,172 | Rs. 19,320 | Rs. 11,853 | Rs. 1,758,585 |
26 | Rs. 1,758,585 | Rs. 31,172 | Rs. 19,449 | Rs. 11,724 | Rs. 1,739,136 |
27 | Rs. 1,739,136 | Rs. 31,172 | Rs. 19,578 | Rs. 11,594 | Rs. 1,719,558 |
28 | Rs. 1,719,558 | Rs. 31,172 | Rs. 19,709 | Rs. 11,464 | Rs. 1,699,849 |
29 | Rs. 1,699,849 | Rs. 31,172 | Rs. 19,840 | Rs. 11,332 | Rs. 1,680,009 |
30 | Rs. 1,680,009 | Rs. 31,172 | Rs. 19,972 | Rs. 11,200 | Rs. 1,660,037 |
31 | Rs. 1,660,037 | Rs. 31,172 | Rs. 20,106 | Rs. 11,067 | Rs. 1,639,931 |
32 | Rs. 1,639,931 | Rs. 31,172 | Rs. 20,240 | Rs. 10,933 | Rs. 1,619,692 |
33 | Rs. 1,619,692 | Rs. 31,172 | Rs. 20,374 | Rs. 10,798 | Rs. 1,599,317 |
34 | Rs. 1,599,317 | Rs. 31,172 | Rs. 20,510 | Rs. 10,662 | Rs. 1,578,807 |
35 | Rs. 1,578,807 | Rs. 31,172 | Rs. 20,647 | Rs. 10,525 | Rs. 1,558,160 |
36 | Rs. 1,558,160 | Rs. 31,172 | Rs. 20,785 | Rs. 10,388 | Rs. 1,537,375 |
37 | Rs. 1,537,375 | Rs. 31,172 | Rs. 20,923 | Rs. 10,249 | Rs. 1,516,452 |
38 | Rs. 1,516,452 | Rs. 31,172 | Rs. 21,063 | Rs. 10,110 | Rs. 1,495,389 |
39 | Rs. 1,495,389 | Rs. 31,172 | Rs. 21,203 | Rs. 9,969 | Rs. 1,474,186 |
40 | Rs. 1,474,186 | Rs. 31,172 | Rs. 21,345 | Rs. 9,828 | Rs. 1,452,842 |
41 | Rs. 1,452,842 | Rs. 31,172 | Rs. 21,487 | Rs. 9,686 | Rs. 1,431,355 |
42 | Rs. 1,431,355 | Rs. 31,172 | Rs. 21,630 | Rs. 9,542 | Rs. 1,409,725 |
43 | Rs. 1,409,725 | Rs. 31,172 | Rs. 21,774 | Rs. 9,398 | Rs. 1,387,951 |
44 | Rs. 1,387,951 | Rs. 31,172 | Rs. 21,919 | Rs. 9,253 | Rs. 1,366,031 |
45 | Rs. 1,366,031 | Rs. 31,172 | Rs. 22,066 | Rs. 9,107 | Rs. 1,343,966 |
46 | Rs. 1,343,966 | Rs. 31,172 | Rs. 22,213 | Rs. 8,960 | Rs. 1,321,753 |
47 | Rs. 1,321,753 | Rs. 31,172 | Rs. 22,361 | Rs. 8,812 | Rs. 1,299,392 |
48 | Rs. 1,299,392 | Rs. 31,172 | Rs. 22,510 | Rs. 8,663 | Rs. 1,276,882 |
49 | Rs. 1,276,882 | Rs. 31,172 | Rs. 22,660 | Rs. 8,513 | Rs. 1,254,222 |
50 | Rs. 1,254,222 | Rs. 31,172 | Rs. 22,811 | Rs. 8,361 | Rs. 1,231,411 |
51 | Rs. 1,231,411 | Rs. 31,172 | Rs. 22,963 | Rs. 8,209 | Rs. 1,208,448 |
52 | Rs. 1,208,448 | Rs. 31,172 | Rs. 23,116 | Rs. 8,056 | Rs. 1,185,332 |
53 | Rs. 1,185,332 | Rs. 31,172 | Rs. 23,270 | Rs. 7,902 | Rs. 1,162,062 |
54 | Rs. 1,162,062 | Rs. 31,172 | Rs. 23,425 | Rs. 7,747 | Rs. 1,138,637 |
55 | Rs. 1,138,637 | Rs. 31,172 | Rs. 23,582 | Rs. 7,591 | Rs. 1,115,055 |
56 | Rs. 1,115,055 | Rs. 31,172 | Rs. 23,739 | Rs. 7,434 | Rs. 1,091,317 |
57 | Rs. 1,091,317 | Rs. 31,172 | Rs. 23,897 | Rs. 7,275 | Rs. 1,067,420 |
58 | Rs. 1,067,420 | Rs. 31,172 | Rs. 24,056 | Rs. 7,116 | Rs. 1,043,363 |
59 | Rs. 1,043,363 | Rs. 31,172 | Rs. 24,217 | Rs. 6,956 | Rs. 1,019,147 |
60 | Rs. 1,019,147 | Rs. 31,172 | Rs. 24,378 | Rs. 6,794 | Rs. 994,768 |
61 | Rs. 994,768 | Rs. 31,172 | Rs. 24,541 | Rs. 6,632 | Rs. 970,228 |
62 | Rs. 970,228 | Rs. 31,172 | Rs. 24,704 | Rs. 6,468 | Rs. 945,524 |
63 | Rs. 945,524 | Rs. 31,172 | Rs. 24,869 | Rs. 6,303 | Rs. 920,655 |
64 | Rs. 920,655 | Rs. 31,172 | Rs. 25,035 | Rs. 6,138 | Rs. 895,620 |
65 | Rs. 895,620 | Rs. 31,172 | Rs. 25,202 | Rs. 5,971 | Rs. 870,418 |
66 | Rs. 870,418 | Rs. 31,172 | Rs. 25,370 | Rs. 5,803 | Rs. 845,049 |
67 | Rs. 845,049 | Rs. 31,172 | Rs. 25,539 | Rs. 5,634 | Rs. 819,510 |
68 | Rs. 819,510 | Rs. 31,172 | Rs. 25,709 | Rs. 5,463 | Rs. 793,801 |
69 | Rs. 793,801 | Rs. 31,172 | Rs. 25,880 | Rs. 5,292 | Rs. 767,920 |
70 | Rs. 767,920 | Rs. 31,172 | Rs. 26,053 | Rs. 5,119 | Rs. 741,867 |
71 | Rs. 741,867 | Rs. 31,172 | Rs. 26,227 | Rs. 4,946 | Rs. 715,641 |
72 | Rs. 715,641 | Rs. 31,172 | Rs. 26,401 | Rs. 4,771 | Rs. 689,239 |
73 | Rs. 689,239 | Rs. 31,172 | Rs. 26,577 | Rs. 4,595 | Rs. 662,662 |
74 | Rs. 662,662 | Rs. 31,172 | Rs. 26,755 | Rs. 4,418 | Rs. 635,907 |
75 | Rs. 635,907 | Rs. 31,172 | Rs. 26,933 | Rs. 4,239 | Rs. 608,974 |
76 | Rs. 608,974 | Rs. 31,172 | Rs. 27,113 | Rs. 4,060 | Rs. 581,862 |
77 | Rs. 581,862 | Rs. 31,172 | Rs. 27,293 | Rs. 3,879 | Rs. 554,568 |
78 | Rs. 554,568 | Rs. 31,172 | Rs. 27,475 | Rs. 3,697 | Rs. 527,093 |
79 | Rs. 527,093 | Rs. 31,172 | Rs. 27,658 | Rs. 3,514 | Rs. 499,434 |
80 | Rs. 499,434 | Rs. 31,172 | Rs. 27,843 | Rs. 3,330 | Rs. 471,592 |
81 | Rs. 471,592 | Rs. 31,172 | Rs. 28,028 | Rs. 3,144 | Rs. 443,563 |
82 | Rs. 443,563 | Rs. 31,172 | Rs. 28,215 | Rs. 2,957 | Rs. 415,348 |
83 | Rs. 415,348 | Rs. 31,172 | Rs. 28,403 | Rs. 2,769 | Rs. 386,944 |
84 | Rs. 386,944 | Rs. 31,172 | Rs. 28,593 | Rs. 2,580 | Rs. 358,351 |
85 | Rs. 358,351 | Rs. 31,172 | Rs. 28,783 | Rs. 2,389 | Rs. 329,568 |
86 | Rs. 329,568 | Rs. 31,172 | Rs. 28,975 | Rs. 2,197 | Rs. 300,593 |
87 | Rs. 300,593 | Rs. 31,172 | Rs. 29,168 | Rs. 2,004 | Rs. 271,424 |
88 | Rs. 271,424 | Rs. 31,172 | Rs. 29,363 | Rs. 1,809 | Rs. 242,061 |
89 | Rs. 242,061 | Rs. 31,172 | Rs. 29,559 | Rs. 1,614 | Rs. 212,503 |
90 | Rs. 212,503 | Rs. 31,172 | Rs. 29,756 | Rs. 1,417 | Rs. 182,747 |
91 | Rs. 182,747 | Rs. 31,172 | Rs. 29,954 | Rs. 1,218 | Rs. 152,793 |
92 | Rs. 152,793 | Rs. 31,172 | Rs. 30,154 | Rs. 1,019 | Rs. 122,639 |
93 | Rs. 122,639 | Rs. 31,172 | Rs. 30,355 | Rs. 818 | Rs. 92,284 |
94 | Rs. 92,284 | Rs. 31,172 | Rs. 30,557 | Rs. 615 | Rs. 61,727 |
95 | Rs. 61,727 | Rs. 31,172 | Rs. 30,761 | Rs. 412 | Rs. 30,966 |
96 | Rs. 30,966 | Rs. 31,172 | Rs. 30,966 | Rs. 206 | Rs. -0 |
Total | Rs. 2,778,484 | Rs. 2,000,000 | Rs. 778,484 |