>
|
|
Amortization table for a loan of 1000 U at interest rate of 10% per period with payments of 500 U
>
|
|
![[[0, 0, 0, -1000.00, 1000.00], [1, 500.00, 100.0000, 400.0000, 600.0000], [2, 500.00, 60.000000, 440.000000, 160.000000], [3, 176.0000000, 16.00000000, 160.0000000, 0.]], 176.0000000](/support/helpjp/helpview.aspx?si=8934/file01704/math148.png)
| (1) |
From this we see that there will be 3 payments, the last one being of 176 U. The cost of the loan is 176 U.
Now we make payments to be of 500 U + the interest for that period:
>
|
|
![[[0, 0, 0, -1000.00, 1000.00], [1, 600.0000, 100.0000, 500.0000, 500.0000], [2, 550.000000, 50.000000, 500.000000, 0.]], 150.000000](/support/helpjp/helpview.aspx?si=8934/file01704/math159.png)
| (2) |
There are now 2 payments, one of 600 U and one of 550 U. The cost of the loan is 150 U. Now we make quarterly payments of 150 U on a loan of 1000 U at a stated rate of 12%. The payments are increased yearly by 10 U. The amortization table is computed as follows:
>
|
|
>
|
|
![[[0, 0, 0, -1000.00, 1000.00], [1, 150.00, 31.37720250, 118.6227975, 881.3772025], [2, 150.00, 27.65515096, 122.3448490, 759.0323535], [3, 150.00, 23.81631186, 126.1836881, 632.8486654], [4, 150.00, 19.85702073, 130.1429793, 502.7056861], [5, 160.00, 15.77349811, 144.2265019, 358.4791842], [6, 160.00, 11.24807395, 148.7519260, 209.7272582], [7, 160.00, 6.580654650, 153.4193454, 56.3079128], [8, 58.0746976, 1.766784782, 56.3079128, 0.]], 138.0746974](/support/helpjp/helpview.aspx?si=8934/file01704/math172.png)
| (3) |
There were 8 payments altogether with a loan cost of 138 U. Obtaining just the first year, we make use of the fourth argument:
>
|
|
![[[0, 0, 0, -1000.00, 1000.00], [1, 150.00, 31.37720250, 118.6227975, 881.3772025], [2, 150.00, 27.65515096, 122.3448490, 759.0323535], [3, 150.00, 23.81631186, 126.1836881, 632.8486654], [4, 150.00, 19.85702073, 130.1429793, 502.7056861]], 102.7056860](/support/helpjp/helpview.aspx?si=8934/file01704/math181.png)
| (4) |
which indicates the cost of the loan at that point.