Scribd Logo
Upload

Welcome to Scribd!

  • First Payment 100 Increased Payment, I 0.1 Decreased Payment, J 0.05 Interest 0.1 Payment 16.27

    Uploaded by

    Anonymous fAT401
    8 views4 pages
    The document shows a loan amortization schedule with 20 payments. It lists the payment amounts and dates, interest, principal, and remaining balance. The first payment is $100 and payments increase by 0.1% and decrease by 0.05% each period with an interest rate of 0.1% per period. It tracks the remaining principal balance over the 20 payment periods as portions of payments go toward interest and principal.

    Original Description:

    data

    Original Title

    AP

    Copyright

    © © All Rights Reserved

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document shows a loan amortization schedule with 20 payments. It lists the payment amounts and dates, interest, principal, and remaining balance. The first payment is $100 and payments increase by 0.1% and decrease by 0.05% each period with an interest rate of 0.1% per period. It tracks the remaining principal balance over the 20 payment periods as portions of payments go toward interest and principal.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    8 views4 pages

    First Payment 100 Increased Payment, I 0.1 Decreased Payment, J 0.05 Interest 0.1 Payment 16.27

    Uploaded by

    Anonymous fAT401
    The document shows a loan amortization schedule with 20 payments. It lists the payment amounts and dates, interest, principal, and remaining balance. The first payment is $100 and payments increase by 0.1% and decrease by 0.05% each period with an interest rate of 0.1% per period. It tracks the remaining principal balance over the 20 payment periods as portions of payments go toward interest and principal.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 4

    FIRST PAYMENT 100

    INCREASED PAYMENT, i 0.1


    DECREASED PAYMENT, j 0.05
    INTEREST 0.1
    PAYMENT 16.27

    t PAYMENT PV
    0
    1 100.00 90.91
    2 110.00 90.91
    3 121.00 90.91
    4 133.10 90.91
    5 146.41 90.91
    6 161.05 90.91
    7 177.16 90.91
    8 194.87 90.91
    9 214.36 90.91
    10 235.79 90.91 909.0909090909
    11 224.01 78.51
    12 212.80 67.81
    13 202.16 58.56
    14 192.06 50.57
    15 182.45 43.68
    16 173.33 37.72
    17 164.66 32.58
    18 156.43 28.14
    19 148.61 24.30
    20 141.18 20.99

    PV 1351.941176604
    t INSTALLMENT INTEREST PRINCIPAL OB
    0 1351.941177
    1 100.00 135.19 -35.19 1387.14
    2 110.00 138.71 -28.71 1415.85
    3 121.00 141.58 -20.58 1436.43
    4 133.10 143.64 -10.54 1446.98
    5 146.41 144.70 1.71 1445.26
    6 161.05 144.53 16.52 1428.74
    7 177.16 142.87 34.28 1394.46
    8 194.87 139.45 55.43 1339.03
    9 214.36 133.90 80.46 1258.58
    10 235.79 125.86 109.94 1148.64
    11 224.01 114.86 109.14 1039.50
    12 212.80 103.95 108.85 930.64
    13 202.16 93.06 109.10 821.54
    14 192.06 82.15 109.90 711.64
    15 182.45 71.16 111.29 600.35
    16 173.33 60.04 113.30 487.06
    17 164.66 48.71 115.96 371.10
    18 156.43 37.11 119.32 251.78
    19 148.61 25.18 123.43 128.34
    20 141.18 12.83 128.34 0.00
    FIRST PAYMENT
    INCREASED PAYMENT, i
    DECREASED PAYMENT, j
    INTEREST
    PAYMENT

    t
    0
    1
    2
    3
    4
    5
    6
    7
    8
    9
    10
    11
    12
    13
    14
    15
    16
    17
    18
    19
    20
    100
    0.1
    0.05
    0.1
    16.274539488

    PAYMENT PV

    100 90.90909
    110 90.90909
    121 90.90909
    133.1 90.90909
    146.41 90.90909
    161.051 90.90909
    177.1561 90.90909 an 3.7907867694
    194.87171 90.90909 vn 0.2393920494
    214.358881 90.90909 1293.3813105 an vn 0.9074842135
    235.7947691 90.90909
    224.00503065 78.51240 R 158.373197543
    212.80477911 67.80616
    202.16454016 58.55987 PV 58.5598661294
    192.05631315 50.57443
    182.45349749 43.67792 PV 1208.22
    158.37319754 34.46662
    158.37319754 31.33329
    158.37319754 28.48481
    158.37319754 25.89528
    158.37319754 23.54117
    1351.9428558

    You might also like