Test II - S

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 5

Creating an amortization Schedule

I. Principal = const.
Additional calculated data
Main data
The amount of the loan 10,000 Periodic interest rate r' 0.02 (r' of the repayment period)
Annual interest rate 6% Number of payments (n) 6.00
Time of the loan 2 years Periodic Principal 1667 Credit/n
Periodicity of payments every four months

No of payment Opening Balance Principle Interest PMT (P) Ending Balance


1 10000 1667 200.00 1,466.7 8333
2 8333 1389 166.67 1,222.2 6944
3 6944 1157 138.89 1,018.5 5787
4 5787 965 115.74 848.8 4823
5 4823 804 96.45 707.3 4019
6 4019 670 80.38 589.4 3349

33255
II. PMT = const. Additional calculated data
The amount of the loan 10,000 Periodic interest rate 2.0% (r of the repayment period)
Annual interest rate 6% Number of payments 6
Time of the loan 2 years Periodic PMT 1785.26
Periodicity of payments every four months

No of payment Opening Balance Principle Interest PMT (P) Ending Balance


1 10000 1585.26 200 1785.26 8414.74
2 8414.74 1616.96 168.2948 1785.26 6797.78
3 6797.78 1649.30 135.9556 1785.26 5148.48
4 5148.48 1682.29 102.9695 1785.26 3466.19
5 3466.19 1715.93 69.32375 1785.26 1750.25
6 1750.25 1750.25 35.00506 1785.26 0.00

25577.44
Exercises (the usage of financial functions)

1. How long would it take you to save $10,000 if you invested $500 per quarterly period, and the int

2. If 10 years ago you invested $1 000 and received an interest rate of 6% (compounded semi annua

67.22 3612.22

3. You borrowed $5 000 from a friend, who said you need to pay back $ 10 000 in 3 years, what rat
Regular and equal payments
FV
PV

erly period, and the interest rate is 10%?

0.10
10000.00
500.00

mpounded semi annualy ), how much would you now have?


0.03
1000.00
20.00

00 in 3 years, what rate are you being charged if it is compounded quarterly?

n=4*3
12.00
Regular and unequal payments

NPV

You might also like