Professional Documents
Culture Documents
CH 7 Model 7 Loan Amortization Table For Changing Annual Payment
CH 7 Model 7 Loan Amortization Table For Changing Annual Payment
Input Data
Initial loan balance
Interest rate (%)
Loan life (yrs)
$100,000
9.00%
15
Year no
5
11
Increment
10.00%
20.00%
$11,231
Year
Year-beg
Balance
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
100,000
97,769
95,338
92,688
89,799
85,528
80,871
75,796
70,264
64,234
57,662
48,027
37,525
26,078
13,600
Annual
Interest
Payment Component
11,231
11,231
11,231
11,231
12,354
12,354
12,354
12,354
12,354
12,354
14,824
14,824
14,824
14,824
14,824
9,000
8,799
8,580
8,342
8,082
7,697
7,278
6,822
6,324
5,781
5,190
4,322
3,377
2,347
1,224
Principal
Repaid
Year-end
Balance
2,231
2,431
2,650
2,889
4,272
4,656
5,075
5,532
6,030
6,573
9,635
10,502
11,447
12,477
13,600
97,769
95,338
92,688
89,799
85,528
80,871
75,796
70,264
64,234
57,662
48,027
37,525
26,078
13,600
0
Year
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30