Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 4

(a)

(b)

year

amount owed at
beginning of year

(c)

(d)
total owend of
interest owed for
end at year (b +
that year (8% x b)
c)

(e)

(f)

principal
payment

total end of
year payment

1000
1000
1000
1000
1000

1400
1320
1240
1160
1080

5000

6200

0
0
0
0
5000

400
400
400
400
5400

5000

7000

852
920
994
1074
1160

1252
1252
1252
1252
1252

5000

6261

0
0
0
0
5000

0
0
0
0
7347

5000

7347

at end of each year pay 1000 principal plus interst due


1
2
3
4
5

5000
4000
3000
2000
1000

400
320
240
160
80

5400
4320
3240
2160
1080

1200
pay interset due at end of each year and principal at end of five years
1
5000
400
5400
2
5000
400
5400
3
5000
400
5400
4
5000
400
5400
5
5000
400
5400

2000
pay in five equal end of year payments
1
5000
2
4148
3
3227
4
2233
5
1159

400
332
258
179
93

5400
4480
3485
2412
1252

1261
pay principal and interest in one payment at end of five years
1
5000
400
5400
2
5400
432
5832
3
5832
467
6299
4
6299
504
6803
5
6803
544
7347

2347

p1
p2
p3
p4
p5

1296
1132
984
853
735

1.08
1.17
1.26
1.36
1.47

5000

p1
p2
p3
p4
p5

370
343
318
294
3675

5000

p1
p2
p3
p4
p5

1160
1074
994
920
852

5000

p1
p2
p3
p4
p5

0
0
0
0
5000

5000

1252.27

(a)

(b)

year

amount owed at
beginning of year

(c)

(d)
total owend of
interest owed for
end at year (b +
that year (8% x b)
c)

(e)

(f)

principal
payment

total end of
year payment

1000
1000
1000
1000
1000

1450
1360
1270
1180
1090

5000

6350

0
0
0
0
5000

450
450
450
450
5450

5000

7250

834
910
993
1083
1179

1284
1284
1284
1284
1284

5000

6419

0
0
0
0
5000

0
0
0
0
7640

5000

7640

at end of each year pay 1000 principal plus interst due


1
2
3
4
5

5000
4000
3000
2000
1000

450
360
270
180
90

5450
4360
3270
2180
1090

1350
pay interset due at end of each year and principal at end of five years
1
5000
450
5450
2
5000
450
5450
3
5000
450
5450
4
5000
450
5450
5
5000
450
5450

2250
pay in five equal end of year payments
1
5000
2
4148
3
3227
4
2233
5
1159

450
373
290
201
104

5450
4521
3517
2434
1263

1419
pay principal and interest in one payment at end of five years
1
5000
450
5450
2
5400
486
5886
3
5832
525
6357
4
6299
567
6866
5
6803
612
7415

2640

p1
p2
p3
p4
p5

1330
1145
981
836
708

1.09
1.19
1.30
1.41
1.54

5000

p1
p2
p3
p4
p5

413
379
347
319
3542

5000

p1
p2
p3
p4
p5

1178
1081
991
909
834

4994

p1
p2
p3
p4
p5

0
0
0
0
4966

4966

1283.81

You might also like