Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 19

Plan 1: Pay all at the end

Plan 2 : Annual Interest Payment + End principal


Plan 3: Payment interest and Annual principal portion

Plan 4: Interest Amount = Payment Principal


Year interest owed for year
0
1 MAD240
2 MAD254
3 MAD270
4 MAD286
5 MAD303

Year interest owed for year


0
1 MAD240.00
2 MAD240.00
3 MAD240.00
4 MAD240.00
5 MAD240.00
5 MAD240.00

Year interest owed for year


0
1 MAD240.00
2 MAD192.00
3 MAD144.00
4 MAD96.00
5 MAD48.00

Year interest owed for year

1 MAD240.00

2 MAD197.42
3 MAD152.30
4 MAD104.46
5 MAD53.75
P=
i% =
n=
t=

interest owed by the end of the year (excel)

MAD4,240
MAD4,494
MAD4,764
MAD5,050
MAD5,353

Total =

interest owed by the end of the year (excel)

MAD4,240.00
MAD4,240.00
MAD4,240.00
MAD4,240.00
MAD4,240.00
MAD4,240.00

Total=

interest owed by the end of the year (excel)

MAD4,240.00
MAD3,392.00
MAD2,544.00
MAD1,696.00
MAD848.00

Total=

interest owed by the end of the year (excel)

MAD4,240.00

MAD3,487.84
MAD2,690.55
MAD1,845.42
MAD949.59

Total=
4000
6%
5
year

interest owed by the end of the year F/P

4240.00
4494.40
4764.00
5050.00
5352.80

5352.90

interest owed by the end of the year F/P

4240.00
4240.00
4240.00
4240.00
4240.00
4240.00

5200.00

interest owed by the end of the year F/P

4240.00
3392.00
2544.00
1696.00
848.00

4720.00

interest owed by the end of the year F/P

4240.00

3487.84
2690.55
1845.42
949.59

4747.93
Payment in the end of the year
4000
0
0
0
0
MAD5,353

Payment in the end of the year


4000
MAD240.00
MAD240.00
MAD240.00
MAD240.00
MAD4,240.00
MAD4,240.00

Payment in the end of the year

MAD1,040.00
MAD992.00
MAD944.00
MAD896.00
MAD848.00

interest owed by the end of the year A/P

949.60

949.60
949.60
949.60
949.60
total owed after payment

4000
MAD4,240
MAD4,494.40
MAD4,764.06
MAD5,049.91
MAD0.00

total owed after payment

4000
MAD4,000
4000
4000
4000
0
0

Total owed after payment


4000
MAD3,200.00
MAD2,400.00
1600.00
800.00
0.00

End of year Payment(excel)

MAD949.59

MAD949.59
MAD949.59
MAD949.59
MAD949.59
Total owed after Payment

4000

MAD3,290.41

MAD2,538.25
1740.96
895.84
0.00

You might also like