4. Example : Find Loan term (n)
1. Find Loan term n = ? for Monthly payment A = 126.63, Loan amount P = 12000, Interest rate i = 5,
Solution: `P=12000` (Loan amount)
`i=5%=0.05` per year (Interest rate)
Monthly Amount `A=126.63` per month
`"Monthly rate" = "Annual rate"/12`
`"Monthly rate" = 0.05/12`
`"Monthly rate" = 0.004167`
`A=(P*i)/(1-(1+i)^-n)`
`:.1-(1+i)^-n=(P*i)/A`
`:.1-(1+0.004167)^-n=(12000*0.004167)/126.63`
`:.1-(1.0042)^-n=0.3949`
`:.(1.0042)^-n=1-0.3949`
`:.(1.0042)^-n=0.6051`
taking natural log on both the sides `:.ln(1.0042)^-n=ln(0.6051)`
`:.-n*ln(1.0042)=ln(0.6051)`
`:.-n=ln(0.6051)/ln(1.0042)`
`:.-n=(-0.5023)/(0.0042)`
`:.-n=-120.7984`
`:.n=120.7984`
`:.n=121`
Create Amortization Schedule
Month = 1 `12000*0.004167=50`
`126.63-50=76.63`
`12000-76.63=11923.37`
Month = 2 `11923.37*0.004167=49.6807`
`126.63-49.6807=76.9493`
`11923.37-76.9493=11846.4207`
Amortization table
Month | Date | Principal | Interest | Payment | Total Interest Paid | Total Remaining Balance | 0 | | | | | | 12000 | 1 | Mar-2024 | 76.63 | 50 | 126.63 | 50 | 11923.37 | 2 | Apr-2024 | 76.9493 | 49.6807 | 126.63 | 99.6807 | 11846.4207 | 3 | May-2024 | 77.2699 | 49.3601 | 126.63 | 149.0408 | 11769.1508 | 4 | Jun-2024 | 77.5919 | 49.0381 | 126.63 | 198.0789 | 11691.5589 | 5 | Jul-2024 | 77.9152 | 48.7148 | 126.63 | 246.7937 | 11613.6437 | 6 | Aug-2024 | 78.2398 | 48.3902 | 126.63 | 295.1839 | 11535.4039 | 7 | Sep-2024 | 78.5658 | 48.0642 | 126.63 | 343.2481 | 11456.8381 | 8 | Oct-2024 | 78.8932 | 47.7368 | 126.63 | 390.9849 | 11377.9449 | 9 | Nov-2024 | 79.2219 | 47.4081 | 126.63 | 438.393 | 11298.723 | 10 | Dec-2024 | 79.552 | 47.078 | 126.63 | 485.471 | 11219.171 | 11 | Jan-2025 | 79.8835 | 46.7465 | 126.63 | 532.2175 | 11139.2875 | 12 | Feb-2025 | 80.2163 | 46.4137 | 126.63 | 578.6312 | 11059.0712 | 13 | Mar-2025 | 80.5505 | 46.0795 | 126.63 | 624.7107 | 10978.5207 | 14 | Apr-2025 | 80.8862 | 45.7438 | 126.63 | 670.4545 | 10897.6345 | 15 | May-2025 | 81.2232 | 45.4068 | 126.63 | 715.8613 | 10816.4113 | 16 | Jun-2025 | 81.5616 | 45.0684 | 126.63 | 760.9297 | 10734.8497 | 17 | Jul-2025 | 81.9015 | 44.7285 | 126.63 | 805.6582 | 10652.9482 | 18 | Aug-2025 | 82.2427 | 44.3873 | 126.63 | 850.0455 | 10570.7055 | 19 | Sep-2025 | 82.5854 | 44.0446 | 126.63 | 894.0901 | 10488.1201 | 20 | Oct-2025 | 82.9295 | 43.7005 | 126.63 | 937.7906 | 10405.1906 | 21 | Nov-2025 | 83.275 | 43.355 | 126.63 | 981.1456 | 10321.9156 | 22 | Dec-2025 | 83.622 | 43.008 | 126.63 | 1024.1536 | 10238.2936 | 23 | Jan-2026 | 83.9704 | 42.6596 | 126.63 | 1066.8132 | 10154.3232 | 24 | Feb-2026 | 84.3203 | 42.3097 | 126.63 | 1109.1229 | 10070.0029 | 25 | Mar-2026 | 84.6717 | 41.9583 | 126.63 | 1151.0812 | 9985.3312 | 26 | Apr-2026 | 85.0245 | 41.6055 | 126.63 | 1192.6867 | 9900.3067 | 27 | May-2026 | 85.3787 | 41.2513 | 126.63 | 1233.938 | 9814.928 | 28 | Jun-2026 | 85.7345 | 40.8955 | 126.63 | 1274.8335 | 9729.1935 | 29 | Jul-2026 | 86.0917 | 40.5383 | 126.63 | 1315.3718 | 9643.1018 | 30 | Aug-2026 | 86.4504 | 40.1796 | 126.63 | 1355.5514 | 9556.6514 | 31 | Sep-2026 | 86.8106 | 39.8194 | 126.63 | 1395.3708 | 9469.8408 | 32 | Oct-2026 | 87.1723 | 39.4577 | 126.63 | 1434.8285 | 9382.6685 | 33 | Nov-2026 | 87.5355 | 39.0945 | 126.63 | 1473.923 | 9295.133 | 34 | Dec-2026 | 87.9003 | 38.7297 | 126.63 | 1512.6527 | 9207.2327 | 35 | Jan-2027 | 88.2665 | 38.3635 | 126.63 | 1551.0162 | 9118.9662 | 36 | Feb-2027 | 88.6343 | 37.9957 | 126.63 | 1589.0119 | 9030.3319 | 37 | Mar-2027 | 89.0036 | 37.6264 | 126.63 | 1626.6383 | 8941.3283 | 38 | Apr-2027 | 89.3745 | 37.2555 | 126.63 | 1663.8938 | 8851.9538 | 39 | May-2027 | 89.7469 | 36.8831 | 126.63 | 1700.7769 | 8762.2069 | 40 | Jun-2027 | 90.1208 | 36.5092 | 126.63 | 1737.2861 | 8672.0861 | 41 | Jul-2027 | 90.4963 | 36.1337 | 126.63 | 1773.4198 | 8581.5898 | 42 | Aug-2027 | 90.8734 | 35.7566 | 126.63 | 1809.1764 | 8490.7164 | 43 | Sep-2027 | 91.252 | 35.378 | 126.63 | 1844.5544 | 8399.4644 | 44 | Oct-2027 | 91.6322 | 34.9978 | 126.63 | 1879.5522 | 8307.8322 | 45 | Nov-2027 | 92.014 | 34.616 | 126.63 | 1914.1682 | 8215.8182 | 46 | Dec-2027 | 92.3974 | 34.2326 | 126.63 | 1948.4008 | 8123.4208 | 47 | Jan-2028 | 92.7824 | 33.8476 | 126.63 | 1982.2484 | 8030.6384 | 48 | Feb-2028 | 93.169 | 33.461 | 126.63 | 2015.7094 | 7937.4694 | 49 | Mar-2028 | 93.5572 | 33.0728 | 126.63 | 2048.7822 | 7843.9122 | 50 | Apr-2028 | 93.947 | 32.683 | 126.63 | 2081.4652 | 7749.9652 | 51 | May-2028 | 94.3385 | 32.2915 | 126.63 | 2113.7567 | 7655.6267 | 52 | Jun-2028 | 94.7316 | 31.8984 | 126.63 | 2145.6551 | 7560.8951 | 53 | Jul-2028 | 95.1263 | 31.5037 | 126.63 | 2177.1588 | 7465.7688 | 54 | Aug-2028 | 95.5226 | 31.1074 | 126.63 | 2208.2662 | 7370.2462 | 55 | Sep-2028 | 95.9206 | 30.7094 | 126.63 | 2238.9756 | 7274.3256 | 56 | Oct-2028 | 96.3203 | 30.3097 | 126.63 | 2269.2853 | 7178.0053 | 57 | Nov-2028 | 96.7216 | 29.9084 | 126.63 | 2299.1937 | 7081.2837 | 58 | Dec-2028 | 97.1247 | 29.5053 | 126.63 | 2328.699 | 6984.159 | 59 | Jan-2029 | 97.5293 | 29.1007 | 126.63 | 2357.7997 | 6886.6297 | 60 | Feb-2029 | 97.9357 | 28.6943 | 126.63 | 2386.494 | 6788.694 | 61 | Mar-2029 | 98.3438 | 28.2862 | 126.63 | 2414.7802 | 6690.3502 | 62 | Apr-2029 | 98.7535 | 27.8765 | 126.63 | 2442.6567 | 6591.5967 | 63 | May-2029 | 99.165 | 27.465 | 126.63 | 2470.1217 | 6492.4317 | 64 | Jun-2029 | 99.5782 | 27.0518 | 126.63 | 2497.1735 | 6392.8535 | 65 | Jul-2029 | 99.9931 | 26.6369 | 126.63 | 2523.8104 | 6292.8604 | 66 | Aug-2029 | 100.4097 | 26.2203 | 126.63 | 2550.0307 | 6192.4507 | 67 | Sep-2029 | 100.8281 | 25.8019 | 126.63 | 2575.8326 | 6091.6226 | 68 | Oct-2029 | 101.2482 | 25.3818 | 126.63 | 2601.2144 | 5990.3744 | 69 | Nov-2029 | 101.6701 | 24.9599 | 126.63 | 2626.1743 | 5888.7043 | 70 | Dec-2029 | 102.0937 | 24.5363 | 126.63 | 2650.7106 | 5786.6106 | 71 | Jan-2030 | 102.5191 | 24.1109 | 126.63 | 2674.8215 | 5684.0915 | 72 | Feb-2030 | 102.9463 | 23.6837 | 126.63 | 2698.5052 | 5581.1452 | 73 | Mar-2030 | 103.3752 | 23.2548 | 126.63 | 2721.76 | 5477.77 | 74 | Apr-2030 | 103.806 | 22.824 | 126.63 | 2744.584 | 5373.964 | 75 | May-2030 | 104.2385 | 22.3915 | 126.63 | 2766.9755 | 5269.7255 | 76 | Jun-2030 | 104.6728 | 21.9572 | 126.63 | 2788.9327 | 5165.0527 | 77 | Jul-2030 | 105.1089 | 21.5211 | 126.63 | 2810.4538 | 5059.9438 | 78 | Aug-2030 | 105.5469 | 21.0831 | 126.63 | 2831.5369 | 4954.3969 | 79 | Sep-2030 | 105.9867 | 20.6433 | 126.63 | 2852.1802 | 4848.4102 | 80 | Oct-2030 | 106.4283 | 20.2017 | 126.63 | 2872.3819 | 4741.9819 | 81 | Nov-2030 | 106.8717 | 19.7583 | 126.63 | 2892.1402 | 4635.1102 | 82 | Dec-2030 | 107.317 | 19.313 | 126.63 | 2911.4532 | 4527.7932 | 83 | Jan-2031 | 107.7642 | 18.8658 | 126.63 | 2930.319 | 4420.029 | 84 | Feb-2031 | 108.2132 | 18.4168 | 126.63 | 2948.7358 | 4311.8158 | 85 | Mar-2031 | 108.6641 | 17.9659 | 126.63 | 2966.7017 | 4203.1517 | 86 | Apr-2031 | 109.1169 | 17.5131 | 126.63 | 2984.2148 | 4094.0348 | 87 | May-2031 | 109.5715 | 17.0585 | 126.63 | 3001.2733 | 3984.4633 | 88 | Jun-2031 | 110.0281 | 16.6019 | 126.63 | 3017.8752 | 3874.4352 | 89 | Jul-2031 | 110.4865 | 16.1435 | 126.63 | 3034.0187 | 3763.9487 | 90 | Aug-2031 | 110.9469 | 15.6831 | 126.63 | 3049.7018 | 3653.0018 | 91 | Sep-2031 | 111.4092 | 15.2208 | 126.63 | 3064.9226 | 3541.5926 | 92 | Oct-2031 | 111.8734 | 14.7566 | 126.63 | 3079.6792 | 3429.7192 | 93 | Nov-2031 | 112.3395 | 14.2905 | 126.63 | 3093.9697 | 3317.3797 | 94 | Dec-2031 | 112.8076 | 13.8224 | 126.63 | 3107.7921 | 3204.5721 | 95 | Jan-2032 | 113.2776 | 13.3524 | 126.63 | 3121.1445 | 3091.2945 | 96 | Feb-2032 | 113.7496 | 12.8804 | 126.63 | 3134.0249 | 2977.5449 | 97 | Mar-2032 | 114.2236 | 12.4064 | 126.63 | 3146.4313 | 2863.3213 | 98 | Apr-2032 | 114.6995 | 11.9305 | 126.63 | 3158.3618 | 2748.6218 | 99 | May-2032 | 115.1774 | 11.4526 | 126.63 | 3169.8144 | 2633.4444 | 100 | Jun-2032 | 115.6573 | 10.9727 | 126.63 | 3180.7871 | 2517.7871 | 101 | Jul-2032 | 116.1392 | 10.4908 | 126.63 | 3191.2779 | 2401.6479 | 102 | Aug-2032 | 116.6231 | 10.0069 | 126.63 | 3201.2848 | 2285.0248 | 103 | Sep-2032 | 117.1091 | 9.5209 | 126.63 | 3210.8057 | 2167.9157 | 104 | Oct-2032 | 117.597 | 9.033 | 126.63 | 3219.8387 | 2050.3187 | 105 | Nov-2032 | 118.087 | 8.543 | 126.63 | 3228.3817 | 1932.2317 | 106 | Dec-2032 | 118.579 | 8.051 | 126.63 | 3236.4327 | 1813.6527 | 107 | Jan-2033 | 119.0731 | 7.5569 | 126.63 | 3243.9896 | 1694.5796 | 108 | Feb-2033 | 119.5693 | 7.0607 | 126.63 | 3251.0503 | 1575.0103 | 109 | Mar-2033 | 120.0675 | 6.5625 | 126.63 | 3257.6128 | 1454.9428 | 110 | Apr-2033 | 120.5677 | 6.0623 | 126.63 | 3263.6751 | 1334.3751 | 111 | May-2033 | 121.0701 | 5.5599 | 126.63 | 3269.235 | 1213.305 | 112 | Jun-2033 | 121.5746 | 5.0554 | 126.63 | 3274.2904 | 1091.7304 | 113 | Jul-2033 | 122.0811 | 4.5489 | 126.63 | 3278.8393 | 969.6493 | 114 | Aug-2033 | 122.5898 | 4.0402 | 126.63 | 3282.8795 | 847.0595 | 115 | Sep-2033 | 123.1006 | 3.5294 | 126.63 | 3286.4089 | 723.9589 | 116 | Oct-2033 | 123.6135 | 3.0165 | 126.63 | 3289.4254 | 600.3454 | 117 | Nov-2033 | 124.1286 | 2.5014 | 126.63 | 3291.9268 | 476.2168 | 118 | Dec-2033 | 124.6458 | 1.9842 | 126.63 | 3293.911 | 351.571 | 119 | Jan-2034 | 125.1651 | 1.4649 | 126.63 | 3295.3759 | 226.4059 | 120 | Feb-2034 | 125.6866 | 0.9434 | 126.63 | 3296.3193 | 100.7193 | 121 | Mar-2034 | 100.7193 | 0.4197 | 101.139 | 3296.739 | 0 |
2. Find Loan term n = ? for Monthly payment A = 2379, Loan amount P = 100000, Interest rate i = 15,
Solution: `P=100000` (Loan amount)
`i=15%=0.15` per year (Interest rate)
Monthly Amount `A=2379` per month
`"Monthly rate" = "Annual rate"/12`
`"Monthly rate" = 0.15/12`
`"Monthly rate" = 0.0125`
`A=(P*i)/(1-(1+i)^-n)`
`:.1-(1+i)^-n=(P*i)/A`
`:.1-(1+0.0125)^-n=(100000*0.0125)/2379`
`:.1-(1.0125)^-n=0.5254`
`:.(1.0125)^-n=1-0.5254`
`:.(1.0125)^-n=0.4746`
taking natural log on both the sides `:.ln(1.0125)^-n=ln(0.4746)`
`:.-n*ln(1.0125)=ln(0.4746)`
`:.-n=ln(0.4746)/ln(1.0125)`
`:.-n=(-0.7453)/(0.0124)`
`:.-n=-59.9997`
`:.n=59.9997`
`:.n=60`
Create Amortization Schedule
Month = 1 `100000*0.0125=1250`
`2379-1250=1129`
`100000-1129=98871`
Month = 2 `98871*0.0125=1235.8875`
`2379-1235.8875=1143.1125`
`98871-1143.1125=97727.8875`
Amortization table
Month | Date | Principal | Interest | Payment | Total Interest Paid | Total Remaining Balance | 0 | | | | | | 100000 | 1 | Mar-2024 | 1129 | 1250 | 2379 | 1250 | 98871 | 2 | Apr-2024 | 1143.1125 | 1235.8875 | 2379 | 2485.8875 | 97727.8875 | 3 | May-2024 | 1157.4014 | 1221.5986 | 2379 | 3707.4861 | 96570.4861 | 4 | Jun-2024 | 1171.8689 | 1207.1311 | 2379 | 4914.6172 | 95398.6172 | 5 | Jul-2024 | 1186.5173 | 1192.4827 | 2379 | 6107.0999 | 94212.0999 | 6 | Aug-2024 | 1201.3488 | 1177.6512 | 2379 | 7284.7511 | 93010.7511 | 7 | Sep-2024 | 1216.3656 | 1162.6344 | 2379 | 8447.3855 | 91794.3855 | 8 | Oct-2024 | 1231.5702 | 1147.4298 | 2379 | 9594.8153 | 90562.8153 | 9 | Nov-2024 | 1246.9648 | 1132.0352 | 2379 | 10726.8505 | 89315.8505 | 10 | Dec-2024 | 1262.5519 | 1116.4481 | 2379 | 11843.2986 | 88053.2986 | 11 | Jan-2025 | 1278.3338 | 1100.6662 | 2379 | 12943.9648 | 86774.9648 | 12 | Feb-2025 | 1294.3129 | 1084.6871 | 2379 | 14028.6519 | 85480.6519 | 13 | Mar-2025 | 1310.4919 | 1068.5081 | 2379 | 15097.16 | 84170.16 | 14 | Apr-2025 | 1326.873 | 1052.127 | 2379 | 16149.287 | 82843.287 | 15 | May-2025 | 1343.4589 | 1035.5411 | 2379 | 17184.8281 | 81499.8281 | 16 | Jun-2025 | 1360.2521 | 1018.7479 | 2379 | 18203.576 | 80139.576 | 17 | Jul-2025 | 1377.2553 | 1001.7447 | 2379 | 19205.3207 | 78762.3207 | 18 | Aug-2025 | 1394.471 | 984.529 | 2379 | 20189.8497 | 77367.8497 | 19 | Sep-2025 | 1411.9019 | 967.0981 | 2379 | 21156.9478 | 75955.9478 | 20 | Oct-2025 | 1429.5507 | 949.4493 | 2379 | 22106.3971 | 74526.3971 | 21 | Nov-2025 | 1447.42 | 931.58 | 2379 | 23037.9771 | 73078.9771 | 22 | Dec-2025 | 1465.5128 | 913.4872 | 2379 | 23951.4643 | 71613.4643 | 23 | Jan-2026 | 1483.8317 | 895.1683 | 2379 | 24846.6326 | 70129.6326 | 24 | Feb-2026 | 1502.3796 | 876.6204 | 2379 | 25723.253 | 68627.253 | 25 | Mar-2026 | 1521.1593 | 857.8407 | 2379 | 26581.0937 | 67106.0937 | 26 | Apr-2026 | 1540.1738 | 838.8262 | 2379 | 27419.9199 | 65565.9199 | 27 | May-2026 | 1559.426 | 819.574 | 2379 | 28239.4939 | 64006.4939 | 28 | Jun-2026 | 1578.9188 | 800.0812 | 2379 | 29039.5751 | 62427.5751 | 29 | Jul-2026 | 1598.6553 | 780.3447 | 2379 | 29819.9198 | 60828.9198 | 30 | Aug-2026 | 1618.6385 | 760.3615 | 2379 | 30580.2813 | 59210.2813 | 31 | Sep-2026 | 1638.8715 | 740.1285 | 2379 | 31320.4098 | 57571.4098 | 32 | Oct-2026 | 1659.3574 | 719.6426 | 2379 | 32040.0524 | 55912.0524 | 33 | Nov-2026 | 1680.0993 | 698.9007 | 2379 | 32738.9531 | 54231.9531 | 34 | Dec-2026 | 1701.1006 | 677.8994 | 2379 | 33416.8525 | 52530.8525 | 35 | Jan-2027 | 1722.3643 | 656.6357 | 2379 | 34073.4882 | 50808.4882 | 36 | Feb-2027 | 1743.8939 | 635.1061 | 2379 | 34708.5943 | 49064.5943 | 37 | Mar-2027 | 1765.6926 | 613.3074 | 2379 | 35321.9017 | 47298.9017 | 38 | Apr-2027 | 1787.7637 | 591.2363 | 2379 | 35913.138 | 45511.138 | 39 | May-2027 | 1810.1108 | 568.8892 | 2379 | 36482.0272 | 43701.0272 | 40 | Jun-2027 | 1832.7372 | 546.2628 | 2379 | 37028.29 | 41868.29 | 41 | Jul-2027 | 1855.6464 | 523.3536 | 2379 | 37551.6436 | 40012.6436 | 42 | Aug-2027 | 1878.842 | 500.158 | 2379 | 38051.8016 | 38133.8016 | 43 | Sep-2027 | 1902.3275 | 476.6725 | 2379 | 38528.4741 | 36231.4741 | 44 | Oct-2027 | 1926.1066 | 452.8934 | 2379 | 38981.3675 | 34305.3675 | 45 | Nov-2027 | 1950.1829 | 428.8171 | 2379 | 39410.1846 | 32355.1846 | 46 | Dec-2027 | 1974.5602 | 404.4398 | 2379 | 39814.6244 | 30380.6244 | 47 | Jan-2028 | 1999.2422 | 379.7578 | 2379 | 40194.3822 | 28381.3822 | 48 | Feb-2028 | 2024.2327 | 354.7673 | 2379 | 40549.1495 | 26357.1495 | 49 | Mar-2028 | 2049.5356 | 329.4644 | 2379 | 40878.6139 | 24307.6139 | 50 | Apr-2028 | 2075.1548 | 303.8452 | 2379 | 41182.4591 | 22232.4591 | 51 | May-2028 | 2101.0943 | 277.9057 | 2379 | 41460.3648 | 20131.3648 | 52 | Jun-2028 | 2127.3579 | 251.6421 | 2379 | 41712.0069 | 18004.0069 | 53 | Jul-2028 | 2153.9499 | 225.0501 | 2379 | 41937.057 | 15850.057 | 54 | Aug-2028 | 2180.8743 | 198.1257 | 2379 | 42135.1827 | 13669.1827 | 55 | Sep-2028 | 2208.1352 | 170.8648 | 2379 | 42306.0475 | 11461.0475 | 56 | Oct-2028 | 2235.7369 | 143.2631 | 2379 | 42449.3106 | 9225.3106 | 57 | Nov-2028 | 2263.6836 | 115.3164 | 2379 | 42564.627 | 6961.627 | 58 | Dec-2028 | 2291.9797 | 87.0203 | 2379 | 42651.6473 | 4669.6473 | 59 | Jan-2029 | 2320.6294 | 58.3706 | 2379 | 42710.0179 | 2349.0179 | 60 | Feb-2029 | 2349.0179 | 29.3627 | 2378.3806 | 42739.3806 | 0 |
3. Find Loan term n = ? for Monthly payment A = 507.25, Loan amount P = 20000, Interest rate i = 10,
Solution: `P=20000` (Loan amount)
`i=10%=0.1` per year (Interest rate)
Monthly Amount `A=507.25` per month
`"Monthly rate" = "Annual rate"/12`
`"Monthly rate" = 0.1/12`
`"Monthly rate" = 0.008333`
`A=(P*i)/(1-(1+i)^-n)`
`:.1-(1+i)^-n=(P*i)/A`
`:.1-(1+0.008333)^-n=(20000*0.008333)/507.25`
`:.1-(1.0083)^-n=0.3286`
`:.(1.0083)^-n=1-0.3286`
`:.(1.0083)^-n=0.6714`
taking natural log on both the sides `:.ln(1.0083)^-n=ln(0.6714)`
`:.-n*ln(1.0083)=ln(0.6714)`
`:.-n=ln(0.6714)/ln(1.0083)`
`:.-n=(-0.3983)/(0.0083)`
`:.-n=-48.0002`
`:.n=48.0002`
`:.n=49`
Create Amortization Schedule
Month = 1 `20000*0.008333=166.6667`
`507.25-166.6667=340.5833`
`20000-340.5833=19659.4167`
Month = 2 `19659.4167*0.008333=163.8285`
`507.25-163.8285=343.4215`
`19659.4167-343.4215=19315.9952`
Amortization table
Month | Date | Principal | Interest | Payment | Total Interest Paid | Total Remaining Balance | 0 | | | | | | 20000 | 1 | Mar-2024 | 340.5833 | 166.6667 | 507.25 | 166.6667 | 19659.4167 | 2 | Apr-2024 | 343.4215 | 163.8285 | 507.25 | 330.4952 | 19315.9952 | 3 | May-2024 | 346.2834 | 160.9666 | 507.25 | 491.4618 | 18969.7118 | 4 | Jun-2024 | 349.1691 | 158.0809 | 507.25 | 649.5427 | 18620.5427 | 5 | Jul-2024 | 352.0788 | 155.1712 | 507.25 | 804.7139 | 18268.4639 | 6 | Aug-2024 | 355.0128 | 152.2372 | 507.25 | 956.9511 | 17913.4511 | 7 | Sep-2024 | 357.9712 | 149.2788 | 507.25 | 1106.2299 | 17555.4799 | 8 | Oct-2024 | 360.9543 | 146.2957 | 507.25 | 1252.5256 | 17194.5256 | 9 | Nov-2024 | 363.9623 | 143.2877 | 507.25 | 1395.8133 | 16830.5633 | 10 | Dec-2024 | 366.9953 | 140.2547 | 507.25 | 1536.068 | 16463.568 | 11 | Jan-2025 | 370.0536 | 137.1964 | 507.25 | 1673.2644 | 16093.5144 | 12 | Feb-2025 | 373.1374 | 134.1126 | 507.25 | 1807.377 | 15720.377 | 13 | Mar-2025 | 376.2469 | 131.0031 | 507.25 | 1938.3801 | 15344.1301 | 14 | Apr-2025 | 379.3822 | 127.8678 | 507.25 | 2066.2479 | 14964.7479 | 15 | May-2025 | 382.5438 | 124.7062 | 507.25 | 2190.9541 | 14582.2041 | 16 | Jun-2025 | 385.7316 | 121.5184 | 507.25 | 2312.4725 | 14196.4725 | 17 | Jul-2025 | 388.9461 | 118.3039 | 507.25 | 2430.7764 | 13807.5264 | 18 | Aug-2025 | 392.1873 | 115.0627 | 507.25 | 2545.8391 | 13415.3391 | 19 | Sep-2025 | 395.4555 | 111.7945 | 507.25 | 2657.6336 | 13019.8836 | 20 | Oct-2025 | 398.751 | 108.499 | 507.25 | 2766.1326 | 12621.1326 | 21 | Nov-2025 | 402.0739 | 105.1761 | 507.25 | 2871.3087 | 12219.0587 | 22 | Dec-2025 | 405.4245 | 101.8255 | 507.25 | 2973.1342 | 11813.6342 | 23 | Jan-2026 | 408.803 | 98.447 | 507.25 | 3071.5812 | 11404.8312 | 24 | Feb-2026 | 412.2097 | 95.0403 | 507.25 | 3166.6215 | 10992.6215 | 25 | Mar-2026 | 415.6448 | 91.6052 | 507.25 | 3258.2267 | 10576.9767 | 26 | Apr-2026 | 419.1085 | 88.1415 | 507.25 | 3346.3682 | 10157.8682 | 27 | May-2026 | 422.6011 | 84.6489 | 507.25 | 3431.0171 | 9735.2671 | 28 | Jun-2026 | 426.1228 | 81.1272 | 507.25 | 3512.1443 | 9309.1443 | 29 | Jul-2026 | 429.6738 | 77.5762 | 507.25 | 3589.7205 | 8879.4705 | 30 | Aug-2026 | 433.2544 | 73.9956 | 507.25 | 3663.7161 | 8446.2161 | 31 | Sep-2026 | 436.8649 | 70.3851 | 507.25 | 3734.1012 | 8009.3512 | 32 | Oct-2026 | 440.5054 | 66.7446 | 507.25 | 3800.8458 | 7568.8458 | 33 | Nov-2026 | 444.1763 | 63.0737 | 507.25 | 3863.9195 | 7124.6695 | 34 | Dec-2026 | 447.8778 | 59.3722 | 507.25 | 3923.2917 | 6676.7917 | 35 | Jan-2027 | 451.6101 | 55.6399 | 507.25 | 3978.9316 | 6225.1816 | 36 | Feb-2027 | 455.3735 | 51.8765 | 507.25 | 4030.8081 | 5769.8081 | 37 | Mar-2027 | 459.1683 | 48.0817 | 507.25 | 4078.8898 | 5310.6398 | 38 | Apr-2027 | 462.9947 | 44.2553 | 507.25 | 4123.1451 | 4847.6451 | 39 | May-2027 | 466.853 | 40.397 | 507.25 | 4163.5421 | 4380.7921 | 40 | Jun-2027 | 470.7434 | 36.5066 | 507.25 | 4200.0487 | 3910.0487 | 41 | Jul-2027 | 474.6663 | 32.5837 | 507.25 | 4232.6324 | 3435.3824 | 42 | Aug-2027 | 478.6218 | 28.6282 | 507.25 | 4261.2606 | 2956.7606 | 43 | Sep-2027 | 482.6103 | 24.6397 | 507.25 | 4285.9003 | 2474.1503 | 44 | Oct-2027 | 486.6321 | 20.6179 | 507.25 | 4306.5182 | 1987.5182 | 45 | Nov-2027 | 490.6873 | 16.5627 | 507.25 | 4323.0809 | 1496.8309 | 46 | Dec-2027 | 494.7764 | 12.4736 | 507.25 | 4335.5545 | 1002.0545 | 47 | Jan-2028 | 498.8995 | 8.3505 | 507.25 | 4343.905 | 503.155 | 48 | Feb-2028 | 503.057 | 4.193 | 507.25 | 4348.098 | 0.098 | 49 | Mar-2028 | 0.098 | 0.0008 | 0.0988 | 4348.0988 | 0 |
This material is intended as a summary. Use your textbook for detail explanation. Any bug, improvement, feedback then
|