28
10000000 loan amount 600000 interst 2 24 10.25% 0.0085416667 3 36 11% 0.0091666667 2 24 12% 0.01 84 payment term Balance @beg EMI interest principal 1 600000 10170.71497264 5125 5045.71497264 2 594954.28502736 10170.71497264 5081.901184609 5088.81378803 3 589865.471239328 10170.71497264 5038.434233503 5132.28073914 4 584733.19050019 10170.71497264 4994.596002189 5176.11897045 5 579557.071529739 10170.71497264 4950.383319317 5220.33165332 6 574336.739876415 10170.71497264 4905.792986444 5264.9219862 7 569071.817890219 10170.71497264 4860.821777812 5309.89319483 8 563761.924695391 10170.71497264 4815.466440106 5355.24853253 9 558406.676162857 10170.71497264 4769.723692224 5400.99128042 10 553005.684882441 10170.71497264 4723.590225038 5447.1247476 11 547558.560134838 10170.71497264 4677.062701152 5493.65227149 12 542064.907863349 10170.71497264 4630.137754666 5540.57721797 13 536524.330645375 10170.71497264 4582.811990929 5587.90298171 14 530936.427663664 10170.71497264 4535.081986294 5635.63298635 15 525300.794677317 10170.71497264 4486.944287869 5683.77068477 16 519617.023992546 10170.71497264 4438.39541327 5732.31955937 17 513884.704433175 10170.71497264 4389.431850367 5781.28312227 18 508103.421310901 10170.71497264 4340.050057031 5830.66491561 19 502272.756395291 10170.71497264 4290.246460876 5880.46851176 20 496392.287883527 10170.71497264 4240.017459005 5930.69751364 21 490461.590369892 10170.71497264 4189.359417743 5981.3555549 22 484480.234814994 10170.71497264 4138.268672378 6032.44630026 23 478447.788514732 10170.71497264 4086.741526897 6083.97344574 24 472363.815068988 10170.71497264 4034.774253714 6135.94071893 25 466227.874350062 10170.71497264 4273.755514876 5896.95945776

Loan Amortization Changing Interest Rate

Embed Size (px)

DESCRIPTION

Loan Amortization Schedule Template

Citation preview

10000000

loan amount 600000interst 2 24 10.25% 0.0085416667

3 36 11% 0.00916666672 24 12% 0.01

84

payment term Balance @beg EMI interest principal1 600000 10170.71497264 5125 5045.714972642 594954.28502736 10170.71497264 5081.901184609 5088.813788033 589865.471239328 10170.71497264 5038.434233503 5132.280739144 584733.19050019 10170.71497264 4994.596002189 5176.118970455 579557.071529739 10170.71497264 4950.383319317 5220.331653326 574336.739876415 10170.71497264 4905.792986444 5264.92198627 569071.817890219 10170.71497264 4860.821777812 5309.893194838 563761.924695391 10170.71497264 4815.466440106 5355.248532539 558406.676162857 10170.71497264 4769.723692224 5400.99128042

10 553005.684882441 10170.71497264 4723.590225038 5447.124747611 547558.560134838 10170.71497264 4677.062701152 5493.6522714912 542064.907863349 10170.71497264 4630.137754666 5540.5772179713 536524.330645375 10170.71497264 4582.811990929 5587.9029817114 530936.427663664 10170.71497264 4535.081986294 5635.6329863515 525300.794677317 10170.71497264 4486.944287869 5683.7706847716 519617.023992546 10170.71497264 4438.39541327 5732.3195593717 513884.704433175 10170.71497264 4389.431850367 5781.2831222718 508103.421310901 10170.71497264 4340.050057031 5830.6649156119 502272.756395291 10170.71497264 4290.246460876 5880.4685117620 496392.287883527 10170.71497264 4240.017459005 5930.6975136421 490461.590369892 10170.71497264 4189.359417743 5981.355554922 484480.234814994 10170.71497264 4138.268672378 6032.4463002623 478447.788514732 10170.71497264 4086.741526897 6083.9734457424 472363.815068988 10170.71497264 4034.774253714 6135.9407189325 466227.874350062 10170.71497264 4273.755514876 5896.95945776

26 460330.914892297 10170.71497264 4219.700053179 5951.0149194627 454379.899972836 10170.71497264 4165.149083084 6005.5658895628 448374.33408328 10170.71497264 4110.09806243 6060.6169102129 442313.71717307 10170.71497264 4054.54240742 6116.1725652230 436197.544607849 10170.71497264 3998.477492239 6172.237480431 430025.307127448 10170.71497264 3941.898648668 6228.8163239732 423796.490803476 10170.71497264 3884.801165699 6285.9138069433 417510.576996534 10170.71497264 3827.180289135 6343.5346835134 411167.042313028 10170.71497264 3769.031221203 6401.6837514435 404765.35856159 10170.71497264 3710.349120148 6460.3658524936 398304.992709098 10170.71497264 3651.129099833 6519.5858728137 391785.406836291 10170.71497264 3591.366229333 6579.3487433138 385206.058092983 10170.71497264 3531.055532519 6639.6594401239 378566.398652862 10170.71497264 3470.191987651 6700.5229849940 371865.875667873 10170.71497264 3408.770526956 6761.9444456841 365103.931222188 10170.71497264 3346.786036203 6823.9289364442 358280.002285751 10170.71497264 3284.233354286 6886.4816183543 351393.520667396 10170.71497264 3221.107272784 6949.6076998644 344443.91296754 10170.71497264 3157.402535536 7013.312437145 337430.600530436 10170.71497264 3093.113838196 7077.6011344446 330352.999395991 10170.71497264 3028.235827797 7142.4791448447 323210.520251147 10170.71497264 2962.763102302 7207.9518703448 316002.568380809 10170.71497264 2896.690210157 7274.0247624849 308728.543618326 10170.71497264 2830.011649835 7340.7033228150 301387.84029552 10170.71497264 2762.721869376 7407.9931032651 293979.847192256 10170.71497264 2694.815265929 7475.8997067152 286503.947485544 10170.71497264 2626.286185284 7544.4287873653 278959.518698188 10170.71497264 2557.1289214 7613.5860512454 271345.932646948 10170.71497264 2487.33771593 7683.3772567155 263662.555390238 10170.71497264 2416.906757744 7753.808214956 255908.747175341 10170.71497264 2345.830182441 7824.884790257 248083.862385141 10170.71497264 2274.102071864 7896.6129007858 240187.249484365 10170.71497264 2201.716453607 7968.9985190359 232218.250965331 10170.71497264 2128.667300516 8042.0476721260 224176.203293206 10170.71497264 2054.948530188 8115.7664424561 216060.436850753 10170.71497264 2160.604368508 8010.1106041362 208050.32624662 10170.71497264 2080.503262466 8090.2117101763 199960.114536446 10170.71497264 1999.601145364 8171.1138272864 191789.00070917 10170.71497264 1917.890007092 8252.8249655565 183536.175743622 10170.71497264 1835.361757436 8335.353215266 175200.822528418 10170.71497264 1752.008225284 8418.7067473667 166782.115781061 10170.71497264 1667.821157811 8502.8938148368 158279.221966232 10170.71497264 1582.792219662 8587.9227529869 149691.299213253 10170.71497264 1496.912992133 8673.8019805170 141017.497232746 10170.71497264 1410.174972327 8760.5400003171 132256.957232433 10170.71497264 1322.569572324 8848.1454003272 123408.811832117 10170.71497264 1234.088118321 8936.6268543273 114472.184977797 10170.71497264 1144.721849778 9025.99312286

74 105446.191854935 10170.71497264 1054.461918549 9116.2530540975 96329.9388008438 10170.71497264 963.2993880084 9207.4155846376 87122.5232162118 10170.71497264 871.2252321621 9299.4897404877 77823.0334757336 10170.71497264 778.2303347573 9392.4846378878 68430.5488378505 10170.71497264 684.3054883785 9486.4094842679 58944.1393535886 10170.71497264 589.4413935359 9581.273579180 49362.8657744841 10170.71497264 493.6286577448 9677.086314981 39685.7794595885 10170.71497264 396.8577945959 9773.8571780482 29911.922281544 10170.71497264 299.1192228154 9871.5957498283 20040.326531719 10170.71497264 200.4032653172 9970.3117073284 10070.0148243958 10170.71497264 100.700148244 10070.014824485 Err:518 Err:518 Err:518 Err:51886 Err:518 Err:518 Err:518 Err:51887 Err:518 Err:518 Err:518 Err:51888 Err:518 Err:518 Err:518 Err:51889 Err:518 Err:518 Err:518 Err:51890 Err:518 Err:518 Err:518 Err:51891 Err:518 Err:518 Err:518 Err:51892 Err:518 Err:518 Err:518 Err:51893 Err:518 Err:518 Err:518 Err:51894 Err:518 Err:518 Err:518 Err:51895 Err:518 Err:518 Err:518 Err:51896 Err:518 Err:518 Err:518 Err:51897 Err:518 Err:518 Err:518 Err:51898 Err:518 Err:518 Err:518 Err:51899 Err:518 Err:518 Err:518 Err:518

100 Err:518 Err:518 Err:518 Err:518101 Err:518 Err:518 Err:518 Err:518102 Err:518 Err:518 Err:518 Err:518103 Err:518 Err:518 Err:518 Err:518104 Err:518 Err:518 Err:518 Err:518105 Err:518 Err:518 Err:518 Err:518106 Err:518 Err:518 Err:518 Err:518107 Err:518 Err:518 Err:518 Err:518108 Err:518 Err:518 Err:518 Err:518109 Err:518 Err:518 Err:518 Err:518110 Err:518 Err:518 Err:518 Err:518111 Err:518 Err:518 Err:518 Err:518112 Err:518 Err:518 Err:518 Err:518113 Err:518 Err:518 Err:518 Err:518114 Err:518 Err:518 Err:518 Err:518115 Err:518 Err:518 Err:518 Err:518116 Err:518 Err:518 Err:518 Err:518117 Err:518 Err:518 Err:518 Err:518118 Err:518 Err:518 Err:518 Err:518119 Err:518 Err:518 Err:518 Err:518120 Err:518 Err:518 Err:518 Err:518121 Err:518 Err:518 Err:518 Err:518

122 Err:518 Err:518 Err:518 Err:518123 Err:518 Err:518 Err:518 Err:518124 Err:518 Err:518 Err:518 Err:518125 Err:518 Err:518 Err:518 Err:518126 Err:518 Err:518 Err:518 Err:518127 Err:518 Err:518 Err:518 Err:518128 Err:518 Err:518 Err:518 Err:518129 Err:518 Err:518 Err:518 Err:518130 Err:518 Err:518 Err:518 Err:518131 Err:518 Err:518 Err:518 Err:518132 Err:518 Err:518 Err:518 Err:518133 Err:518 Err:518 Err:518 Err:518134 Err:518 Err:518 Err:518 Err:518135 Err:518 Err:518 Err:518 Err:518136 Err:518 Err:518 Err:518 Err:518137 Err:518 Err:518 Err:518 Err:518138 Err:518 Err:518 Err:518 Err:518139 Err:518 Err:518 Err:518 Err:518140 Err:518 Err:518 Err:518 Err:518141 Err:518 Err:518 Err:518 Err:518142 Err:518 Err:518 Err:518 Err:518143 Err:518 Err:518 Err:518 Err:518144 Err:518 Err:518 Err:518 Err:518145 Err:518 Err:518 Err:518 Err:518146 Err:518 Err:518 Err:518 Err:518147 Err:518 Err:518 Err:518 Err:518148 Err:518 Err:518 Err:518 Err:518149 Err:518 Err:518 Err:518 Err:518150 Err:518 Err:518 Err:518 Err:518151 Err:518 Err:518 Err:518 Err:518152 Err:518 Err:518 Err:518 Err:518153 Err:518 Err:518 Err:518 Err:518154 Err:518 Err:518 Err:518 Err:518155 Err:518 Err:518 Err:518 Err:518156 Err:518 Err:518 Err:518 Err:518157 Err:518 Err:518 Err:518 Err:518158 Err:518 Err:518 Err:518 Err:518159 Err:518 Err:518 Err:518 Err:518160 Err:518 Err:518 Err:518 Err:518161 Err:518 Err:518 Err:518 Err:518162 Err:518 Err:518 Err:518 Err:518163 Err:518 Err:518 Err:518 Err:518164 Err:518 Err:518 Err:518 Err:518165 Err:518 Err:518 Err:518 Err:518166 Err:518 Err:518 Err:518 Err:518167 Err:518 Err:518 Err:518 Err:518168 Err:518 Err:518 Err:518 Err:518169 Err:518 Err:518 Err:518 Err:518

170 Err:518 Err:518 Err:518 Err:518171 Err:518 Err:518 Err:518 Err:518172 Err:518 Err:518 Err:518 Err:518173 Err:518 Err:518 Err:518 Err:518174 Err:518 Err:518 Err:518 Err:518175 Err:518 Err:518 Err:518 Err:518176 Err:518 Err:518 Err:518 Err:518177 Err:518 Err:518 Err:518 Err:518178 Err:518 Err:518 Err:518 Err:518179 Err:518 Err:518 Err:518 Err:518180 Err:518 Err:518 Err:518 Err:518181 Err:518 Err:518 Err:518 Err:518182 Err:518 Err:518 Err:518 Err:518183 Err:518 Err:518 Err:518 Err:518184 Err:518 Err:518 Err:518 Err:518185 Err:518 Err:518 Err:518 Err:518186 Err:518 Err:518 Err:518 Err:518187 Err:518 Err:518 Err:518 Err:518188 Err:518 Err:518 Err:518 Err:518189 Err:518 Err:518 Err:518 Err:518190 Err:518 Err:518 Err:518 Err:518191 Err:518 Err:518 Err:518 Err:518192 Err:518 Err:518 Err:518 Err:518193 Err:518 Err:518 Err:518 Err:518194 Err:518 Err:518 Err:518 Err:518195 Err:518 Err:518 Err:518 Err:518196 Err:518 Err:518 Err:518 Err:518197 Err:518 Err:518 Err:518 Err:518198 Err:518 Err:518 Err:518 Err:518199 Err:518 Err:518 Err:518 Err:518200 Err:518 Err:518 Err:518 Err:518201 Err:518 Err:518 Err:518 Err:518202 Err:518 Err:518 Err:518 Err:518203 Err:518 Err:518 Err:518 Err:518204 Err:518 Err:518 Err:518 Err:518205 Err:518 Err:518 Err:518 Err:518206 Err:518 Err:518 Err:518 Err:518207 Err:518 Err:518 Err:518 Err:518208 Err:518 Err:518 Err:518 Err:518209 Err:518 Err:518 Err:518 Err:518210 Err:518 Err:518 Err:518 Err:518211 Err:518 Err:518 Err:518 Err:518212 Err:518 Err:518 Err:518 Err:518213 Err:518 Err:518 Err:518 Err:518214 Err:518 Err:518 Err:518 Err:518215 Err:518 Err:518 Err:518 Err:518216 Err:518 Err:518 Err:518 Err:518217 Err:518 Err:518 Err:518 Err:518

218 Err:518 Err:518 Err:518 Err:518219 Err:518 Err:518 Err:518 Err:518220 Err:518 Err:518 Err:518 Err:518221 Err:518 Err:518 Err:518 Err:518222 Err:518 Err:518 Err:518 Err:518223 Err:518 Err:518 Err:518 Err:518224 Err:518 Err:518 Err:518 Err:518225 Err:518 Err:518 Err:518 Err:518226 Err:518 Err:518 Err:518 Err:518227 Err:518 Err:518 Err:518 Err:518228 Err:518 Err:518 Err:518 Err:518229 Err:518 Err:518 Err:518 Err:518230 Err:518 Err:518 Err:518 Err:518231 Err:518 Err:518 Err:518 Err:518232 Err:518 Err:518 Err:518 Err:518233 Err:518 Err:518 Err:518 Err:518234 Err:518 Err:518 Err:518 Err:518235 Err:518 Err:518 Err:518 Err:518236 Err:518 Err:518 Err:518 Err:518237 Err:518 Err:518 Err:518 Err:518238 Err:518 Err:518 Err:518 Err:518239 Err:518 Err:518 Err:518 Err:518240 Err:518 Err:518 Err:518 Err:518241 Err:518 Err:518 Err:518 Err:518242 Err:518 Err:518 Err:518 Err:518243 Err:518 Err:518 Err:518 Err:518244 Err:518 Err:518 Err:518 Err:518245 Err:518 Err:518 Err:518 Err:518246 Err:518 Err:518 Err:518 Err:518247 Err:518 Err:518 Err:518 Err:518248 Err:518 Err:518 Err:518 Err:518249 Err:518 Err:518 Err:518 Err:518250 Err:518 Err:518 Err:518 Err:518251 Err:518 Err:518 Err:518 Err:518252 Err:518 Err:518 Err:518 Err:518253 Err:518 Err:518 Err:518 Err:518254 Err:518 Err:518 Err:518 Err:518255 Err:518 Err:518 Err:518 Err:518256 Err:518 Err:518 Err:518 Err:518257 Err:518 Err:518 Err:518 Err:518258 Err:518 Err:518 Err:518 Err:518259 Err:518 Err:518 Err:518 Err:518260 Err:518 Err:518 Err:518 Err:518261 Err:518 Err:518 Err:518 Err:518262 Err:518 Err:518 Err:518 Err:518263 Err:518 Err:518 Err:518 Err:518264 Err:518 Err:518 Err:518 Err:518265 Err:518 Err:518 Err:518 Err:518

266 Err:518 Err:518 Err:518 Err:518267 Err:518 Err:518 Err:518 Err:518268 Err:518 Err:518 Err:518 Err:518269 Err:518 Err:518 Err:518 Err:518270 Err:518 Err:518 Err:518 Err:518271 Err:518 Err:518 Err:518 Err:518272 Err:518 Err:518 Err:518 Err:518273 Err:518 Err:518 Err:518 Err:518274 Err:518 Err:518 Err:518 Err:518275 Err:518 Err:518 Err:518 Err:518276 Err:518 Err:518 Err:518 Err:518277 Err:518 Err:518 Err:518 Err:518278 Err:518 Err:518 Err:518 Err:518279 Err:518 Err:518 Err:518 Err:518280 Err:518 Err:518 Err:518 Err:518281 Err:518 Err:518 Err:518 Err:518282 Err:518 Err:518 Err:518 Err:518283 Err:518 Err:518 Err:518 Err:518284 Err:518 Err:518 Err:518 Err:518285 Err:518 Err:518 Err:518 Err:518286 Err:518 Err:518 Err:518 Err:518287 Err:518 Err:518 Err:518 Err:518288 Err:518 Err:518 Err:518 Err:518289 Err:518 Err:518 Err:518 Err:518290 Err:518 Err:518 Err:518 Err:518291 Err:518 Err:518 Err:518 Err:518292 Err:518 Err:518 Err:518 Err:518293 Err:518 Err:518 Err:518 Err:518294 Err:518 Err:518 Err:518 Err:518295 Err:518 Err:518 Err:518 Err:518296 Err:518 Err:518 Err:518 Err:518297 Err:518 Err:518 Err:518 Err:518298 Err:518 Err:518 Err:518 Err:518299 Err:518 Err:518 Err:518 Err:518300 Err:518 Err:518 Err:518 Err:518301302303304305306307308309310311312313

314315316317318319320321322323324325326327328329330331332333334335336337338339340341342343344

2 10.25% 24 0.85%2 11% 24 0.92%2 12% 24 1.00%

6.0040616E-006

#NAME?

-195457

Balance @ end interst rate594954.28502736 0.85%

589865.471239328 0.85%584733.19050019 0.85%

579557.071529739 0.85% 49265.71574336.739876415 0.85%569071.817890219 0.85%563761.924695391 0.85%558406.676162857 0.85%553005.684882441 0.85%547558.560134838 0.85%542064.907863349 0.85%536524.330645375 0.85%530936.427663664 0.85%525300.794677317 0.85%519617.023992546 0.85%513884.704433175 0.85%508103.421310901 0.85%502272.756395291 0.85%496392.287883527 0.85%490461.590369892 0.85%484480.234814994 0.85%478447.788514732 0.85%472363.815068988 0.85%466227.874350062 0.85%460330.914892297 0.92%

454379.899972836 0.92%448374.33408328 0.92%442313.71717307 0.92%

436197.544607849 0.92%430025.307127448 0.92%423796.490803476 0.92%417510.576996534 0.92%411167.042313028 0.92%

404765.35856159 0.92%398304.992709098 0.92%391785.406836291 0.92%385206.058092983 0.92%378566.398652862 0.92%371865.875667873 0.92%365103.931222188 0.92%358280.002285751 0.92%351393.520667396 0.92%

344443.91296754 0.92%337430.600530436 0.92%330352.999395991 0.92%323210.520251147 0.92%316002.568380809 0.92%308728.543618326 0.92%

301387.84029552 0.92%293979.847192256 0.92%286503.947485544 0.92%278959.518698188 0.92%271345.932646948 0.92%263662.555390238 0.92%255908.747175341 0.92%248083.862385141 0.92%240187.249484365 0.92%232218.250965331 0.92%224176.203293206 0.92%216060.436850753 0.92%

208050.32624662 1.00%199960.114536446 1.00%

191789.00070917 1.00%183536.175743622 1.00%175200.822528418 1.00%166782.115781061 1.00%158279.221966232 1.00%149691.299213253 1.00%141017.497232746 1.00%132256.957232433 1.00%123408.811832117 1.00%114472.184977797 1.00%105446.191854935 1.00%

96329.9388008438 1.00%87122.5232162118 1.00%77823.0334757336 1.00%68430.5488378505 1.00%58944.1393535886 1.00%49362.8657744841 1.00%39685.7794595885 1.00%

29911.922281544 1.00%20040.326531719 1.00%

10070.0148243958 1.00%-6.057234714E-010 1.00%

Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%

Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%

Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%

Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%

Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%Err:518 1.00%

1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%

1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%1.00%

#VALUE!

0 -6000001 1200002 200000 13%3 1800004 1600005 210000

13%$44,811.33

4100000 10% 10000 110000

1-3rd 100000 2500 1025004-6th 102500 2562.5 105062.5 0.103813 10381.297-9th 105062.5 2626.563 107689.1 110381.310-12th 107689.1 2692.227 110381.3

0.138828

2.7182818285

The today() function is probably what u needif the interest rate is say 6% and the loan amount is 1,000

In one cell put the start date of the loan so in cell like A1, type 9/1/08 or whenever the loan started.in cell b1, put the formula =(today()-A1)*(.06/365)*1000

3-Jan

1675.068

siddhu