mirror of
https://github.com/Gnucash/gnucash.git
synced 2024-11-29 12:14:31 -06:00
2278 lines
78 KiB
HTML
2278 lines
78 KiB
HTML
<!-- heading 12001 1 -->
|
|
<HTML>
|
|
<HEAD>
|
|
|
|
<TITLE>Financial Utility Documentation</TITLE>
|
|
</HEAD>
|
|
<BODY>
|
|
<A NAME="TOP"></A>
|
|
<HR size=4>
|
|
<H1>Financial Transaction Utility</H1>
|
|
<!-- <p>Copyright (C) 1990 - 2000 Terry D. Boldt, All Rights Reserved -->
|
|
<HR size=4>
|
|
<dl>
|
|
<dt><A HREF="#FinCalc">Financial Calculator</A></dt>
|
|
<dt><A HREF="#TimeValue">Time Value of Money</A></dt>
|
|
<dd><A HREF="#SimpleInterest">Simple Interest</A></dd>
|
|
<dd><A HREF="#CompoundInterest">Compound Interest</A></dd>
|
|
<dd><A HREF="#PeriodicPayments">Periodic Payments</A></dd>
|
|
<dd><A HREF="#FinTrans">Financial Transactions</A></dd>
|
|
<dt><A HREF="#StandardFinConv">Standard Financial Conventions</A></dt>
|
|
<dt><A HREF="#CashFlowDiag">Cash Flow Diagrams</A></dt>
|
|
<dd><A HREF="#Appreciation">Appreciation</A></dd>
|
|
<dd><A HREF="#Annuity">Annuity</A></dd>
|
|
<dd><A HREF="#Amortization">Amortization</A></dd>
|
|
<dd><A HREF="#Lease">Annuity</A></dd>
|
|
<dt><A HREF="#Interest">Interest</A></dt>
|
|
<dd><A HREF="#CompFreq">Compounding Frequency</A></dd>
|
|
<dd><A HREF="#PayFreq">Payment Frequency</A></dd>
|
|
<dd><A HREF="#DiscIntNARtoEIR">NAR to EIR for Discrete Interest Periods</A></dd>
|
|
<dd><A HREF="#ContIntNARtoEIR">NAR to EIR for Continuous Interest</A></dd>
|
|
<dd><A HREF="#NorVal">Normal CF/PF Values</A></dd>
|
|
<dd><A HREF="#DiscIntEIRtoNAR">EIR to NAR for Discrete Interest Periods</A></dd>
|
|
<dd><A HREF="#ContIntEIRtoNAR">EIR to NAR for Continuous Compounding</A></dd>
|
|
<dt><A HREF="#FinEquation">Financial Equation</A></dt>
|
|
<dd><A HREF="#FinDeriv">Financial Equation Derivation</A></dd>
|
|
<dt><A HREF="#AmortSched">Amortization Schedules</A></dt>
|
|
<dd><A HREF="#ED_IP_Dates">Effective and Initial Payment Dates</A></dd>
|
|
<dd><A HREF="#Eff_PV">Effective Present Value</A></dd>
|
|
<dd><A HREF="#iterative_soltn">Iterative Amortization Schedule</A></dd>
|
|
<dd><A HREF="#AnnualSum">Annual Summary</A></dd>
|
|
<dd><A HREF="#FinalPayment">Final Payment Calculation</A></dd>
|
|
<dd><A HREF="#AmortCases">Amortization Cases</A></dd>
|
|
<dl><dt></dt>
|
|
<dd><A HREF="#ConstOrigData">Constant Repayment to Principal, Original Data</A></dd>
|
|
<dd><A HREF="#ConstNewData">Constant Repayment to Principal, Delayed Repayment</A></dd>
|
|
<dd><A HREF="#OrigData">Original Data Schedule</A></dd>
|
|
<dd><A HREF="#NewFinalPayment">Recomputed Final Payment</A></dd>
|
|
<dd><A HREF="#NewPayment">Recomputed Periodic Payment</A></dd>
|
|
<dd><A HREF="#NewTerm">Recomputed Term</A></dd>
|
|
</dl>
|
|
<dd><A HREF="#DisplaySched">Amortization Schedule Display</A></dd>
|
|
<dt><A HREF="#Usage">Financial Calculator Usage</A></dt>
|
|
<dd><A HREF="#FinCommands">Calculator Commands</A></dd>
|
|
<dd><A HREF="#CalcInput">Calculator Input</A></dd>
|
|
<dd><A HREF="#CalcFun">Calculator Functions</A></dd>
|
|
<dd><A HREF="#UserVar">User Defined Variables</A></dd>
|
|
<dd><A HREF="#Rounding">Rounding</A></dd>
|
|
<dt><A HREF="#Examples">Examples</A></dt>
|
|
<dd><A HREF="#SimpleInt">Simple Interest </A></dd>
|
|
<dd><A HREF="#CompundInt">Compound Interest</A></dd>
|
|
<dd><A HREF="#PeriodicPmt">Periodic Payment</A></dd>
|
|
<dd><A HREF="#ConvMortg">Conventional Mortgage</A></dd>
|
|
<dd><A HREF="#FinalPmt">Final Payment</A></dd>
|
|
<dd><A HREF="#AS_AnnualSum">Conventional Mortgage Amortization Schedule - Annual Summary</A></dd>
|
|
<dd><A HREF="#AS_PeriodicPmt">Conventional Mortgage Amortization Schedule - Periodic Payment Schedule</A></dd>
|
|
<dd><A HREF="#AS_VarAdvPmt">Conventional Mortgage Amortization Schedule - Variable Advanced Payments</A></dd>
|
|
<dd><A HREF="#AS_ConstAdvPmt">Conventional Mortgage Amortization Schedule - Constant Advanced Payments</A></dd>
|
|
<dd><A HREF="#BalloonPmt">Balloon Payment</A></dd>
|
|
<dd><A HREF="#CanadianMortg">Canadian Mortgage</A></dd>
|
|
<dd><A HREF="#EuropeanMortg">European Mortgage</A></dd>
|
|
<dd><A HREF="#BiWeeklySav">Bi-weekly Savings</A></dd>
|
|
<dd><A HREF="#PV_AnnuiytDue">Present Value - Annuity Due</A></dd>
|
|
<dd><A HREF="#EffRate">Effective Rate - 365/360 Basis</A></dd>
|
|
<dd><A HREF="#MortgPoints">Mortgage with "Points"</A></dd>
|
|
<dd><A HREF="#EquivPmt">Equivalent Payments</A></dd>
|
|
<dd><A HREF="#Perpetuity">Perpetuity - Continuous Compounding</A></dd>
|
|
<dd><A HREF="#DevCo">Investment Return</A></dd>
|
|
<dd><A HREF="#Retiement">Retirement Investment</A></dd>
|
|
<dd><A HREF="#PropVal">Property Values</A></dd>
|
|
<dd><A HREF="#CollegeExpenses">College Expenses</A></dd>
|
|
<dd><A HREF="#EffAPY">Certificate of Deposit, Annual Percentage Yield</A></dd>
|
|
<dt><A HREF="#refs">References</A></dt>
|
|
</dl>
|
|
<HR size=4>
|
|
<A NAME="FinCalc">
|
|
<H1>Financial Calculator</H1></A>
|
|
<P>Financial Calculator
|
|
<!-- <p>Copyright (C) 1990 - 2000 Terry D. Boldt, All Rights Reserved -->
|
|
|
|
<!-- <p>This version for use WITH ANSI.SYS display driver -->
|
|
|
|
<p>This is a complete financial computation utility to solve for the five
|
|
standard financial values: n, %i, PV, PMT and FV
|
|
<ul>
|
|
<ul>
|
|
<li>n == number of payment periods
|
|
<li>%i == nominal interest rate, NAR, charged
|
|
<li>PV == Present Value of money
|
|
<li>PMT == Periodic Payment
|
|
<li>FV == Future Value of money
|
|
</ul>
|
|
</ul>
|
|
|
|
<p>In addition, four additional parameters may be specified:
|
|
<ol>
|
|
<li>Compounding Frequency per year, CF. The number of times the interest is compounded
|
|
during the year. The default is 12. The compounding frequency per year may be
|
|
different from the Payment Frequency per year
|
|
|
|
<li>Payment Frequency per year, PF. The number of payments made in a year. Default is 12.
|
|
|
|
<li>Discrete or continuous compounding, disc. The default is discrete compounding.
|
|
|
|
<li>Payments may be at the beginning or end of the payment period, beg. The default is for
|
|
payments to be made at the end of the payment period.
|
|
</ol>
|
|
|
|
<p>When an amortization schedule is desired, the financial transaction Effective Date, ED,
|
|
and Initial Payment Date, IP, must also be entered.
|
|
|
|
<p>Canadian and European style mortgages can be handled in a simple,
|
|
straight-forward manner. Standard financial sign conventions are used:
|
|
|
|
<hr size=4>
|
|
<p align="center">"Money paid out is Negative, Money received is Positive"
|
|
<hr size=4>
|
|
|
|
<A NAME="TimeValue">
|
|
<H1>Time Value of Money</H1></A>
|
|
<p>If you borrow money, you can expect to pay rent or interest for its use;
|
|
conversely you expect to receive rent interest on money you loan or invest.
|
|
When you rent property, equipment, etc., rental payments are normal; this
|
|
is also true when renting or borrowing money. Therefore, money is
|
|
considered to have a "time value". Money available now, has a greater value
|
|
than money available at some future date because of its rental value or the
|
|
interest that it can produce during the intervening period.
|
|
|
|
<A NAME="SimpleInterest">
|
|
<H2>Simple Interest</H2></A>
|
|
<p>If you loaned $800 to a friend with an agreement that at the end of one
|
|
year he would would repay you $896, the "time value" you placed on your
|
|
$800 (principal) was $96 (interest) for the one year period (term) of the
|
|
loan. This relationship of principal, interest, and time (term) is most
|
|
frequently expressed as an Annual Percentage Rate (APR). In this case the
|
|
APR was 12.0% [(96/800)*100]. This example illustrates the four basic
|
|
factors involved in a simple interest case. The time period (one year),
|
|
rate (12.0% APR), present value of the principal ($800) and the future
|
|
value of the principal including interest ($896).
|
|
|
|
<A NAME="CompoundInterest">
|
|
<H2>Compound Interest</H2></A>
|
|
<p>In many cases the interest charge is computed periodically during the term
|
|
of the agreement. For example, money left in a savings account earns
|
|
interest that is periodically added to the principal and in turn earns
|
|
additional interest during succeeding periods. The accumulation of interest
|
|
during the investment period represents compound interest. If the loan
|
|
agreement you made with your friend had specified a "compound interest
|
|
rate" of 12% (compounded monthly) the $800 principal would have earned
|
|
$101.46 interest for the one year period. The value of the original $800
|
|
would be increased by 1% the first month to $808 which in turn would be
|
|
increased by 1% to 816.08 the second month, reaching a future value of
|
|
$901.46 after the twelfth iteration. The monthly compounding of the nominal
|
|
annual rate (NAR) of 12% produces an effective Annual Percentage Rate (APR)
|
|
of 12.683% [(101.46/800)*100]. Interest may be compounded at any regular
|
|
interval; annually, semiannually, monthly, weekly, daily, even continuously
|
|
(a specification in some financial models).
|
|
|
|
<A NAME="PeriodicPayments">
|
|
<H2>Periodic Payments</H2></A>
|
|
<p>When money is loaned for longer periods of time, it is customary for the
|
|
agreement to require the borrower to make periodic payments to the lender
|
|
during the term of the loan. The payments may be only large enough to repay
|
|
the interest, with the principal due at the end of the loan period (an
|
|
interest only loan), or large enough to fully repay both the interest and
|
|
principal during the term of the loan (a fully amoritized loan). Many loans
|
|
fall somewhere between, with payments that do not fully cover repayment of
|
|
both the principal and interest. These loans require a larger final payment
|
|
(balloon) to complete their amortization. Payments may occur at the
|
|
beginning or end of a payment period. If you and your friend had agreed on
|
|
monthly repayment of the $800 loan at 12% NAR compounded monthly, twelve
|
|
payments of $71.08 for a total of $852.96 would be required to amortize the
|
|
loan. The $101.46 interest from the annual plan is more than the $52.96
|
|
under the monthly plan because under the monthly plan your friend would not
|
|
have had the use of $800 for a full year.
|
|
|
|
<A NAME="FinTrans">
|
|
<H2>Financial Transactions</H2></A>
|
|
<p>The above paragraphs introduce the basic factors that govern most
|
|
financial transactions; the time period, interest rate, present value,
|
|
payments and the future value. In addition, certain conventions must be
|
|
adhered to: the interest rate must be relative to the compounding frequency
|
|
and payment periods, and the term must be expressed as the total number of
|
|
payments (or compounding periods if there are no payments). Loans, leases,
|
|
mortgages, annuities, savings plans, appreciation, and compound growth are
|
|
among the many financial problems that can be defined in these terms. Some
|
|
transactions do not involve payments, but all of the other factors play a
|
|
part in "time value of money" transactions. When any one of the five (four
|
|
- if no payments are involved) factors is unknown, it can be derived from
|
|
formulas using the known factors.
|
|
|
|
<A NAME="StandardFinConv">
|
|
<h1>Standard Financial Conventions</h1></A>
|
|
<p>The Standard Financial Conventions are:
|
|
|
|
<ul>
|
|
<ul>
|
|
<li>Money RECEIVED is a POSITIVE value and is represented by an arrow above
|
|
the line
|
|
|
|
<li>Money PAID OUT is a NEGATIVE value and is represented by an arrow below
|
|
the line.
|
|
</ul>
|
|
</ul>
|
|
|
|
<A NAME="CashFlowDiag">
|
|
<h1>Cash Flow Diagrams</h1></A>
|
|
<p>If payments are a part of the transaction, the number of payments must
|
|
equal the number of periods (n).
|
|
|
|
<p>Payments may be represented as occurring at the end or beginning of the
|
|
periods.
|
|
|
|
<p>Diagram to visualize the positive and negative cash flows (cash flow
|
|
diagrams):
|
|
|
|
<p>Amounts shown above the line are positive, received, and amounts shown below the
|
|
line are negative, paid out.
|
|
|
|
<hr>
|
|
<A NAME="Appreciation">
|
|
<h2>Appreciation</h2></A>
|
|
<br>Appreciation
|
|
<br>Depreciation
|
|
<br>Compound Growth
|
|
<br>Savings Account
|
|
<pre>
|
|
A FV*
|
|
1 2 3 4 . . . . . . . . . n |
|
|
Period +---+---+---+---+---+---+---+---+---+---+---+---+---+---+
|
|
|
|
|
V
|
|
PV
|
|
</pre>
|
|
|
|
|
|
<!--#########################################################################-->
|
|
|
|
<hr>
|
|
<A NAME="Annuity">
|
|
<h2>Annuity (series of payments)</h2></A>
|
|
<br>Annuity (series of payments)
|
|
<br>Pension Fund
|
|
<br>Savings Plan
|
|
<br>Sinking Fund
|
|
|
|
<pre>
|
|
PV = 0 A
|
|
|
|
|
Period +---+---+---+---+---+---+---+---+---+---+---+---+---+---+
|
|
| 1 | 2 | 3 | 4 | . | . | . | . | . | . | . | . | . | n
|
|
V V V V V V V V V V V V V V
|
|
PMT PMT PMT PMT PMT PMT PMT PMT PMT PMT PMT PMT PMT PMT
|
|
</pre>
|
|
|
|
|
|
<!--#############################################################################-->
|
|
|
|
<hr>
|
|
<A NAME="Amortization">
|
|
<h2>Amortization</h2></A>
|
|
<br>Direct Reduction Loan
|
|
<br>Mortgage (fully amortized)
|
|
|
|
<pre>
|
|
PV ^
|
|
| FV=0
|
|
Period +---+---+---+---+---+---+---+---+---+---+---+---+---+---+
|
|
1 | 2 | 3 | 4 | . | . | . | . | . | . | . | . | . | n |
|
|
V V V V V V V V V V V V V V
|
|
PMT PMT PMT PMT PMT PMT PMT PMT PMT PMT PMT PMT PMT PMT
|
|
</PRE>
|
|
|
|
<!--#############################################################################-->
|
|
|
|
<hr>
|
|
<A NAME="Lease">
|
|
<H2>Annuity</H2></a>
|
|
<br>Annuity
|
|
<BR>Lease (with buy back or residual)*
|
|
<br>Loan or Mortgage (with balloon)*
|
|
<pre>
|
|
A FV*
|
|
PMT PMT PMT PMT PMT PMT PMT PMT PMT PMT PMT PMT PMT | +
|
|
A A A A A A A A A A A A A A PMT
|
|
1 | 2 | 3 | 4 | . | . | . | . | . | . | . | . | . | n |
|
|
Period +---+---+---+---+---+---+---+---+---+---+---+---+---+---+
|
|
|
|
|
V
|
|
PV
|
|
</pre>
|
|
|
|
<!--#############################################################################-->
|
|
|
|
<hr>
|
|
<A NAME="Interest">
|
|
<h1>Interest</h1></A>
|
|
<p>Before discussing the financial equation, we will discuss interest. Most
|
|
financial transactions utilize a nominal interest rate, NAR, i.e., the interest
|
|
rate per year. The NAR must be converted to the interest rate per payment
|
|
period and the compounding accounted for before it can be used in computing
|
|
an interest payment. After this conversion process, the interest used is the
|
|
effective interest rate, EIR. In converting NAR to EIR, there are two concepts
|
|
to discuss first, the Compounding Frequency and the Payment Frequency and
|
|
whether the interest is compounded in discrete intervals or continuously.
|
|
|
|
<A NAME="CompFreq">
|
|
<h2>Compounding Frequency</h2></A>
|
|
<p>The compounding Frequency, CF, is simply the number of times per year, the
|
|
monies in the financial transaction are compounded. In the U.S., monies
|
|
are usually compounded daily on bank deposits, and monthly on loans. Sometimes
|
|
long term deposits are compounded quarterly or weekly.
|
|
|
|
<A NAME="PayFreq">
|
|
<h2>Payment Frequency</h2></A>
|
|
<p>The Payment Frequency, PF, is simply how often during a year payments are
|
|
made in the transaction. Payments are usually scheduled on a regular basis
|
|
and can be made at the beginning or end of the payment period. If made at
|
|
the beginning of the payment period, interest must be applied to the payment
|
|
as well as any previous money paid or money still owed.
|
|
|
|
<A NAME="NorVal">
|
|
<h2>Normal CF/PF Values</h2></A>
|
|
<p>Normal values for CF and PF are:
|
|
<ul>
|
|
<ul>
|
|
<li>1 == annual
|
|
<li>2 == semi-annual
|
|
<li>3 == tri-annual
|
|
<li>4 == quaterly
|
|
<li>6 == bi-monthly
|
|
<li>12 == monthly
|
|
<li>24 == semi-monthly
|
|
<li>26 == bi-weekly
|
|
<li>52 == weekly
|
|
<li>360 == daily
|
|
<li>365 == daily
|
|
</ul>
|
|
</ul>
|
|
|
|
<p>The Compounding Frequency per year, CF, need not be identical to the
|
|
Payment Frequency per year, PF. Also,
|
|
Interest may be compounded in either discrete intervals or continuously
|
|
compounded and payments may be made at the beginning of the payment period or at the
|
|
end of the payment period.
|
|
|
|
<p>CF and PF are defaulted to 12. The default is for discrete interest intervals
|
|
and payments are defaulted to the end of the payment period.
|
|
|
|
<p>When a solution for n, PV, PMT or FV is required, the nominal interest
|
|
rate, i, must first be converted to the effective interest rate per payment
|
|
period. This rate, ieff, is then used to compute the selected variable. To
|
|
convert i to ieff, the following expressions are used:
|
|
|
|
<A NAME="DiscIntNARtoEIR">
|
|
<h2>NAR to EIR for Discrete Interest Periods</h2></A>
|
|
<p>To convert NAR to EIR for discrete interest periods:
|
|
|
|
<p>ieff = (1 + i/CF)^(CF/PF) - 1
|
|
|
|
<A NAME="ContIntNARtoEIR">
|
|
<h2>NAR to EIR for Continuous Compounding</h2></A>
|
|
<p>to convert NAR to EIR for Continuous Compounding:
|
|
|
|
<p>ieff = e^(i/PF) - 1 = exp(i/PF) - 1
|
|
|
|
<p>When interest is computed, the computation produces the effective interest
|
|
rate, ieff. This value must then be converted to the nominal interest rate.
|
|
Function _I in the <tt>"fin.exp"</tt> utility returns the nominal interest
|
|
rate NOT the effective interest rate. ieff is converted to i using the following expressions:
|
|
|
|
<A NAME="DiscIntEIRtoNAR">
|
|
<h2>EIR to NAR for Discrete Interest Periods</h2></A>
|
|
<p>To convert EIR to NAR for discrete interest periods:
|
|
|
|
<p>i = CF*([(1+ieff)^(PF/CF) - 1)
|
|
|
|
<A NAME="ContIntEIRtoNAR">
|
|
<h2>EIR to NAR for Continuous Compounding</h2></A>
|
|
<p>To convert EIR to NAR for continuous compounding:
|
|
|
|
<p>i = ln((1+ieff)^PF)
|
|
|
|
<!--#############################################################################-->
|
|
|
|
<!--#############################################################################-->
|
|
|
|
<A NAME="FinEquation">
|
|
<H1>Financial Equation</h1></A>
|
|
<p>NOTE: in the equations below for the financial transaction, all interest rates
|
|
are the effective interest rate, <tt>ieff</tt>. The symbol will be shortned to just <tt>i</tt>.
|
|
|
|
<p>The financial equation used to inter-relate n,i,PV,PMT and FV is:
|
|
|
|
<p>1) PV*(1 + i)^n + PMT*(1 + iX)*[(1+i)^n - 1]/i + FV = 0
|
|
|
|
<pre>
|
|
Where: X == 0 for end of period payments, and
|
|
X == 1 for beginning of period payments
|
|
n == number of payment periods
|
|
i == effective interest rate for payment period
|
|
PV == Present Value
|
|
PMT == periodic payment
|
|
FV == Future Value
|
|
</pre>
|
|
|
|
<!--#############################################################################-->
|
|
<A NAME="FinDeriv">
|
|
<h2>Financial Equation Derivation</h2></A>
|
|
<p>The derivation of the financial equation is contained in the
|
|
<A HREF="finderv.html#TOP">Financial Equations</A>
|
|
section.
|
|
|
|
|
|
<!--#############################################################################-->
|
|
|
|
<A NAME="AmortSched">
|
|
<h1>Amortization Schedules.</h1></A>
|
|
|
|
<A NAME="ED_IP_Dates">
|
|
<h2>Effective and Initial Payment Dates</h2></A>
|
|
<p>Financial Transactions have an effective Date, ED, and an Initial Payment
|
|
Date, IP. ED may or may not be the same as IP, but IP is always the same
|
|
or later than ED. Most financial transaction calculators assume that
|
|
IP is equal to ED for beginning of period payments or at the end of the
|
|
first payment period for end of period payments.
|
|
|
|
<p>This is not always true. IP may be delayed for financial reasons such as cash
|
|
flow or accounting calendar. The subsequent payments then follow the
|
|
agreed upon periodicity.
|
|
|
|
<A name="Eff_PV">
|
|
<h2>Effective Present Value</h2></A>
|
|
<p>Since money has a time value, the "delayed" IP
|
|
must be accounted for. Computing an "Effective PV", pve, is one means of
|
|
handling a delayed IP.
|
|
|
|
<p>If
|
|
|
|
<pre>
|
|
ED_jdn == the Julian Day Number of ED, and
|
|
IP_jdn == the Julian Day Number of IP
|
|
</pre>
|
|
|
|
<p>pve is computed as:
|
|
|
|
<pre>
|
|
pve = pv*(1 + i)^(s*PF/d*CF)
|
|
|
|
Where: d = length of the payment period in days, and
|
|
s = IP_jdn - ED_jdn - d*(1 - X)
|
|
</pre>
|
|
|
|
<A name="iterative_soltn">
|
|
<h2>Iterative Amortization Schedule</h2></A>
|
|
<p>Computing an amortization Schedule for a given financial transaction is
|
|
simply applying the basic equation iteratively for each payment period:
|
|
|
|
<pre>
|
|
PV[n] = PV[n-1] + (PMT + (PV[n-1] + X * PMT) * i)
|
|
= PV[n-1] * (1 + i) + PMT * (1 + iX)
|
|
for n >= 1
|
|
</pre>
|
|
|
|
<p>At the end of each iteration, PV[n] is rounded to the nearest cent. For
|
|
each payment period, the interest due may be computed separately as:
|
|
|
|
<pre>
|
|
ID[n] = (PV[n-1] + X * PMT) * i
|
|
</pre>
|
|
|
|
<p>and rounded to the nearest cent. PV[n] then becomes:
|
|
|
|
<pre>
|
|
PV[n] = PV[n-1] + PMT + ID[n]
|
|
</pre>
|
|
|
|
<A name="AnnualSum">
|
|
<h2>Annual Summary</h2></A>
|
|
<p>For those cases where a yearly summary only is desired, it is not necessary
|
|
to compute each transaction for each payment period, rather the PV may be
|
|
be computed for the beginning of each year, PV[yr], and the FV computed for
|
|
the end of the year, FV[yr]. The interest paid during the year is the computed as:
|
|
|
|
<pre>
|
|
ID[yr] = (NP * PMT) + PV[yr] + FV[yr]
|
|
where: NP == number of payments during year
|
|
== PF for a full year of payments
|
|
</pre>
|
|
|
|
<A name="FinalPayment">
|
|
<h2>Final Payment Calculation</h2></A>
|
|
<p>Since the final payment may not be equal to the periodic payment, the final
|
|
payment must be computed separately as follows. Two derivations are given below
|
|
for the final payment equation. Both derivations are given below since one or
|
|
the other may be clearer to some readers. Both derivations are essentially
|
|
the same, they just have different starting points. The first is the fastest to derive.
|
|
|
|
<p>Note, for the purposes of computing an amortization table, the number of periodic
|
|
payments is assumed to be an integral value. For most cases this is true, the two
|
|
principles in any transaction usually agree upon a certain term or number of periodic
|
|
payments. In some calculations, however, this may not hold. In all of the calculations
|
|
below, n is assumed integral and in the gnucash implementation, the following calculation
|
|
is performed to assure this fact:
|
|
|
|
<pre>
|
|
n = int(n)
|
|
</pre>
|
|
|
|
<ol>
|
|
<li>final_pmt == final payment @ payment n
|
|
<p>From the basic financial equation derived above:
|
|
|
|
<pre>
|
|
PV[n] = PV[n-1]*(1 + i) + final_pmt * (1 + iX), i == effective interest rate
|
|
</pre>
|
|
|
|
<p>solving for final_pmt, we have:
|
|
<p>NOTE: FV[n] = -PV[n], for any n
|
|
|
|
<pre>
|
|
final_pmt * (1 + iX) = PV[n] - PV[n-1]*(1 + i)
|
|
= FV[n-1]*(1 + i) - FV[n]
|
|
final_pmt = FV[n-1]*(1+i)/(1 + iX) - FV[n]/(1 + iX)
|
|
|
|
final_pmt = FV[n-1]*(1 + i) - FV[n], for X == 0, end of period payments
|
|
= FV[n-1] - FV[n]/(1 + i), for X == 1, beginning of period payments
|
|
</pre>
|
|
|
|
<li>final_pmt == final payment @ payment n
|
|
|
|
<pre>
|
|
i[n] == interest due @ payment n
|
|
i[n] = (PV[n-1] + X * final_pmt) * i, i == effective interest rate
|
|
= (X * final_pmt - FV[n]) * i
|
|
</pre>
|
|
|
|
<p>Now the final payment is the sum of the interest due, plus the present value
|
|
at the next to last payment plus any residual future value after the last payment:
|
|
|
|
<pre>
|
|
final_pmt = -i[n] - PV[n-1] - FV[n]
|
|
= FV[n-1] - i[n] - FV[n]
|
|
= FV[n-1] - (X *final_pmt - FV[n-1])*i - FV[n]
|
|
= FV[n-1]*(1 + i) - X*final_pmt*i - FV[n]
|
|
</pre>
|
|
|
|
<p>solving for final_pmt:
|
|
|
|
<pre>
|
|
final_pmt*(1 + iX) = FV[n-1]*(1 + i) - FV[n]
|
|
final_pmt = FV[n-1]*(1 + i)/(1 + iX) - FV[n]/(1 + iX)
|
|
|
|
final_pmt = FV[n-1]*(1 + i) - FV[n], for X == 0, end of period payments
|
|
= FV[n-1] - FV[n]/(1 + i), for X == 1, beginning of period payments
|
|
</pre>
|
|
</ol>
|
|
|
|
<!--================================================================================-->
|
|
|
|
<A name="AmortCases">
|
|
<h2>Amortization Cases</h2></A>
|
|
|
|
<p>The amortization schedule is computed for six different situations:
|
|
|
|
<ol>
|
|
<A name="ConstOrigData">
|
|
<h3>Constant Repayment to Principal, Original Data</h3>
|
|
<li>In a constant repayment to principal loan, each payment varies. A constant amount
|
|
is applied to the principal for each payment, usually equal to the originating present value
|
|
divided by the number of repayment periods, and the interest for the payment period is
|
|
added to the constant principal payment. The derivation of the equation for this type
|
|
is contained in the <A HREF="constderv.html#TOP">Constant Repayment Equations</A> section. This
|
|
case computes the amortization schedule with the original loan data and a constant repayment
|
|
to principal.
|
|
|
|
<A name="ConstNewData">
|
|
<h3>Constant Repayment to Principal, Delayed Repayment</h3>
|
|
<li>In a constant repayment to principal loan, each payment varies. A constant amount
|
|
is applied to the principal for each payment, usually equal to the originating present value
|
|
divided by the number of repayment periods, and the interest for the payment period is
|
|
added to the constant principal payment. The derivation of the equation for this type
|
|
is contained in the <A HREF="constderv.html#TOP">Constant Repayment Equations</A> section. This
|
|
case computes the amortization schedule with the delayed loan data and a constant repayment
|
|
to principal.
|
|
|
|
<A name="OrigData">
|
|
<h3>Original Data Schedule</h3></A>
|
|
<li>The original financial data is used. This ignores any possible agjustment to
|
|
the Present value due to any delay in the initial payment. This is quite
|
|
common in mortgages where end of period payments are used and the first
|
|
payment is scheduled for the end of the first whole period, i.e., any
|
|
partial payment period from ED to the beginning of the next payment period
|
|
is ignored.
|
|
|
|
<A name="NewFinalPayment">
|
|
<h3>Recomputed Final Payment</h3></A>
|
|
<li>The original periodic payment is used, the Present Value is adjusted for the
|
|
delayed Initial Payment. The total number of payments remains the same. The
|
|
final payment is adjusted to bring the balance into agreement with the
|
|
agreed upon final Future Value.
|
|
|
|
<A name="NewPayment">
|
|
<h3>Recomputed Periodic Payment</h3></A>
|
|
<li>A new periodic payment is computed based upon the adjusted Present Value, the
|
|
originally agreed upon number of total payments and the agreed upon Future Value.
|
|
The new periodic payments are computed to minimize the final payment in accordance
|
|
with the Future Value after the last payment.
|
|
|
|
<A name="NewTerm">
|
|
<h3>Recomputed Term</h3></A>
|
|
<li>The original periodic payment is retained and a new number of total payments is computed
|
|
based upon the adjusted Present Value and the agreed upon Future Value.
|
|
</ol>
|
|
|
|
<a name="DisplaySched">
|
|
<h2>Amortization Schedule Display</h2></A>
|
|
<p>The amortization schedule may be computed and displayed in three manners:
|
|
|
|
<ol>
|
|
<li>The payment#, interest paid, principal paid and remaining PV for each payment period
|
|
are computed and displayed.
|
|
<p>At the end of each year a summary is computed and displayed
|
|
and the total interest paid is displayed at the end.
|
|
|
|
<li>A summary is computed and displayed for each year. The interest paid during the
|
|
year is computed and displayed as well as the remaining balance at years end.
|
|
<p>The total interest paid is displayed at the end.
|
|
|
|
<li>An amortization schedule is computed and displayed for a common method of
|
|
advanced payment of principal.
|
|
<p>In this amortization schedule, the principal for the
|
|
next payment is computed and added into the current payment. This method will
|
|
cut the number of total payments in half and will cut the interest paid almost
|
|
in half.
|
|
<p>For mortgages, this method of prepayment has the advantage of keeping
|
|
the total payments small during the initial payment periods
|
|
The payments grow until the last payment period when presumably the borrower
|
|
can afford larger payments.
|
|
</ol>
|
|
|
|
<!--================================================================================-->
|
|
<p>NOTE: For Payment Frequencies, PF, semi-monthly or less, i.e., PF == 12 or PF == 24,
|
|
a 360 day calendar year and 30 day month are used. For Payment Frequencies, PF,
|
|
greater than semi-monthly, PF > 24, the actual number of days per year and per payment
|
|
period are used. The actual values are computed using the built-in 'jdn' function
|
|
|
|
<!--#############################################################################-->
|
|
<a name="Usage">
|
|
<h1>Financial Calculator Usage</h1></a>
|
|
<p>the Financial Calculator is run as a QTAwk utility. If input is to be interactive and
|
|
from the keyboard, do not specify any input files on the command line. The financial
|
|
calcutlator reads all input from the standard input file. The calculator is started
|
|
as:
|
|
|
|
<pre>
|
|
QTAwk -f fin.exp
|
|
</pre>
|
|
|
|
<p>The calculator will clear the display screen and display a two screen help:
|
|
|
|
<pre>
|
|
Financial Calculator
|
|
Copyright (C) 1990 - 1997 Terry D. Boldt, All Rights Reserved.
|
|
To compute Loan Quantities:
|
|
N ==> to compute # payment periods from i, pv, pmt, fv
|
|
_N(i,pv,pmt,fv,CF,PF,disc,bep) ==> to compute # payment periods
|
|
I ==> to compute nominal interest rate from n, pv, pmt, fv, CF, PF, disc, bep
|
|
_I(n,pv,pmt,fv,CF,PF,disc,bep) ==> to compute interest
|
|
PV ==> to compute Present Value from n, i, pmt, fv, CF, PF, disc, bep
|
|
_PV(n,i,pmt,fv) ==> to compute Present Value
|
|
PMT ==> to compute Payment from n, i, pv, fv, CF, PF, disc, bep
|
|
_PMT(n,i,pv,fv,CF,PF,disc,bep) ==> to compute Payment
|
|
FV ==> to compute Future Value from n, i, pv, pmt, CF, PF, disc, bep
|
|
_FV(n,i,pv,pmt,CF,PF,disc,bep) ==> to compute Future Value
|
|
Press Any Key to Continue
|
|
</pre>
|
|
|
|
<p>The first screen displays the calculator commands which are available. Press any key
|
|
and a second screen displays the variables defined by the calculator and which must be
|
|
set by the user to use the financial calculator functions.
|
|
|
|
<pre>
|
|
[Aa](mort)? to Compute Amortization Schedule
|
|
[Cc](ls)? to Clear Screen
|
|
[Dd](efault)? to Re-Initialize
|
|
[Hh](elp) to Display This Help
|
|
[Qq](uit)? to Quit
|
|
[Ss](tatus)? to Display Status of Computations
|
|
[Uu](ser) Display User Defined Variables
|
|
|
|
Variables to set:
|
|
n == number of periodic payments
|
|
i == interest per compouding interval
|
|
pv == present value
|
|
pmt == periodic payment
|
|
fv == future value
|
|
disc == TRUE/FALSE == discrete/continuous compounding
|
|
bep == TRUE/FALSE == beginning of period/end of period payments
|
|
CF == compounding frequency per year
|
|
PF == payment frequency per year
|
|
|
|
ED == effective date of transaction, mm/dd/yyyy
|
|
IP == initial payment date of transaction, mm/dd/yyyy
|
|
</pre>
|
|
|
|
<a name="FinCommands">
|
|
<h2>Calculator Commands</h2></a>
|
|
<p>The financial calculator commands available are listed above and below.
|
|
|
|
<p>Note that the first letter of the command is all that is necessary to activate the
|
|
desired function.
|
|
|
|
<ol>
|
|
<li>[Aa](mort)? to Compute Amortization Schedule
|
|
<br>After all financial variables have been defined as well as the transaction dates,
|
|
the amortization schedule can be computed for all financial transactions in which
|
|
one would make sense.
|
|
<li>[Cc](ls)? to Clear Screen
|
|
<br>This command clears the screen and displays the copyright.
|
|
<li>[Dd](efault)? to Re-Initialize
|
|
<br>This command re-initializes all calculator variables to their start-up values.
|
|
<li>[Hh](elp) to Display This Help
|
|
<br>This command is used to display the start-up help screens at any time.
|
|
<li>[Qq](uit)? to Quit
|
|
<br>When the calculator is used interactively from the keyboard, this command allows
|
|
the user to terminate the calculator session.
|
|
<li>[Ss](tatus)? to Display Status of Computations
|
|
<br>This command displays the status of the calculator variables. A typical status display
|
|
would be:
|
|
|
|
<pre>
|
|
Financial Calculator
|
|
Copyright (C) 1990 - 1997 Terry D. Boldt, All Rights Reserved
|
|
Current Financial Calculator Status:
|
|
Compounding Frequency: (CF) 12
|
|
Payment Frequency: (PF) 12
|
|
Compounding: Discrete (disc = TRUE)
|
|
Payments: End of Period (bep = FALSE)
|
|
Number of Payment Periods (n): 360 (Years: 30)
|
|
Nominal Annual Interest Rate (i): 7.25
|
|
Effective Interest Rate Per Payment Period: 0.00604167
|
|
Present Value (pv): 233,350.00
|
|
Periodic Payment (pmt): -1,591.86
|
|
Future Value (fv): 0.00
|
|
Effective Date: Tue Jun 04 00:00:00 1996(2450239)
|
|
Initial Payment Date: Thu Aug 01 00:00:00 1996(2450297)
|
|
<>
|
|
</pre>
|
|
<li>[Uu](ser) Display User Defined Variables
|
|
<br>If any variables have been defined by the user, this command displays their names and
|
|
values.
|
|
</ol>
|
|
|
|
<a name="CalcInput">
|
|
<h2>Calculator Input</h2></a>
|
|
<p>The calculator displays an <tt>input prompt</tt> whenever it is waiting for input
|
|
from the keyboard. The <tt>input prompt</tt> is simply <tt><></tt>. The desired
|
|
input is typed at the keyboard and the enter key pressed. The result of calculating the
|
|
value of the input line is then displayed by the calculator. For example, if the user wanted
|
|
to set the value of the nominal interest in the calculator to 6.25, the following line would be
|
|
input to the calculator:
|
|
|
|
<p><tt>i=6.25</tt>.
|
|
|
|
<p>A semi-colon at the end of the input is optional.
|
|
The line as seen on the display with the calculator input prompt would be:
|
|
|
|
<pre>
|
|
<>i = 6.25
|
|
6.25
|
|
</pre>
|
|
|
|
<p>Note that the calculator displays the value of the result, 6.25 in this case.
|
|
|
|
<p>The calculator is controlled by setting the calculator variables to the desired values
|
|
and <tt>"executing"</tt> the calculator functions to derive the values for the unknown
|
|
variables. For example, for a conventional home mortgage for $233,350.00 with a thirty year
|
|
term, nominal annual rate of 7.25%, n, i, pv and fv are known:
|
|
|
|
<pre>
|
|
n == 360 == 12 * 30
|
|
i == 7.25
|
|
pv= 233350
|
|
fv = 0
|
|
</pre>
|
|
|
|
<p>The payments to completely pay off the mortgage with the 360 periodic payments is desired.
|
|
To compute the desired periodic payment value, the <tt>PMT</tt> function is used. Since the
|
|
function has no defined arguments, in invoking the function no arguments are specified. The
|
|
complete session to input the desired values and calculate the periodic payment value would
|
|
appear as:
|
|
|
|
<pre>
|
|
<>n=30*12
|
|
360
|
|
<>i=7.25
|
|
7.25
|
|
<>pv=233350
|
|
233,350
|
|
<>PMT
|
|
-1,591.86
|
|
</pre>
|
|
|
|
<p>Note that the input may contain computations, <tt>n=30*12</tt>. In addition, any QTAwk
|
|
built-in function may be specified and any functions defined in the financial calculator.
|
|
This can be handy for computing intermediate values or other results from the results of
|
|
the calculator.
|
|
|
|
<p>Note that the output of the <tt>PMT</tt> function is rounded to the nearest cent. Over the
|
|
thirty year term of the payback, the rounding will affect the last payment. To determine
|
|
the balance due, fv, after 359 payment have been made, decrement n by 1 and compute the
|
|
future value:
|
|
|
|
<pre>
|
|
<>n-=1
|
|
359
|
|
<>FV
|
|
-1,580.20
|
|
<>n+=1
|
|
360
|
|
<>FV
|
|
2.12
|
|
<>
|
|
</pre>
|
|
|
|
<p>The future value after 359 payments is less than the periodic payment and a full final payment
|
|
will overpay the loan. The final FV computation with n restored to 360 shows an overpayment
|
|
of 2.12.
|
|
|
|
<a name="CalcFun">
|
|
<h2>Calculator Functions</h2></a>
|
|
<p>The calculator functions:
|
|
|
|
<pre>
|
|
N
|
|
I
|
|
PV
|
|
PMT
|
|
FV
|
|
</pre>
|
|
|
|
<p>can be used to calculate the variable with the corresponding lower case name, using the
|
|
values of the other four calculator variables which have already been set. In addition, the
|
|
calculator functions:
|
|
|
|
<pre>
|
|
_N(i,pv,pmt,fv,CF,PF,disc,bep)
|
|
_I(n,pv,pmt,fv,CF,PF,disc,bep)
|
|
_PV(n,i,pmt,fv,CF,PF,disc,bep)
|
|
_PMT(n,i,pv,fv,CF,PF,disc,bep)
|
|
_FV(n,i,pv,pmt,CF,PF,disc,bep)
|
|
</pre>
|
|
|
|
<p>can be used to compute the value of the corresponding quantity for any specified value
|
|
of the input arguments.
|
|
|
|
<p>There are three differences between the functions <tt>N, I, PV, PMT, FV</tt> and the
|
|
functions
|
|
<tt>_N(i,pv,pmt,fv,CF,PF,disc,bep), _I(n,pv,pmt,fv,CF,PF,disc,bep), _PV(n,i,pmt,fv,CF,PF,disc,bep),
|
|
_PMT(n,i,pv,fv,CF,PF,disc,bep), _FV(n,i,pv,pmt,CF,PF,disc,bep)</tt>.
|
|
<ol>
|
|
<li>The first set of functions take no arguments and
|
|
use the calculator variables, n, i, pv, pmt, fv, CF, PF, disc
|
|
and bep to compute the desired value. The second set of functions use the values passed in
|
|
the function arguments. The first set of functions call the second set with the necessary
|
|
arguments.
|
|
<li>The first set of functions round the computed value returned by the call to the second set
|
|
of functions to the nearest cent. The second set of functions perform no rounding.
|
|
<li>The first set of functions set the calculator variables with the corresponding lower case name
|
|
to the value computed. The second set of functions set no global variable values.
|
|
</ol>
|
|
|
|
<a name="UserVar">
|
|
<h2>User Defined Variables</h2></a>
|
|
<p>User defined variables may be defined and their values set to a desired qunatity. For example,
|
|
to save computation results before re-initializing the calculator to obtain other results. If
|
|
the user desired to compare the periodic payments necessary to fully pay the conventional
|
|
mortgage cited above, the payment computed above could be saved in the variable
|
|
<tt>end_pmt</tt>, the payments set to beginning of period payments and the new payment
|
|
computed. The new value could be set into the variable <tt>beg_pmt</tt>. The two payments
|
|
could then be viewed with the <tt>u</tt> command. The difference could then be computed
|
|
between the two payment methods:
|
|
|
|
<pre>
|
|
<>n=30*12
|
|
360
|
|
<>i=7.25
|
|
7.25
|
|
<>pv=233350
|
|
233,350
|
|
<>PMT
|
|
-1,591.86
|
|
<>end_pmt=pmt
|
|
-1,591.86
|
|
<>bep=1
|
|
1
|
|
<>PMT
|
|
-1,582.30
|
|
<>beg_pmt=pmt
|
|
-1,582.30
|
|
<>u
|
|
|
|
Financial Calculator
|
|
Copyright (C) 1990 - 1997 Terry D. Boldt, All Rights Reserved.
|
|
Current Financial Calculator Status:
|
|
User Defined Variables:
|
|
end_pmt == -1,591.86
|
|
beg_pmt == -1,582.30
|
|
<>beg_pmt-end_pmt
|
|
9.56
|
|
<>
|
|
</pre>
|
|
|
|
<p>The financial calculator is thus a true calculator and can be used for computations
|
|
desired by the user beyond those performed by the functions of the utility.
|
|
|
|
<a name="Rounding">
|
|
<h2>Rounding</h2></a>
|
|
<p>Note that the output of the calculator is rounded to the nearest cent for floating
|
|
point values. Sometimes the full accuracy of the value is desired. This can be obtained
|
|
by redefing the calculator variable <tt>ofmt</tt> to the string "%.15g". You might want to
|
|
save the current value in a user variable for resetting. For example in the above
|
|
conventional mortgage, the exact value of the periodic payment can be displayed as:
|
|
|
|
<pre>
|
|
<>sofmt=ofmt
|
|
"%.2f"
|
|
<>ofmt="%.15g"
|
|
"%.15g"
|
|
<>pmt=_PMT(n,i,pv,fv,CF,PF,disc,bep)
|
|
-1,591.85834951112
|
|
<>ofmt=sofmt
|
|
"%.2f"
|
|
<>
|
|
</pre>
|
|
|
|
<p>Note that the current value of the output format string, <tt>ofmt</tt>, has been
|
|
saved in the variable, <tt>sofmt</tt>, and later restored.
|
|
|
|
<a name="Examples">
|
|
<h1>Examples</h1></a>
|
|
<!-- Note: in the following examples, the user input is preceded by the prompt -->
|
|
<!-- "<>". The result of evaluating the input expression is then displayed. -->
|
|
<!-- I have taken the liberty of including comments in the example -->
|
|
<!-- input/output sessions by preceding with '#'. Thus, for the line: -->
|
|
<!-- <>n=5 #set number of periods -->
|
|
<!-- the comment that setting the number of periods is not really input and the true-->
|
|
<!-- input is only: -->
|
|
<!-- <>n=5 -->
|
|
|
|
<a name="SimpleInt">
|
|
<h2>Simple Interest </h2></a>
|
|
<p>Simple Interest
|
|
<p> Find the annual simple interest rate (%) for an $800 loan to be repayed at the
|
|
end of one year with a single payment of $896.
|
|
<pre>
|
|
<>d
|
|
<>CF=PF=1
|
|
1
|
|
<>n=1
|
|
1
|
|
<>pv=-800
|
|
-800
|
|
<>fv=896
|
|
896
|
|
<>I
|
|
12.00
|
|
</pre>
|
|
|
|
<a name="CompundInt">
|
|
<h2>Compound Interest</h2></a>
|
|
<p>Compound Interest
|
|
<p>Find the future value of $800 after one year at a nominal rate of 12%
|
|
compounded monthly. No payments are specified, so the payment frequency is
|
|
set equal to the compounding frequency at the default values.
|
|
<pre>
|
|
<>d
|
|
<>n=12
|
|
12
|
|
<>i=12
|
|
12
|
|
<>pv=-800
|
|
-800
|
|
<>FV
|
|
901.46
|
|
</pre>
|
|
|
|
<a name="PeriodicPmt">
|
|
<h2>Periodic Payment</h2></a>
|
|
<p>Periodic Payment
|
|
<p>Find the monthly end-of-period payment required to fully amortize the loan
|
|
in Example 2. A fully amortized loan has a future value of zero.
|
|
<pre>
|
|
<>fv=0
|
|
0
|
|
<>PMT
|
|
71.08
|
|
</pre>
|
|
|
|
<a name="ConvMortg">
|
|
<h2>Conventional Mortgage</h2></a>
|
|
<p>Conventional Mortgage
|
|
<p>Find the number of monthly payments necessary to fully amortize a loan of
|
|
$100,000 at a nominal rate of 13.25% compounded monthly, if monthly end-of-period
|
|
payments of $1125.75 are made.
|
|
<pre>
|
|
<>d
|
|
<>i=13.25
|
|
13.25
|
|
<>pv=100000
|
|
100,000
|
|
<>pmt=-1125.75
|
|
-1,125.75
|
|
<>N
|
|
360.10
|
|
</pre>
|
|
|
|
<a name="FinalPmt">
|
|
<h2>Final Payment</h2></a>
|
|
<p>Final Payment
|
|
<p>Using the data in the above example, find the amount of the final payment if n is
|
|
changed to 360. The final payment will be equal to the regular payment plus
|
|
any balance, future value, remaining at the end of period number 360.
|
|
<pre>
|
|
<>n=int(n)
|
|
360
|
|
<>FV
|
|
-108.87
|
|
<>pmt+fv
|
|
-1,234.62
|
|
</pre>
|
|
|
|
<a name="AS_AnnualSum">
|
|
<h2>Conventional Mortgage Amortization Schedule - Annual Summary</h2></a>
|
|
<p>Conventional Mortgage Amortization Schedule - Annual Summary
|
|
<p>Using the data from the loan in the previous example, compute the amortization
|
|
schedule when the
|
|
Effective date of the loan is June 6, 1996 and the initial payment is
|
|
made on August 1, 1996. Ignore any change in the PV due to the delayed
|
|
initial payment caused by the partial payment period from June 6 to July 1.
|
|
|
|
<pre>
|
|
<>ED=6/6/1996
|
|
Effective Date set: (2450241) Thu Jun 06 00:00:00 1996
|
|
<>IP=8/1/96
|
|
Initial Payment Date set: (2450297) Thu Aug 01 00:00:00 1996
|
|
<>a
|
|
Effective Date: Thu Jun 06 00:00:00 1996
|
|
Initial Payment Date: Thu Aug 01 00:00:00 1996
|
|
The amortization options are:
|
|
The Old Present Value (pv) was: 100,000.00
|
|
The Old Periodic Payment (pmt) was: -1,125.75
|
|
The Old Future Value (fv) was: -108.87
|
|
1: Amortize with Original Transaction Values
|
|
and final payment: -1,125.75
|
|
|
|
The New Present Value (pve) is: 100,919.30
|
|
The New Periodic Payment (pmt) is: -1,136.10
|
|
2: Amortize with Original Periodic Payment
|
|
and final payment: -49,023.68
|
|
3: Amortize with New Periodic Payment
|
|
and final payment: -1,132.57
|
|
4: Amortize with Original Periodic Payment,
|
|
new number of total payments (n): 417
|
|
and final payment: -2,090.27
|
|
|
|
Enter choice 1, 2, 3 or 4: <>
|
|
</pre>
|
|
|
|
<p>Press '1' to choose option 1:
|
|
|
|
<pre>
|
|
Amortization Schedule:
|
|
Yearly, y, per Payment, p, or Advanced Payment, a, Amortization
|
|
Enter choice y, p or a:
|
|
<>
|
|
</pre>
|
|
|
|
<p>Press 'y' for an annual summary:
|
|
|
|
<pre>
|
|
Enter Filename for Amortization Schedule.
|
|
(null string uses Standard Output):
|
|
</pre>
|
|
|
|
<p>Press enter to display output on screen:
|
|
|
|
<pre>
|
|
Amortization Table
|
|
Effective Date: Thu Jun 06 00:00:00 1996
|
|
Initial Payment Date: Thu Aug 01 00:00:00 1996
|
|
Compounding Frequency per year: 12
|
|
Payment Frequency per year: 12
|
|
Compounding: Discrete
|
|
Payments: End of Period
|
|
Payments (359): -1,125.75
|
|
Final payment (# 360): -1,125.75
|
|
Nominal Annual Interest Rate: 13.25
|
|
Effective Interest Rate Per Payment Period: 0.0110417
|
|
Present Value: 100,000.00
|
|
Year Interest Ending Balance
|
|
1996 -5,518.42 -99,889.67
|
|
1997 -13,218.14 -99,598.81
|
|
1998 -13,177.17 -99,266.98
|
|
1999 -13,130.43 -98,888.41
|
|
2000 -13,077.11 -98,456.52
|
|
2001 -13,016.28 -97,963.80
|
|
2002 -12,946.88 -97,401.68
|
|
2003 -12,867.70 -96,760.38
|
|
2004 -12,777.38 -96,028.76
|
|
2005 -12,674.33 -95,194.09
|
|
2006 -12,556.76 -94,241.85
|
|
2007 -12,422.64 -93,155.49
|
|
2008 -12,269.63 -91,916.12
|
|
2009 -12,095.06 -90,502.18
|
|
2010 -11,895.91 -88,889.09
|
|
2011 -11,668.70 -87,048.79
|
|
2012 -11,409.50 -84,949.29
|
|
2013 -11,113.78 -82,554.07
|
|
2014 -10,776.41 -79,821.48
|
|
2015 -10,391.53 -76,704.01
|
|
2016 -9,952.43 -73,147.44
|
|
2017 -9,451.49 -69,089.93
|
|
2018 -8,879.99 -64,460.92
|
|
2019 -8,227.99 -59,179.91
|
|
2020 -7,484.16 -53,155.07
|
|
2021 -6,635.56 -46,281.63
|
|
2022 -5,667.43 -38,440.06
|
|
2023 -4,562.94 -29,494.00
|
|
2024 -3,302.89 -19,287.89
|
|
2025 -1,865.36 -7,644.25
|
|
2026 -236.00 -108.87
|
|
|
|
Total Interest: -305,270.00
|
|
</pre>
|
|
|
|
<p> NOTE: The amortization table leaves the FV as it was when the amortization
|
|
function was entered. Thus, a balance of 108.87 is due at the end of the
|
|
table. To completely pay the loan, set fv to 0.0:
|
|
<pre>
|
|
<>fv=0
|
|
0
|
|
<>a
|
|
Effective Date: Thu Jun 06 00:00:00 1996
|
|
Initial Payment Date: Thu Aug 01 00:00:00 1996
|
|
The amortization options are:
|
|
The Old Present Value (pv) was: 100,000.00
|
|
The Old Periodic Payment (pmt) was: -1,125.75
|
|
The Old Future Value (fv) was: 0.00
|
|
1: Amortize with Original Transaction Values
|
|
and final payment: -1,234.62
|
|
|
|
The New Present Value (pve) is: 100,919.30
|
|
The New Periodic Payment (pmt) is: -1,136.12
|
|
2: Amortize with Original Periodic Payment
|
|
and final payment: -49,132.55
|
|
3: Amortize with New Periodic Payment
|
|
and final payment: -1,148.90
|
|
4: Amortize with Original Periodic Payment,
|
|
new number of total payments (n): 417
|
|
and final payment: -2,199.14
|
|
|
|
Enter choice 1, 2, 3 or 4: <>
|
|
</pre>
|
|
|
|
<p>Press '1' for option 1:
|
|
|
|
<pre>
|
|
Amortization Schedule:
|
|
Yearly, y, per Payment, p, or Advanced Payment, a, Amortization
|
|
Enter choice y, p or a:
|
|
<>
|
|
</pre>
|
|
|
|
<p>Press 'y' for annual summary:
|
|
|
|
<pre>
|
|
Enter Filename for Amortization Schedule.
|
|
(null string uses Standard Output):
|
|
</pre>
|
|
|
|
<p>Press enter to display output on screen:
|
|
|
|
<pre>
|
|
Amortization Table
|
|
Effective Date: Thu Jun 06 00:00:00 1996
|
|
Initial Payment Date: Thu Aug 01 00:00:00 1996
|
|
Compounding Frequency per year: 12
|
|
Payment Frequency per year: 12
|
|
Compounding: Discrete
|
|
Payments: End of Period
|
|
Payments (359): -1,125.75
|
|
Final payment (# 360): -1,234.62
|
|
Nominal Annual Interest Rate: 13.25
|
|
Effective Interest Rate Per Payment Period: 0.0110417
|
|
Present Value: 100,000.00
|
|
Year Interest Ending Balance
|
|
1996 -5,518.42 -99,889.67
|
|
1997 -13,218.14 -99,598.81
|
|
1998 -13,177.17 -99,266.98
|
|
1999 -13,130.43 -98,888.41
|
|
2000 -13,077.11 -98,456.52
|
|
2001 -13,016.28 -97,963.80
|
|
2002 -12,946.88 -97,401.68
|
|
2003 -12,867.70 -96,760.38
|
|
2004 -12,777.38 -96,028.76
|
|
2005 -12,674.33 -95,194.09
|
|
2006 -12,556.76 -94,241.85
|
|
2007 -12,422.64 -93,155.49
|
|
2008 -12,269.63 -91,916.12
|
|
2009 -12,095.06 -90,502.18
|
|
2010 -11,895.91 -88,889.09
|
|
2011 -11,668.70 -87,048.79
|
|
2012 -11,409.50 -84,949.29
|
|
2013 -11,113.78 -82,554.07
|
|
2014 -10,776.41 -79,821.48
|
|
2015 -10,391.53 -76,704.01
|
|
2016 -9,952.43 -73,147.44
|
|
2017 -9,451.49 -69,089.93
|
|
2018 -8,879.99 -64,460.92
|
|
2019 -8,227.99 -59,179.91
|
|
2020 -7,484.16 -53,155.07
|
|
2021 -6,635.56 -46,281.63
|
|
2022 -5,667.43 -38,440.06
|
|
2023 -4,562.94 -29,494.00
|
|
2024 -3,302.89 -19,287.89
|
|
2025 -1,865.36 -7,644.25
|
|
2026 -344.87 0.00
|
|
|
|
Total Interest: -305,378.87
|
|
</pre>
|
|
|
|
<p>Note that now the final payment differs from the periodic payment and
|
|
the loan has been fully paid off.
|
|
|
|
<a name="AS_PeriodicPmt">
|
|
<h2>Conventional Mortgage Amortization Schedule - Periodic Payment Schedule</h2></a>
|
|
<p>Conventional Mortgage Amortization Schedule - Periodic Payment Schedule
|
|
<p>Using the loan in the previous example, compute the amortization table and display the
|
|
results for each payment period.
|
|
As in example 6, ignore any increase in the PV due to the
|
|
delayed IP.
|
|
|
|
<pre>
|
|
<>
|
|
Amortization Table
|
|
Effective Date: Thu Jun 06 00:00:00 1996
|
|
Initial Payment Date: Thu Aug 01 00:00:00 1996
|
|
Compounding Frequency per year: 12
|
|
Payment Frequency per year: 12
|
|
Compounding: Discrete
|
|
Payments: End of Period
|
|
Payments (359): -1,125.75
|
|
Final payment (# 360): -1,234.62
|
|
Nominal Annual Interest Rate: 13.25
|
|
Effective Interest Rate Per Payment Period: 0.0110417
|
|
Present Value: 100,000.00
|
|
Pmt# Interest Principal Balance
|
|
1 -1,104.17 -21.58 -99,978.42
|
|
2 -1,103.93 -21.82 -99,956.60
|
|
3 -1,103.69 -22.06 -99,934.54
|
|
4 -1,103.44 -22.31 -99,912.23
|
|
5 -1,103.20 -22.55 -99,889.68
|
|
Summary for 1996:
|
|
Interest Paid: -5,518.43
|
|
Principal Paid: -110.32
|
|
Year Ending Balance: -99,889.68
|
|
Sum of Interest Paid: -5,518.43
|
|
Pmt# Interest Principal Balance
|
|
6 -1,102.95 -22.80 -99,866.88
|
|
7 -1,102.70 -23.05 -99,843.83
|
|
8 -1,102.44 -23.31 -99,820.52
|
|
9 -1,102.18 -23.57 -99,796.95
|
|
10 -1,101.92 -23.83 -99,773.12
|
|
11 -1,101.66 -24.09 -99,749.03
|
|
12 -1,101.40 -24.35 -99,724.68
|
|
13 -1,101.13 -24.62 -99,700.06
|
|
14 -1,100.85 -24.90 -99,675.16
|
|
15 -1,100.58 -25.17 -99,649.99
|
|
16 -1,100.30 -25.45 -99,624.54
|
|
17 -1,100.02 -25.73 -99,598.81
|
|
Summary for 1997:
|
|
Interest Paid: -13,218.13
|
|
Principal Paid: -290.87
|
|
Year Ending Balance: -99,598.81
|
|
Sum of Interest Paid: -18,736.56
|
|
Pmt# Interest Principal Balance
|
|
18 -1,099.74 -26.01 -99,572.80
|
|
19 -1,099.45 -26.30 -99,546.50
|
|
.
|
|
.
|
|
.
|
|
346 -171.99 -953.76 -14,622.84
|
|
347 -161.46 -964.29 -13,658.55
|
|
348 -150.81 -974.94 -12,683.61
|
|
349 -140.05 -985.70 -11,697.91
|
|
350 -129.16 -996.59 -10,701.32
|
|
351 -118.16 -1,007.59 -9,693.73
|
|
352 -107.03 -1,018.72 -8,675.01
|
|
353 -95.79 -1,029.96 -7,645.05
|
|
Summary for 2025:
|
|
Interest Paid: -1,865.45
|
|
Principal Paid: -11,643.55
|
|
Year Ending Balance: -7,645.05
|
|
Sum of Interest Paid: -305,034.80
|
|
Pmt# Interest Principal Balance
|
|
354 -84.41 -1,041.34 -6,603.71
|
|
355 -72.92 -1,052.83 -5,550.88
|
|
356 -61.29 -1,064.46 -4,486.42
|
|
357 -49.54 -1,076.21 -3,410.21
|
|
358 -37.65 -1,088.10 -2,322.11
|
|
359 -25.64 -1,100.11 -1,222.00
|
|
Final Payment (360): -1,235.49
|
|
360 -13.49 -1,222.00 0.00
|
|
Summary for 2026:
|
|
Interest Paid: -344.94
|
|
Principal Paid: -7,645.05
|
|
|
|
Total Interest: -305,379.74
|
|
</pre>
|
|
|
|
<p>The complete amortization table can be viewed in the
|
|
<A HREF="./amortp.html#AmortPer">Periodic Amortization Schedule</A> for this loan.
|
|
|
|
<p>You will notice several differences between this amortization schedule and the
|
|
Annual Summary Schedule. The Periodic Payment Schedule lists the interest paid for
|
|
each payment as well as the principal paid and the remaining balance to be repaid.
|
|
At the end of each year an annual summary is printed. At the end of the table the
|
|
total interest is printed as in the Annual Summary Schedule.
|
|
|
|
<p>You will notice that the total interest output at the end of the Periodic Payment
|
|
Schedule differs slightly from the total interest output at the end of the Annual Summary
|
|
Schedule:
|
|
|
|
<p>Total Interest for Periodic Payment Schedule:
|
|
<pre>
|
|
Total Interest: -305,379.74
|
|
</pre>
|
|
|
|
<p>Total Interest for Annual Summary Schedule:
|
|
|
|
<pre>
|
|
Total Interest: -305,378.87
|
|
</pre>
|
|
|
|
<p>The difference in total interest is due to the rounding of all quantities at
|
|
each periodic payment. The Total Interest paid shown in the Periodic Payment
|
|
Schedule will be the more accurate since all quantities exchanged in a financial
|
|
transaction will be done to the nearest cent.
|
|
|
|
<a name="AS_VarAdvPmt">
|
|
<h2>Conventional Mortgage Schedule - Variable Advanced Payments</h2></a>
|
|
<p>Conventional Mortgage Schedule - Variable Advanced Payments
|
|
<p>Again using the loan in the previous examples, compute the amortization table using
|
|
the advanced payment
|
|
option to prepay the loan. As in the previous example, ignore any increase in the PV due to the
|
|
delayed IP.
|
|
|
|
<pre>
|
|
<a>
|
|
Effective Date: Thu Jun 06 00:00:00 1996
|
|
Initial Payment Date: Thu Aug 01 00:00:00 1996
|
|
The amortization options are:
|
|
The Old Present Value (pv) was: 100,000.00
|
|
The Old Periodic Payment (pmt) was: -1,125.75
|
|
The Old Future Value (fv) was: 0.00
|
|
1: Amortize with Original Transaction Values
|
|
and final payment: -1,234.62
|
|
|
|
The New Present Value (pve) is: 100,919.30
|
|
The New Periodic Payment (pmt) is: -1,136.12
|
|
2: Amortize with Original Periodic Payment
|
|
and final payment: -49,132.55
|
|
3: Amortize with New Periodic Payment
|
|
and final payment: -1,148.90
|
|
4: Amortize with Original Periodic Payment,
|
|
new number of total payments (n): 417
|
|
and final payment: -2,199.14
|
|
|
|
Enter choice 1, 2, 3 or 4: <>
|
|
</pre>
|
|
|
|
<p>Press 1 for option 1:
|
|
|
|
<pre>
|
|
Amortization Schedule:
|
|
Yearly, y, per Payment, p, or Advanced Payment, a, Amortization
|
|
Enter choice y, p or a:
|
|
<>
|
|
</pre>
|
|
|
|
<p>Press a for the Advanced Payment Option:
|
|
|
|
<pre>
|
|
Enter Filename for Amortization Schedule.
|
|
(null string uses Standard Output):
|
|
</pre>
|
|
|
|
<p>Press enter to display output on screen:
|
|
|
|
<pre>
|
|
Amortization Table
|
|
Effective Date: Thu Jun 06 00:00:00 1996
|
|
Initial Payment Date: Thu Aug 01 00:00:00 1996
|
|
Compounding Frequency per year: 12
|
|
Payment Frequency per year: 12
|
|
Compounding: Discrete
|
|
Payments: End of Period
|
|
Payments (359): -1,125.75
|
|
Final payment (# 360): -1,234.62
|
|
Nominal Annual Interest Rate: 13.25
|
|
Effective Interest Rate Per Payment Period: 0.0110417
|
|
Present Value: 100,000.00
|
|
Advanced Prepayment Amortization
|
|
Pmt# Interest Principal Prepay Total Pmt Balance
|
|
1 -1,104.17 -21.58 -21.82 -1,147.57 -99,956.60
|
|
2 -1,103.69 -22.06 -22.31 -1,148.06 -99,912.23
|
|
3 -1,103.20 -22.55 -22.80 -1,148.55 -99,866.88
|
|
4 -1,102.70 -23.05 -23.31 -1,149.06 -99,820.52
|
|
5 -1,102.18 -23.57 -23.83 -1,149.58 -99,773.12
|
|
Summary for 1996:
|
|
Interest Paid: -5,515.94
|
|
Principal Paid: -226.88
|
|
Year Ending Balance: -99,773.12
|
|
Sum of Interest Paid: -5,515.94
|
|
Pmt# Interest Principal Prepay Total Pmt Balance
|
|
6 -1,101.66 -24.09 -24.35 -1,150.10 -99,724.68
|
|
7 -1,101.13 -24.62 -24.90 -1,150.65 -99,675.16
|
|
8 -1,100.58 -25.17 -25.45 -1,151.20 -99,624.54
|
|
9 -1,100.02 -25.73 -26.01 -1,151.76 -99,572.80
|
|
10 -1,099.45 -26.30 -26.59 -1,152.34 -99,519.91
|
|
11 -1,098.87 -26.88 -27.18 -1,152.93 -99,465.85
|
|
12 -1,098.27 -27.48 -27.78 -1,153.53 -99,410.59
|
|
13 -1,097.66 -28.09 -28.40 -1,154.15 -99,354.10
|
|
14 -1,097.03 -28.72 -29.03 -1,154.78 -99,296.35
|
|
15 -1,096.40 -29.35 -29.68 -1,155.43 -99,237.32
|
|
16 -1,095.75 -30.00 -30.34 -1,156.09 -99,176.98
|
|
17 -1,095.08 -30.67 -31.01 -1,156.76 -99,115.30
|
|
Summary for 1997:
|
|
Interest Paid: -13,181.90
|
|
Principal Paid: -657.82
|
|
Year Ending Balance: -99,115.30
|
|
Sum of Interest Paid: -18,697.84
|
|
Pmt# Interest Principal Prepay Total Pmt Balance
|
|
18 -1,094.40 -31.35 -31.70 -1,157.45 -99,052.25
|
|
19 -1,093.70 -32.05 -32.40 -1,158.15 -98,987.80
|
|
20 -1,092.99 -32.76 -33.12 -1,158.87 -98,921.92
|
|
.
|
|
.
|
|
.
|
|
167 -298.87 -826.88 -836.01 -1,961.76 -25,404.90
|
|
168 -280.51 -845.24 -854.57 -1,980.32 -23,705.09
|
|
169 -261.74 -864.01 -873.55 -1,999.30 -21,967.53
|
|
170 -242.56 -883.19 -892.94 -2,018.69 -20,191.40
|
|
171 -222.95 -902.80 -912.77 -2,038.52 -18,375.83
|
|
172 -202.90 -922.85 -933.04 -2,058.79 -16,519.94
|
|
173 -182.41 -943.34 -953.76 -2,079.51 -14,622.84
|
|
Summary for 2010:
|
|
Interest Paid: -3,448.07
|
|
Principal Paid: -20,232.96
|
|
Year Ending Balance: -14,622.84
|
|
Sum of Interest Paid: -152,300.57
|
|
Pmt# Interest Principal Prepay Total Pmt Balance
|
|
174 -161.46 -964.29 -974.94 -2,100.69 -12,683.61
|
|
175 -140.05 -985.70 -996.59 -2,122.34 -10,701.32
|
|
176 -118.16 -1,007.59 -1,018.72 -2,144.47 -8,675.01
|
|
177 -95.79 -1,029.96 -1,041.34 -2,167.09 -6,603.71
|
|
178 -72.92 -1,052.83 -1,064.46 -2,190.21 -4,486.42
|
|
179 -49.54 -1,076.21 -1,088.10 -2,213.85 -2,322.11
|
|
180 -25.64 -1,100.11 -1,222.00 -2,347.75 0.00
|
|
Summary for 2011:
|
|
Interest Paid: -663.56
|
|
Principal Paid: -14,622.84
|
|
|
|
Total Interest: -152,964.13
|
|
</pre>
|
|
|
|
<p>The complete amortization table can be viewed in the
|
|
<A HREF="./amorta.html#AmortAdv">Advanced Payment Amortization Schedule</A> for this loan.
|
|
|
|
<p>This schedule has added two columns over the Periodic Payment Schedule in Example 7. Namely,
|
|
<tt>Prepay</tt> and the <tt>Total Pmt</tt> columns. The <tt>Prepay</tt> column is the
|
|
amount of the loan prepayment for the period. The <tt>Total Pmt</tt> column is the sum
|
|
of the periodic payment and the Prepayment. Note that both the <tt>Prepay</tt> and the
|
|
<tt>Total Pmt</tt> quantities increase with each period.
|
|
|
|
<a name="AS_ConstAdvPmt">
|
|
<h2>Conventional Mortgage Schedule - Constant Advanced Payments</h2></a>
|
|
<p>Conventional Mortgage Schedule - Constant Advanced Payments
|
|
<p>Using the loan in the previous examples, compute the amortization table using
|
|
another payment option for repaying a loan ahead of schedule and reducing the interest
|
|
paid, constant repayments at each periodic payment. Suppose a constant $100.00 is paid
|
|
towards the principal with each periodic payment. How many payments are needed to fully payoff
|
|
the loan and what is the total interest paid?
|
|
|
|
<p>As in the previous example, ignore any increase in the PV due to the
|
|
delayed IP.
|
|
|
|
<p>There are two ways to compute the amortization table for this type of prepayment option.
|
|
In the first method, set the variable 'FP' to the amount of the monthly prepayment.
|
|
|
|
<pre>
|
|
<>FP=-100
|
|
-100
|
|
<>a
|
|
Effective Date: Thu Jun 06 00:00:00 1996
|
|
Initial Payment Date: Thu Aug 01 00:00:00 1996
|
|
The amortization options are:
|
|
The Old Present Value (pv) was: 100,000.00
|
|
The Old Periodic Payment (pmt) was: -1,125.75
|
|
The Old Future Value (fv) was: 0.00
|
|
1: Amortize with Original Transaction Values
|
|
and final payment: -1,234.62
|
|
|
|
The New Present Value (pve) is: 100,919.30
|
|
The New Periodic Payment (pmt) is: -1,136.12
|
|
2: Amortize with Original Periodic Payment
|
|
and final payment: -49,132.55
|
|
3: Amortize with New Periodic Payment
|
|
and final payment: -1,148.90
|
|
4: Amortize with Original Periodic Payment,
|
|
new number of total payments (n): 417
|
|
and final payment: -2,199.14
|
|
|
|
Enter choice 1, 2, 3 or 4: <>
|
|
</pre>
|
|
|
|
<p>Press 1 for option 1:
|
|
|
|
<pre>
|
|
Amortization Schedule:
|
|
Yearly, y, per Payment, p, Advanced Payment, a, or Fixed Prepayment, f, Amortization
|
|
Enter choice y, p, a or f:
|
|
<>
|
|
</pre>
|
|
|
|
<p>Press f for the Fixed Prepayment schedule.
|
|
|
|
<pre>
|
|
Enter Filename for Amortization Schedule.
|
|
(null string uses Standard Output):
|
|
</pre>
|
|
|
|
<p>Press enter to display output on screen:
|
|
|
|
<pre>
|
|
Amortization Table
|
|
Effective Date: Thu Jun 6 00:00:00 1996
|
|
Initial Payment Date: Thu Aug 1 00:00:00 1996
|
|
Compounding Frequency per year: 12
|
|
Payment Frequency per year: 12
|
|
Compounding: Discrete
|
|
Payments: End of Period
|
|
Payments (359): -1,125.75
|
|
Final payment (# 360): -1,234.62
|
|
Nominal Annual Interest Rate: 13.25
|
|
Effective Interest Rate Per Payment Period: 0.0110417
|
|
Present Value: 100,000.00
|
|
Advanced Prepayment Amortization - fixed prepayment: -100.00
|
|
Pmt# Interest Principal Prepay Total Pmt Balance
|
|
1 -1,104.17 -21.58 -100.00 -1,225.75 -99,878.42
|
|
2 -1,102.82 -22.93 -100.00 -1,225.75 -99,755.49
|
|
3 -1,101.47 -24.28 -100.00 -1,225.75 -99,631.21
|
|
4 -1,100.09 -25.66 -100.00 -1,225.75 -99,505.55
|
|
5 -1,098.71 -27.04 -100.00 -1,225.75 -99,378.51
|
|
Summary for 1996:
|
|
Interest Paid: -5,507.26
|
|
Principal Paid: -621.49
|
|
Year Ending Balance: -99,378.51
|
|
Sum of Interest Paid: -5,507.26
|
|
Pmt# Interest Principal Prepay Total Pmt Balance
|
|
6 -1,097.30 -28.45 -100.00 -1,225.75 -99,250.06
|
|
7 -1,095.89 -29.86 -100.00 -1,225.75 -99,120.20
|
|
8 -1,094.45 -31.30 -100.00 -1,225.75 -98,988.90
|
|
9 -1,093.00 -32.75 -100.00 -1,225.75 -98,856.15
|
|
10 -1,091.54 -34.21 -100.00 -1,225.75 -98,721.94
|
|
11 -1,090.05 -35.70 -100.00 -1,225.75 -98,586.24
|
|
12 -1,088.56 -37.19 -100.00 -1,225.75 -98,449.05
|
|
13 -1,087.04 -38.71 -100.00 -1,225.75 -98,310.34
|
|
14 -1,085.51 -40.24 -100.00 -1,225.75 -98,170.10
|
|
15 -1,083.96 -41.79 -100.00 -1,225.75 -98,028.31
|
|
16 -1,082.40 -43.35 -100.00 -1,225.75 -97,884.96
|
|
17 -1,080.81 -44.94 -100.00 -1,225.75 -97,740.02
|
|
Summary for 1997:
|
|
Interest Paid: -13,070.51
|
|
Principal Paid: -1,638.49
|
|
Year Ending Balance: -97,740.02
|
|
Sum of Interest Paid: -18,577.77
|
|
.
|
|
.
|
|
.
|
|
|
|
Pmt# Interest Principal Prepay Total Pmt Balance
|
|
186 -298.60 -827.15 -100.00 -1,225.75 -26,115.84
|
|
187 -288.36 -837.39 -100.00 -1,225.75 -25,178.45
|
|
188 -278.01 -847.74 -100.00 -1,225.75 -24,230.71
|
|
189 -267.55 -858.20 -100.00 -1,225.75 -23,272.51
|
|
190 -256.97 -868.78 -100.00 -1,225.75 -22,303.73
|
|
191 -246.27 -879.48 -100.00 -1,225.75 -21,324.25
|
|
192 -235.46 -890.29 -100.00 -1,225.75 -20,333.96
|
|
193 -224.52 -901.23 -100.00 -1,225.75 -19,332.73
|
|
194 -213.47 -912.28 -100.00 -1,225.75 -18,320.45
|
|
195 -202.29 -923.46 -100.00 -1,225.75 -17,296.99
|
|
196 -190.99 -934.76 -100.00 -1,225.75 -16,262.23
|
|
197 -179.56 -946.19 -100.00 -1,225.75 -15,216.04
|
|
Summary for 2012:
|
|
Interest Paid: -2,882.05
|
|
Principal Paid: -11,826.95
|
|
Year Ending Balance: -15,216.04
|
|
Sum of Interest Paid: -156,688.79
|
|
Pmt# Interest Principal Prepay Total Pmt Balance
|
|
198 -168.01 -957.74 -100.00 -1,225.75 -14,158.30
|
|
199 -156.33 -969.42 -100.00 -1,225.75 -13,088.88
|
|
200 -144.52 -981.23 -100.00 -1,225.75 -12,007.65
|
|
201 -132.58 -993.17 -100.00 -1,225.75 -10,914.48
|
|
202 -120.51 -1,005.24 -100.00 -1,225.75 -9,809.24
|
|
203 -108.31 -1,017.44 -100.00 -1,225.75 -8,691.80
|
|
204 -95.97 -1,029.78 -100.00 -1,225.75 -7,562.02
|
|
205 -83.50 -1,042.25 -100.00 -1,225.75 -6,419.77
|
|
206 -70.88 -1,054.87 -100.00 -1,225.75 -5,264.90
|
|
207 -58.13 -1,067.62 -100.00 -1,225.75 -4,097.28
|
|
208 -45.24 -1,080.51 -100.00 -1,225.75 -2,916.77
|
|
209 -32.21 -1,093.54 -100.00 -1,225.75 -1,723.23
|
|
Summary for 2013:
|
|
Interest Paid: -1,216.19
|
|
Principal Paid: -13,492.81
|
|
Year Ending Balance: -1,723.23
|
|
Sum of Interest Paid: -157,904.98
|
|
Pmt# Interest Principal Prepay Total Pmt Balance
|
|
210 -19.03 -1,106.72 -100.00 -1,225.75 -516.51
|
|
211 -5.70 -516.51 0.00 -522.21 0.00
|
|
|
|
Total Interest: 157,929.71
|
|
|
|
</pre>
|
|
|
|
<p>In the second method, the periodic payment is increased by 100. With this method,
|
|
the annual summary table can also be computed.
|
|
|
|
<pre>
|
|
<>s
|
|
Financial Calculator
|
|
Copyright (C) 1990 - 1997 Terry D. Boldt, All Rights Reserved.
|
|
Current Financial Calculator Status:
|
|
Compounding Frequency: (CF) 12
|
|
Payment Frequency: (PF) 12
|
|
Compounding: Discrete (disc = TRUE)
|
|
Payments: End of Period (bep = FALSE)
|
|
Number of Payment Periods (n): 360 (Years: 30)
|
|
Nominal Annual Interest Rate (i): 13.25
|
|
Effective Interest Rate Per Payment Period: 0.0110417
|
|
Present Value (pv): 100,000.00
|
|
Periodic Payment (pmt): -1,125.75
|
|
Future Value (fv): 0.00
|
|
Effective Date: Thu Jun 06 00:00:00 1996(2450241)
|
|
Initial Payment Date: Thu Aug 01 00:00:00 1996(2450297)
|
|
<>pmt-=100
|
|
-1,225.75
|
|
<>N
|
|
210.42
|
|
<>
|
|
</pre>
|
|
|
|
<p>Thus, the loan will now be fully repaid in 210 full payments and a partial payment
|
|
as illustrated in the previous table.
|
|
To get the total interest paid, display the Annual Summary Amortization Schedule:
|
|
|
|
<pre>
|
|
Effective Date: Thu Jun 06 00:00:00 1996
|
|
Initial Payment Date: Thu Aug 01 00:00:00 1996
|
|
The amortization options are:
|
|
The Old Present Value (pv) was: 100,000.00
|
|
The Old Periodic Payment (pmt) was: -1,225.75
|
|
The Old Future Value (fv) was: 0.00
|
|
1: Amortize with Original Transaction Values
|
|
and final payment: -1,742.55
|
|
|
|
The New Present Value (pve) is: 100,919.30
|
|
The New Periodic Payment (pmt) is: -1,237.02
|
|
2: Amortize with Original Periodic Payment
|
|
and final payment: -10,967.39
|
|
3: Amortize with New Periodic Payment
|
|
and final payment: -1,757.20
|
|
4: Amortize with Original Periodic Payment,
|
|
new number of total payments (n): 218
|
|
and final payment: -1,668.45
|
|
|
|
Enter choice 1, 2, 3 or 4: <>
|
|
</pre>
|
|
|
|
<p>Press '1' for option 1:
|
|
|
|
<pre>
|
|
Amortization Schedule:
|
|
Yearly, y, per Payment, p, or Advanced Payment, a, Amortization
|
|
Enter choice y, p or a:
|
|
<>
|
|
</pre>
|
|
|
|
<p>Press 'y' for an annual Summary
|
|
|
|
<pre>
|
|
Enter Filename for Amortization Schedule.
|
|
(null string uses Standard Output):
|
|
</pre>
|
|
|
|
<p>Press enter to display the summary on the screen:
|
|
|
|
<pre>
|
|
Amortization Table
|
|
Effective Date: Thu Jun 06 00:00:00 1996
|
|
Initial Payment Date: Thu Aug 01 00:00:00 1996
|
|
Compounding Frequency per year: 12
|
|
Payment Frequency per year: 12
|
|
Compounding: Discrete
|
|
Payments: End of Period
|
|
Payments (209): -1,225.75
|
|
Final payment (# 210): -1,742.55
|
|
Nominal Annual Interest Rate: 13.25
|
|
Effective Interest Rate Per Payment Period: 0.0110417
|
|
Present Value: 100,000.00
|
|
Year Interest Ending Balance
|
|
1996 -5,507.26 -99,378.51
|
|
1997 -13,070.52 -97,740.03
|
|
1998 -12,839.74 -95,870.77
|
|
1999 -12,576.45 -93,738.22
|
|
2000 -12,276.08 -91,305.30
|
|
2001 -11,933.40 -88,529.70
|
|
2002 -11,542.46 -85,363.16
|
|
2003 -11,096.45 -81,750.61
|
|
2004 -10,587.62 -77,629.23
|
|
2005 -10,007.12 -72,927.35
|
|
2006 -9,344.86 -67,563.21
|
|
2007 -8,589.32 -61,443.53
|
|
2008 -7,727.36 -54,461.89
|
|
2009 -6,744.00 -46,496.89
|
|
2010 -5,622.13 -37,410.02
|
|
2011 -4,342.24 -27,043.26
|
|
2012 -2,882.08 -15,216.34
|
|
2013 -1,216.25 -1,723.59
|
|
2014 -18.96 0.00
|
|
|
|
Total Interest: -157,924.30
|
|
</pre>
|
|
|
|
<p>From the last line the Total interest has been decreased from $305,379.74 to
|
|
$157,924.30.
|
|
|
|
<p>We can also ask how much of a constant repayment would be necessary to fully
|
|
repay the loan in 15 years and what would be the total interest paid?
|
|
|
|
<pre>
|
|
<>n=12*15
|
|
180
|
|
<>opmt=pmt
|
|
-1,125.75
|
|
<>PMT
|
|
-1,281.74
|
|
<>pmt-opmt
|
|
-155.99
|
|
</pre>
|
|
|
|
<p>Thus, a constant advanced repayment per periodic payment of $155.99 would fully
|
|
amortize the loan in 15 years.
|
|
|
|
<pre>
|
|
<>a
|
|
Effective Date: Thu Jun 06 00:00:00 1996
|
|
Initial Payment Date: Thu Aug 01 00:00:00 1996
|
|
The amortization options are:
|
|
The Old Present Value (pv) was: 100,000.00
|
|
The Old Periodic Payment (pmt) was: -1,281.74
|
|
The Old Future Value (fv) was: 0.00
|
|
1: Amortize with Original Transaction Values
|
|
and final payment: -1,279.73
|
|
|
|
The New Present Value (pve) is: 100,919.30
|
|
The New Periodic Payment (pmt) is: -1,293.52
|
|
2: Amortize with Original Periodic Payment
|
|
and final payment: -7,915.43
|
|
3: Amortize with New Periodic Payment
|
|
and final payment: -1,293.20
|
|
4: Amortize with Original Periodic Payment,
|
|
new number of total payments (n): 185
|
|
and final payment: -1,738.05
|
|
|
|
Enter choice 1, 2, 3 or 4: <>
|
|
</pre>
|
|
|
|
<p>Press '1' for option 1:
|
|
|
|
<pre>
|
|
Amortization Schedule:
|
|
Yearly, y, per Payment, p, or Advanced Payment, a, Amortization
|
|
Enter choice y, p or a:
|
|
<>
|
|
</pre>
|
|
|
|
<p>Press 'y' for an annual Summary
|
|
|
|
<pre>
|
|
Amortization Table
|
|
Effective Date: Thu Jun 06 00:00:00 1996
|
|
Initial Payment Date: Thu Aug 01 00:00:00 1996
|
|
Compounding Frequency per year: 12
|
|
Payment Frequency per year: 12
|
|
Compounding: Discrete
|
|
Payments: End of Period
|
|
Payments (179): -1,281.74
|
|
Final payment (# 180): -1,279.73
|
|
Nominal Annual Interest Rate: 13.25
|
|
Effective Interest Rate Per Payment Period: 0.0110417
|
|
Present Value: 100,000.00
|
|
Year Interest Ending Balance
|
|
1996 -5,501.01 -99,092.31
|
|
1997 -12,987.86 -96,699.29
|
|
1998 -12,650.80 -93,969.21
|
|
1999 -12,266.27 -90,854.60
|
|
2000 -11,827.58 -87,301.30
|
|
2001 -11,327.09 -83,247.51
|
|
2002 -10,756.12 -78,622.75
|
|
2003 -10,104.72 -73,346.59
|
|
2004 -9,361.57 -67,327.28
|
|
2005 -8,513.75 -60,460.15
|
|
2006 -7,546.51 -52,625.78
|
|
2007 -6,443.04 -43,687.94
|
|
2008 -5,184.14 -33,491.20
|
|
2009 -3,747.93 -21,858.25
|
|
2010 -2,109.42 -8,586.79
|
|
2011 -383.38 0.00
|
|
|
|
Total Interest: -130,711.19
|
|
</pre>
|
|
|
|
<p>The toral interest is reduced to $130,711.19. This compares to:
|
|
|
|
<ol>
|
|
<li>$130,711.19 - Fixed prepayment $155.99/period, 15 year term
|
|
<li>$152,964.13 - Variable Advanced Repayment, 15 year term
|
|
<li>$305,379.74 - no prepayment, 30 year term
|
|
</ol>
|
|
|
|
<a name="BalloonPmt">
|
|
<h2>Balloon Payment</h2></a>
|
|
<p>Balloon Payment
|
|
<p>On long term loans, small changes in the periodic payments can generate
|
|
large changes in the future value. If the monthly payment in the previous example is
|
|
rounded down to $1125, how much additional (balloon) payment will be due
|
|
with the final regular payment.
|
|
<pre>
|
|
<>s
|
|
Financial Calculator
|
|
Copyright (C) 1990 - 1997 Terry D. Boldt, All Rights Reserved.
|
|
Current Financial Calculator Status:
|
|
Compounding Frequency: (CF) 12
|
|
Payment Frequency: (PF) 12
|
|
Compounding: Discrete (disc = TRUE)
|
|
Payments: End of Period (bep = FALSE)
|
|
Number of Payment Periods (n): 180 (Years: 15)
|
|
Nominal Annual Interest Rate (i): 13.25
|
|
Effective Interest Rate Per Payment Period: 0.0110417
|
|
Present Value (pv): 100,000.00
|
|
Periodic Payment (pmt): -1,281.74
|
|
Future Value (fv): 0.00
|
|
Effective Date: Thu Jun 06 00:00:00 1996(2450241)
|
|
Initial Payment Date: Thu Aug 01 00:00:00 1996(2450297)
|
|
<>n=360
|
|
360
|
|
<>pmt=-1125
|
|
-1,125
|
|
<>FV
|
|
-3,579.99
|
|
<>
|
|
</pre>
|
|
|
|
<a name="CanadianMortg">
|
|
<h2>Canadian Mortgage</h2></a>
|
|
<p>Canadian Mortgage
|
|
<p>A "Canadian Mortgage" is defined with semi-annual compunding, <tt>CF == 2</tt>,
|
|
and monthly payments, <tt>PF == 12</tt>.
|
|
|
|
<p>Find the monthly end-of-period payment necessary to fully amortize a 25 year
|
|
$85,000 loan at 11% compounded semi-annually.
|
|
<pre>
|
|
<>d
|
|
<>CF=2
|
|
2
|
|
<>n=300
|
|
300
|
|
<>i=11
|
|
11
|
|
<>pv=85000
|
|
85,000
|
|
<>PMT
|
|
-818.15
|
|
</pre>
|
|
|
|
<a name="EuropeanMortg">
|
|
<h2></h2></a>
|
|
<p>European Mortgage
|
|
<p>The "effective annual rate (EAR)" is used in some countries (especially
|
|
in Europe) in lieu of the nominal rate commonly used in the United States
|
|
and Canada. For a 30 year $90,000 mortgage at 14% (EAR), compute the monthly
|
|
end-of-period payments. When using an EAR, the compounding frequency is
|
|
set to 1.
|
|
<pre>
|
|
<>d
|
|
<>CF=1
|
|
1
|
|
<>n=30*12
|
|
360
|
|
<>i=14
|
|
14
|
|
<>pv=90000
|
|
90,000
|
|
<>PMT
|
|
-1,007.88
|
|
</pre>
|
|
|
|
<a name="BiWeeklySav">
|
|
<h2>Bi-weekly Savings</h2></a>
|
|
<p>Bi-weekly Savings
|
|
<p>Compute the future value, fv, of bi-weekly savings of $100 for 3 years at a
|
|
nominal annual rate of 5.5% compounded daily. (Set payment to
|
|
beginning-of-period, bep = TRUE)
|
|
<pre>
|
|
<>d
|
|
<>bep=TRUE
|
|
1
|
|
<>CF=365
|
|
365
|
|
<>PF=26
|
|
26
|
|
<>n=3*26
|
|
78
|
|
<>i=5.5
|
|
5.50
|
|
<>pmt=-100
|
|
-100
|
|
<>FV
|
|
8,489.32
|
|
</pre>
|
|
|
|
<a name="PV_AnnuiytDue">
|
|
<h2>Present Value - Annuity Due</h2></a>
|
|
<p>Present Value - Annuity Due
|
|
<p>What is the present value of $500 to be received at the beginning of each
|
|
quarter over a 10 year period if money is being discounted at 10% nominal
|
|
annual rate compounded monthly?
|
|
<pre>
|
|
<>d
|
|
<>bep=TRUE
|
|
1
|
|
<>PF=4
|
|
4
|
|
<>n=4*10
|
|
40
|
|
<>i=10
|
|
10
|
|
<>pmt=500
|
|
500
|
|
<>PV
|
|
-12,822.64
|
|
</pre>
|
|
|
|
<a name="EffRate">
|
|
<h2>Effective Rate - 365/360 Basis</h2></a>
|
|
<p>Effective Rate - 365/360 Basis
|
|
<p>Compute the effective annual rate (%APR) for a nominal annual rate of 12%
|
|
compounded on a 365/360 basis used by some Savings & Loan Associations.
|
|
<pre>
|
|
<>d
|
|
<>n=365
|
|
365
|
|
<>CF=365
|
|
365
|
|
<>PF=360
|
|
360
|
|
<>i=12
|
|
12
|
|
<>pv=-100
|
|
-100
|
|
<>FV
|
|
112.94
|
|
<>fv+pv
|
|
12.94
|
|
</pre>
|
|
|
|
<a name="EffAPY">
|
|
<h2>Certificate of Deposit, Annual Percentage Yield</h2></a>
|
|
<p>Certificate of Deposit, Annual Percentage Yield
|
|
<p>Most, if not all banks have started stating return rates on Certificates of Deposit, CDs, as
|
|
an Annual Percentage Yoild, APY, and the nominal annual interest. For example, a bank will advertise
|
|
a CD with a 18 month term, an APY of 5.20% and a nominal rate of 5.00. What values of CF and PF will
|
|
are being used?
|
|
|
|
<pre>
|
|
<>d
|
|
<>n=365
|
|
365
|
|
<>CF=PF=365
|
|
365
|
|
<>i=5
|
|
5
|
|
<>pv=-100
|
|
-100
|
|
<>FV
|
|
105.13
|
|
<>CF=PF=360
|
|
360
|
|
<>fv+pv
|
|
-5.20
|
|
</pre>
|
|
<a name="MortgPoints">
|
|
<h2>Mortgage with "Points"</h2></a>
|
|
<p>Mortgage with "Points"
|
|
<p>What is the true APR of a 30 year, $75,000 loan at a nominal rate of 13.25%
|
|
compounded monthly, with monthly end-of-period payments, if 3 "points"
|
|
are charged? The pv must be reduced by the dollar value of the points
|
|
and/or any lenders fees to establish an effective pv. Because payments remain
|
|
the same, the true APR will be higher than the nominal rate. Note, first
|
|
compute the payments on the pv of the loan amount.
|
|
<pre>
|
|
<>n=30*12
|
|
360
|
|
<>i=13.25
|
|
13.25
|
|
<>pv=75000
|
|
75,000
|
|
<>PMT
|
|
-844.33
|
|
<>pv-=pv*0.03
|
|
72,750.00
|
|
<>I
|
|
13.69
|
|
<>
|
|
</pre>
|
|
|
|
<a name="EquivPmt">
|
|
<h2>Equivalent Payments</h2></a>
|
|
<p>Equivalent Payments
|
|
<p>Find the equivalent monthly payment required to amortize a 20 year $40,000
|
|
loan at 10.5% nominal annual rate compounded monthly, with 10 annual
|
|
payments of $5029.71 remaining. Compute the pv of the remaining annual
|
|
payments, then change n, the number of periods, and the payment frequency,
|
|
PF, to a monthly basis and compute the equivalent monthly pmt.
|
|
<pre>
|
|
<>d
|
|
<>PF=1
|
|
1
|
|
<>n=10
|
|
10
|
|
<>i=10.5
|
|
10.50
|
|
<>pmt=-5029.71
|
|
-5,029.71
|
|
<>PV
|
|
29,595.88
|
|
<>PF=12
|
|
12
|
|
<>n=120
|
|
120
|
|
<>PMT
|
|
-399.35
|
|
</pre>
|
|
|
|
<a name="Perpetuity">
|
|
<h2>Perpetuity - Continuous Compounding</h2></a>
|
|
<p>Perpetuity - Continuous Compounding
|
|
<p>If you can purchase a single payment annuity with an initial investment of
|
|
$60,000 that will be invested at 15% nominal annual rate compounded
|
|
continuously, what is the maximum monthly return you can receive without
|
|
reducing the $60,000 principal? If the principal is not disturbed, the
|
|
payments can go on indefinitely (a perpetuity). Note that the term,n, of
|
|
a perpetuity is immaterial. It can be any non-zero value.
|
|
<pre>
|
|
<>d
|
|
<>disc=FALSE
|
|
0
|
|
<>n=12
|
|
12
|
|
<>CF=1
|
|
1
|
|
<>i=15
|
|
15
|
|
<>fv=60000
|
|
60,000
|
|
<>pv=-60000
|
|
-60,000
|
|
<>PMT
|
|
754.71
|
|
</pre>
|
|
|
|
<a name="DevCo">
|
|
<h2>Investment Return</h2></a>
|
|
<p>Investment Return
|
|
<p>A development company is purchasing an investment property with an annual net cash
|
|
flow of $25,000.00. The expected holding period for the property is 10 years with an estimated
|
|
selling price of $850,000.00 at that time. If the company is to realize a 15% yield on the
|
|
investment, what is the maximum price they can pay for the property today?
|
|
|
|
<pre>
|
|
Financial Calculator
|
|
Copyright (C) 1990 - 1997 Terry D. Boldt, All Rights Reserved.
|
|
<>CF=PF=1
|
|
1
|
|
<>n=10
|
|
10
|
|
<>i=15
|
|
15
|
|
<>pmt=25000
|
|
25,000
|
|
<>fv=850000
|
|
850,000
|
|
<>PV
|
|
-335,576.22
|
|
</pre>
|
|
|
|
<p>So the maximum purchase price today would be $335,576.22 to achieve the desired yield.
|
|
|
|
<a name="Retiement">
|
|
<h2>Retirement Investment</h2></a>
|
|
<p>Retirement Investment
|
|
<p>You wish to retire in 20 years and wish to deposit a lump sum amount in an account
|
|
today which will grow to $100,000.00, earning 6.5% interest compounded semi-annually.
|
|
How much do you need to deposit?
|
|
|
|
<pre>
|
|
Financial Calculator
|
|
Copyright (C) 1990 - 1997 Terry D. Boldt, All Rights Reserved.
|
|
<>CF=PF=2
|
|
2
|
|
<>n=2*20
|
|
40
|
|
<>i=6.5
|
|
6.50
|
|
<>fv=100000
|
|
100,000
|
|
<>PV
|
|
-27,822.59
|
|
</pre>
|
|
|
|
<p>If you were to make semi-annual deposits of $600.00, how much would you need to deposit today?
|
|
|
|
<pre>
|
|
<>pmt=-600
|
|
-600
|
|
<>PV
|
|
-14,497.53
|
|
</pre>
|
|
|
|
<p>If you were to make monthly deposits of $100.00?
|
|
|
|
<pre>
|
|
<>PF=12
|
|
12
|
|
<>n=20*12
|
|
240
|
|
<>pmt=-100
|
|
-100
|
|
<>PV
|
|
-14,318.21
|
|
</pre>
|
|
|
|
<a name="PropVal">
|
|
<h2>Property Values</h2></a>
|
|
<p>Property Values
|
|
<p>Property values in an area you are considering moving to are declining at the rate
|
|
of 2.35% annually. What will property presently appraised at $155,500.00 be worth in 10 years
|
|
if the trend continues?
|
|
|
|
<pre>
|
|
Financial Calculator
|
|
Copyright (C) 1990 - 1997 Terry D. Boldt, All Rights Reserved.
|
|
<>CF=PF=1
|
|
1
|
|
<>n=10
|
|
10
|
|
<>i=-2.35
|
|
-2.35
|
|
<>pv=155500
|
|
155,500
|
|
<>FV
|
|
-122,589.39
|
|
</pre>
|
|
|
|
<a name="CollegeExpenses">
|
|
<h2>College Expenses</h2></a>
|
|
<p>College Expenses
|
|
<p>You and your spouse are planning for your child's college expenses. Your child
|
|
will be entering college in 15 years. You expect that college expenses at that time
|
|
will amount to $25,000.00 per year or about $2,100.00/month. If the child withdrew
|
|
the expenses from a bank account monthly paying 6% compounded on a daily basis (using
|
|
360 days/year), how much must you deposit in the account at the start of the four
|
|
years?
|
|
|
|
<pre>
|
|
Financial Calculator
|
|
Copyright (C) 1990 - 1997 Terry D. Boldt, All Rights Reserved.
|
|
<>CF=360
|
|
360
|
|
<>PF=12
|
|
12
|
|
<>n=12*4
|
|
48
|
|
<>i=6
|
|
6
|
|
<>pmt=2100
|
|
2,100
|
|
<>PV
|
|
-89,393.32
|
|
</pre>
|
|
|
|
<p>Your next problem is how to accumulate the money by the time the child starts college.
|
|
You have a $50,000.00 paid-up insurance policy for your child that has a cash value
|
|
of $6,500.00. It is accumulating annual dividends of $1,200 earning 6.75% compounded monthly.
|
|
What will be the cash value of the policy in 15 years?
|
|
|
|
<pre>
|
|
<>college_fund=-pv
|
|
89,393.32
|
|
<>d
|
|
<>PF=1
|
|
1
|
|
<>n=20
|
|
20
|
|
<>i=6.75
|
|
6.75
|
|
<>pmt=1200
|
|
1,200
|
|
<>FV
|
|
-48,995.19
|
|
<>insurance=-fv+6500
|
|
55,495.19
|
|
<>college_fund-insurance
|
|
33,898.13
|
|
</pre>
|
|
|
|
<p>The paid-up insurance cash value and dividends will provide $55,495.19 of the amount
|
|
necessary, leaving $33,898.13 to accumulate in savings. Making monthly payments into
|
|
a savings account paying 4.5% compounded daily, what level of monthly payments would be
|
|
needed?
|
|
|
|
<pre>
|
|
Financial Calculator
|
|
Copyright (C) 1990 - 1997 Terry D. Boldt, All Rights Reserved.
|
|
<>d
|
|
<>CF=360
|
|
360
|
|
<>n=PF*15
|
|
180
|
|
<>i=4.5
|
|
4.50
|
|
<>fv=college_fund - insurance
|
|
33,898.13
|
|
<>PMT
|
|
-132.11
|
|
</pre>
|
|
|
|
<a name="refs">
|
|
<h1>References</h1></a>
|
|
<address>
|
|
PPC ROM User's Manual
|
|
<br>pages 148 - 164
|
|
</address>
|
|
<HR size=4>
|
|
<A HREF="#TOP">TOP</A>
|
|
</body> |