400

350

300

250

Column A
200
Column B
Linear (Column B)

150

100

50

0
1 f(x) = 0 2 3 4 5 6 7 8 9 10
364

17 903 58 443 641

326 734 256 892 270
933 228 156 139 593
171 591 409 222 910
475 269 849 712 21
173 713 795 811 813
482 678 762 677 190
641 4 542 261 457

#ADDIN?
 571 624 924 11 787
536 465 549 174 345
407 613 630 478 63
433 69 57 182 683
32 120 951 320 372
352 987 791 943 339
280 309 888 178 725
518 871 272 222 591

upper limit
206.2 9
401.4 17
Max 987 596.6 20
Min 11 791.8 22
class width 195.2 987 24
 Loan Amt. 10000
No. of years 40
Rate of int. 3%
Periodicity 4

Amount of Instalment $409.62

Year Opening BalanInt. Instalment Closing Balance

1 10,000.00 266.67 409.62 9,857.04
2 9,857.04 262.85 409.62 9,710.27
3 9,710.27 258.94 409.62 9,559.59
4 9,559.59 254.92 409.62 9,404.89
5 9,404.89 250.80 409.62 9,246.06
6 9,246.06 246.56 409.62 9,083.00
7 9,083.00 242.21 409.62 8,915.59
8 8,915.59 237.75 409.62 8,743.71
9 8,743.71 233.17 409.62 8,567.25
10 8,567.25 228.46 409.62 8,386.09

Year Opening Balan installment closing Balance

1 20000 $1,500.18 $18,499.82
2 $18,499.82 $1,500.18
3 $1,500.18
4 $1,500.18
5 $1,500.18
6 $1,500.18
7 $1,500.18
8 $1,500.18
9 $1,500.18
10 $1,500.18
loan amount 20000
no of periods 40
rate of interest 7%

amount of inte $1,500.18

Periodicity 4