You are on page 1of 2

P=₱876,000-₱350,000= ₱526,000

t= 3 years Pi 0.09
A n
526,000(
12
)
j= 9% (0.09) i=j/f n=tf [1  (1  i ) ] A
0.09 36
f= 12 n=12(3) [1  (1  ) ]
0.09 12
i=
A=? 12 n=36 A=₱16726.66
A B C D E
Quarter
Initial Balance Periodic Interest Total Annuity Periodic Balance
1 526,000 3945 529945 16726.66 513218.34
2 513218.34 3849.14 517067.48 16726.66 500340.82
3 500340.82 3752.55 504093.37 16726.66 487366.71
4 487366.71 3627.11 490993.82 16726.66 474267.16
5 474267.16 3557 477824.16 16726.66 461097.5
6 461097.5 3458.23 464555.73 16726.66 447829.07
7 447829.07 3358.72 451187.79 16726.66 434461.13
8 434461.13 3258.46 437719.59 16726.66 420992.93
9 420992.93 3157.45 424150.38 16726.66 407423.72
10 407423.72 3055.68 410479.4 16726.66 393752.74
11 393752.74 2953.15 396705.89 16726.66 379979.23
12 379979.23 2849.84 382829.07 16726.66 366102.41
13 366102.41 2745.77 368848.18 16726.66 352121.52
14 352121.52 2649.91 354771.43 16726.66 338044.77
15 338044.77 2535.34 340580.11 16726.66 323853.45
16 323853.45 2428.9 326282.35 16726.66 309555.69
17 309555.69 2321.67 311877.36 16726.66 295150.7
18 295150.7 2213.63 297364.33 16726.66 280637.67
19 280637.67 2104.78 282742.45 16726.66 266015.79
20 266015.79 1995.12 268010.91 16726.66 251284.25
21 251284.25 1884.63 253168.88 16726.66 236442.22
22 236442.22 1773.32 238215.54 16726.66 221488.88
23 221488.88 1661.17 223150.05 16726.66 206423.39
24 206423.39 1548.18 207971.57 16726.66 191244.91
25 191244.91 1434.37 192679.28 16726.66 175952.62
26 175952.62 1319.64 177272.26 16726.66 160545.6
27 160545.6 1204.09 161749.69 16726.66 145023.03
28 145023.03 1087.67 146110.7 16726.66 129384.04
29 129384.04 970.38 130354.42 16726.66 113627.76
30 113627.76 852.21 114479.97 16726.66 97753.3100000004
31 97753.3100000004 733.15 98486.46 16726.66 81759.8000000004
32 81759.8000000004 613.2 82373 16726.66 65646.3400000004
33 65646.3400000004 492.35 66138.69 16726.66 49412.0300000004
34 49412.0300000004 370.59 49782.62 16726.66 33055.9600000004
35 33055.9600000004 247.92 33303.88 16726.66 16577.2200000004
36 16577.2200000004 124.33 16701.55 16726.66 -25.1099999996
-25.11
16701.55 Last Payment

You might also like