Sie sind auf Seite 1von 1

Diminishing Balance Sample Computation for EasyPay Installment Transactions

INSTALLMENT LOAN AMOUNT PHP 50,000


MONTHLY ADD-ON RATE 1.75%
MONTHLY EFFECTIVE INTEREST RATE 3.06%
INSTALLMENT TERM 12 MONTHS
MONTHLY FACTOR RATE 0.100838
MONTHLY AMORTIZATION PHP 5,041.67

TOTAL OUTSTANDING TOTAL


MONTHLY OUTSTANDING INTEREST PRINCIPAL
MONTH DAYS AMORTIZATION PRINCIPAL INTEREST BALANCE BALANCE BALANCE
Jan 31 - - - 60,500.00 10,500.00 50,000.00
Feb 28 5,041.67 3,510.74 1,530.92 55,458.33 8,969.08 46,489.26
Mar 31 5,041.67 3,618.24 1,423.43 50,416.67 7,545.65 42,871.02
Apr 30 5,041.67 3,729.02 1,312.64 45,375.00 6,233.00 39,142.00
May 31 5,041.67 3,843.20 1,198.47 40,333.33 5,034.54 35,298.80
Jun 30 5,041.67 3,960.87 1,080.79 35,291.67 3,953.74 31,337.93
Jul 31 5,041.67 4,082.15 959.52 30,250.00 2,994.22 27,255.78
Aug 31 5,041.67 4,207.14 834.53 25,208.33 2,159.69 23,048.64
Sep 30 5,041.67 4,335.95 705.71 20,166.67 1,453.98 18,712.69
Oct 31 5,041.67 4,468.71 572.95 15,125.00 881.02 14,243.98
Nov 30 5,041.67 4,605.54 436.13 10,083.33 444.90 9,638.44
Dec 31 5,041.67 4,746.55 295.11 5,041.67 149.78 4,891.88
Jan 31 5,041.67 4,891.88 149.78 - (0.00) 0.00
Total 60,500.00 50,000.00 10,500.00

Assumptions:
* Cardholder has no beginning balance on his first statement and makes EasyPay Installment transaction of P50,000 during the month
* Add-on rate will vary depending on the payment term selected
* Payment assumption is that the Cardholder will pay the monthly amortization (principal + interest) in 12 months

Das könnte Ihnen auch gefallen