| UID223347 帖子460 主题48 注册时间2011-7-11 最后登录2013-8-23 
 | 
2#
 
 发表于 2013-8-9 10:56 
 | 只看该作者 
| That’s interesting. So the total amount you pay every month is NOT constant, is it? i.e. do you pay
 option 1: $1000 (all principal) in month 1, $1000 (all P) in M2, $500 P + $500 interest in M3 OR
 option 2: $1000 all P in M1 and M2, $1000 P + $500 I = $1500 in M3?
 If option 2, then compute the monthly principal repayment: current value / #months = $317,267/38 = $8,349.13.
 Coupon: 2.5% (10%/4) of V = the outstanding principal at the beginning of the quarter (or whatever rule they follow).
 Assuming this loan was originally for a whole number of years, right now you have 2 months left in the quarter. V (beginning of quarter) = $317,267 + $8,349.13 = $325,616.13 and you will owe 2.5% of it = $8,140.40 in interest alone, at the end of the next two months.
 For any month Mx, assuming today is M0, x = 1 to 38;
 if x+2 is not dividible by 3 then you owr just the principal = $8,349.13.
 If it is, then you owe $8,349.13 + I where
 I = ($317,267 - x * $8,349.13) * 0.025.
 I am sure you can make an Excel formula out of this.
 | 
 |