In: Finance
The annualized interest rate is 274.44%
Interest rate | 274.44% | |||
WEEK | Cashflow | Interest | To Principle | Principle |
0 | $ -1,500.00 | $ 1,500.00 | ||
2 | $ 109.41 | $ 79.17 | $ 30.24 | $ 1,469.76 |
4 | $ 109.41 | $ 77.57 | $ 31.84 | $ 1,437.91 |
6 | $ 109.41 | $ 75.89 | $ 33.52 | $ 1,404.39 |
8 | $ 109.41 | $ 74.12 | $ 35.29 | $ 1,369.10 |
10 | $ 109.41 | $ 72.26 | $ 37.15 | $ 1,331.95 |
12 | $ 109.41 | $ 70.30 | $ 39.11 | $ 1,292.84 |
14 | $ 109.41 | $ 68.23 | $ 41.18 | $ 1,251.66 |
16 | $ 109.41 | $ 66.06 | $ 43.35 | $ 1,208.31 |
18 | $ 109.41 | $ 63.77 | $ 45.64 | $ 1,162.67 |
20 | $ 109.41 | $ 61.36 | $ 48.05 | $ 1,114.62 |
22 | $ 109.41 | $ 58.83 | $ 50.58 | $ 1,064.04 |
24 | $ 109.41 | $ 56.16 | $ 53.25 | $ 1,010.78 |
26 | $ 109.41 | $ 53.35 | $ 56.06 | $ 954.72 |
28 | $ 109.41 | $ 50.39 | $ 59.02 | $ 895.69 |
30 | $ 109.41 | $ 47.27 | $ 62.14 | $ 833.56 |
32 | $ 109.41 | $ 43.99 | $ 65.42 | $ 768.14 |
34 | $ 109.41 | $ 40.54 | $ 68.87 | $ 699.27 |
36 | $ 109.41 | $ 36.91 | $ 72.50 | $ 626.76 |
38 | $ 109.41 | $ 33.08 | $ 76.33 | $ 550.43 |
40 | $ 109.41 | $ 29.05 | $ 80.36 | $ 470.07 |
42 | $ 109.41 | $ 24.81 | $ 84.60 | $ 385.47 |
44 | $ 109.41 | $ 20.34 | $ 89.07 | $ 296.41 |
46 | $ 109.41 | $ 15.64 | $ 93.77 | $ 202.64 |
48 | $ 109.41 | $ 10.69 | $ 98.72 | $ 103.93 |
50 | $ 109.41 | $ 5.48 | $ 103.93 | $ 0.00 |
Formulas:
Interest rate | 2.74439982938571 | |||
WEEK | Cashflow | Interest | To Principle | Principle |
0 | -1500 | =-B4 | ||
2 | 109.41 | =E4*$C$1/52 | =B5-C5 | =E4-D5 |
4 | 109.41 | =E5*$C$1/52 | =B6-C6 | =E5-D6 |
6 | 109.41 | =E6*$C$1/52 | =B7-C7 | =E6-D7 |
8 | 109.41 | =E7*$C$1/52 | =B8-C8 | =E7-D8 |
10 | 109.41 | =E8*$C$1/52 | =B9-C9 | =E8-D9 |
12 | 109.41 | =E9*$C$1/52 | =B10-C10 | =E9-D10 |
14 | 109.41 | =E10*$C$1/52 | =B11-C11 | =E10-D11 |
16 | 109.41 | =E11*$C$1/52 | =B12-C12 | =E11-D12 |
18 | 109.41 | =E12*$C$1/52 | =B13-C13 | =E12-D13 |
20 | 109.41 | =E13*$C$1/52 | =B14-C14 | =E13-D14 |
22 | 109.41 | =E14*$C$1/52 | =B15-C15 | =E14-D15 |
24 | 109.41 | =E15*$C$1/52 | =B16-C16 | =E15-D16 |
26 | 109.41 | =E16*$C$1/52 | =B17-C17 | =E16-D17 |
28 | 109.41 | =E17*$C$1/52 | =B18-C18 | =E17-D18 |
30 | 109.41 | =E18*$C$1/52 | =B19-C19 | =E18-D19 |
32 | 109.41 | =E19*$C$1/52 | =B20-C20 | =E19-D20 |
34 | 109.41 | =E20*$C$1/52 | =B21-C21 | =E20-D21 |
36 | 109.41 | =E21*$C$1/52 | =B22-C22 | =E21-D22 |
38 | 109.41 | =E22*$C$1/52 | =B23-C23 | =E22-D23 |
40 | 109.41 | =E23*$C$1/52 | =B24-C24 | =E23-D24 |
42 | 109.41 | =E24*$C$1/52 | =B25-C25 | =E24-D25 |
44 | 109.41 | =E25*$C$1/52 | =B26-C26 | =E25-D26 |
46 | 109.41 | =E26*$C$1/52 | =B27-C27 | =E26-D27 |
48 | 109.41 | =E27*$C$1/52 | =B28-C28 | =E27-D28 |
50 | 109.41 | =E28*$C$1/52 | =B29-C29 | =E28-D29 |
Was solved using Goal seek in Excel