Hi everyone
I'm new to Alteryx and need some help.
i have this snapshot data which contains loans and bonds data. we need create card for each loan that count interest and paid amount.
1 1st need to count the loan based on Coupon Frequency = annual 1 time year - semi annual 2 times year and so on until the Balance of discount/ Premium gets = 0
need the card result shown like this:
| | | | | | |
| No. | 150 | | | | |
| Face Value | 400,000 | | | | |
| Coupon Frequency | Semi Annual | | | | |
| Tenor_Frequency | 60 | | | | |
| Bond price | 394,721 | | | | |
| Coupon Rate | 5.75% | | | | |
| Discount/ (Premium) | 5,279 | | | | |
| | | | | | |
| Interest_based on frequency | 700,000 | | | | |
| Issue Price | 98.68 | | | | |
| Discount/ (Premium) | Discount | | | | |
| Discount/ (Premium)_Based on frequency | 88 | | | | |
| Market rate (Yield) | 5.84% | | | | |
| Amortization expense for 2022 and before | - | | | | |
| Amortization expense for 2023 | - | | | | |
| Amortization expense for 2024 | 170 | | | | |
| Carrying amount as of 30 December 2024 | 394,891 | FALSE | | | |
| Interest expense for 2022 and before | - | | | | |
| Interest expense as of 2023 | - | | | | |
| Interest expense as of 2024 | 1,351,389 | | | | |
| | | | | | |
| Period | Interest paid | Interest Expense | Discount/ Premium amortization | Balance of discount/ Premium (Balance of discount/ Premium - Discount/ Premium amortization) | Carrying value (Carrying value +Discount/ Premium amortization) |
| 1/16/2024 | | | | 5,279 | 394,721 |
| 7/15/2024 | 700,000 | 700,000 | 88 | 5,191 | 394,809 |
| 1/13/2025 | 700,000 | 700,000 | 88 | 5,103 | 394,897 |
| 7/13/2025 | 700,000 | 700,000 | 88 | 5,015 | 394,985 |
| 1/11/2026 | 700,000 | 700,000 | 88 | 4,927 | 395,073 |
| 7/11/2026 | 700,000 | 700,000 | 88 | 4,839 | 395,161 |
| 1/9/2027 | 700,000 | 700,000 | 88 | 4,751 | 395,249 |
| 7/9/2027 | 700,000 | 700,000 | 88 | 4,663 | 395,337 |
| 1/7/2028 | 700,000 | 700,000 | 88 | 4,575 | 395,425 |
| 7/6/2028 | 700,000 | 700,000 | 88 | 4,487 | 395,513 |
| 1/4/2029 | 700,000 | 700,000 | 88 | 4,399 | 395,601 |
| 7/4/2029 | 700,000 | 700,000 | 88 | 4,311 | 395,689 |
| 1/2/2030 | 700,000 | 700,000 | 88 | 4,223 | 395,777 |
| 7/2/2030 | 700,000 | 700,000 | 88 | 4,135 | 395,865 |
| 12/31/2030 | 700,000 | 700,000 | 88 | 4,047 | 395,953 |
| 6/30/2031 | 700,000 | 700,000 | 88 | 3,959 | 396,041 |
| 12/29/2031 | 700,000 | 700,000 | 88 | 3,871 | 396,129 |
| 6/27/2032 | 700,000 | 700,000 | 88 | 3,783 | 396,217 |
| 12/26/2032 | 700,000 | 700,000 | 88 | 3,695 | 396,305 |
| 6/25/2033 | 700,000 | 700,000 | 88 | 3,607 | 396,393 |
| 12/24/2033 | 700,000 | 700,000 | 88 | 3,519 | 396,481 |
| 6/23/2034 | 700,000 | 700,000 | 88 | 3,431 | 396,569 |
| 12/22/2034 | 700,000 | 700,000 | 88 | 3,343 | 396,657 |
| 6/21/2035 | 700,000 | 700,000 | 88 | 3,255 | 396,745 |
| 12/20/2035 | 700,000 | 700,000 | 88 | 3,167 | 396,833 |
| 6/18/2036 | 700,000 | 700,000 | 88 | 3,079 | 396,921 |
| 12/17/2036 | 700,000 | 700,000 | 88 | 2,991 | 397,009 |
| 6/16/2037 | 700,000 | 700,000 | 88 | 2,903 | 397,097 |
| 12/15/2037 | 700,000 | 700,000 | 88 | 2,815 | 397,185 |
| 6/14/2038 | 700,000 | 700,000 | 88 | 2,727 | 397,273 |
| 12/13/2038 | 700,000 | 700,000 | 88 | 2,639 | 397,361 |
| 6/12/2039 | 700,000 | 700,000 | 88 | 2,552 | 397,448 |
| 12/11/2039 | 700,000 | 700,000 | 88 | 2,464 | 397,536 |
| 6/9/2040 | 700,000 | 700,000 | 88 | 2,376 | 397,624 |
| 12/8/2040 | 700,000 | 700,000 | 88 | 2,288 | 397,712 |
| 6/7/2041 | 700,000 | 700,000 | 88 | 2,200 | 397,800 |
| 12/6/2041 | 700,000 | 700,000 | 88 | 2,112 | 397,888 |
| 6/5/2042 | 700,000 | 700,000 | 88 | 2,024 | 397,976 |
| 12/4/2042 | 700,000 | 700,000 | 88 | 1,936 | 398,064 |
| 6/3/2043 | 700,000 | 700,000 | 88 | 1,848 | 398,152 |
| 12/2/2043 | 700,000 | 700,000 | 88 | 1,760 | 398,240 |
| 5/31/2044 | 700,000 | 700,000 | 88 | 1,672 | 398,328 |
| 11/29/2044 | 700,000 | 700,000 | 88 | 1,584 | 398,416 |
| 5/29/2045 | 700,000 | 700,000 | 88 | 1,496 | 398,504 |
| 11/27/2045 | 700,000 | 700,000 | 88 | 1,408 | 398,592 |
| 5/27/2046 | 700,000 | 700,000 | 88 | 1,320 | 398,680 |
| 11/25/2046 | 700,000 | 700,000 | 88 | 1,232 | 398,768 |
| 5/25/2047 | 700,000 | 700,000 | 88 | 1,144 | 398,856 |
| 11/23/2047 | 700,000 | 700,000 | 88 | 1,056 | 398,944 |
| 5/22/2048 | 700,000 | 700,000 | 88 | 968 | 399,032 |
| 11/20/2048 | 700,000 | 700,000 | 88 | 880 | 399,120 |
| 5/20/2049 | 700,000 | 700,000 | 88 | 792 | 399,208 |
| 11/18/2049 | 700,000 | 700,000 | 88 | 704 | 399,296 |
| 5/18/2050 | 700,000 | 700,000 | 88 | 616 | 399,384 |
| 11/16/2050 | 700,000 | 700,000 | 88 | 528 | 399,472 |
| 5/16/2051 | 700,000 | 700,000 | 88 | 440 | 399,560 |
| 11/14/2051 | 700,000 | 700,000 | 88 | 352 | 399,648 |
| 5/13/2052 | 700,000 | 700,000 | 88 | 264 | 399,736 |
| 11/11/2052 | 700,000 | 700,000 | 88 | 176 | 399,824 |
| 5/11/2053 | 700,000 | 700,000 | 88 | 88 | 399,912 |
| 11/9/2053 | 700,000 | 700,000 | 88 | 0 | 400,000 |