In: Finance
EMI = Loan / PVAF (r%, n)
PVAF = SUm [ PVF(r%, n) ]
PVF(r%, n) = 1 / ( 1 + r)^n
r = Int rate per period
n = No. of periods
= $ 80000 / PVAF ( 0.6667% , 120 )
= $ 80000 / 82.4215
= $ 970.62
Loan Amortization Schedule:
Month | Opening Bal | Instalment | Int | Principal Repay | Clsoing Bal |
1 | $ 80,000.00 | $ 970.62 | $ 533.33 | $ 437.29 | $ 79,562.71 |
2 | $ 79,562.71 | $ 970.62 | $ 530.42 | $ 440.20 | $ 79,122.51 |
3 | $ 79,122.51 | $ 970.62 | $ 527.48 | $ 443.14 | $ 78,679.37 |
4 | $ 78,679.37 | $ 970.62 | $ 524.53 | $ 446.09 | $ 78,233.28 |
5 | $ 78,233.28 | $ 970.62 | $ 521.56 | $ 449.07 | $ 77,784.22 |
6 | $ 77,784.22 | $ 970.62 | $ 518.56 | $ 452.06 | $ 77,332.16 |
7 | $ 77,332.16 | $ 970.62 | $ 515.55 | $ 455.07 | $ 76,877.08 |
8 | $ 76,877.08 | $ 970.62 | $ 512.51 | $ 458.11 | $ 76,418.98 |
9 | $ 76,418.98 | $ 970.62 | $ 509.46 | $ 461.16 | $ 75,957.82 |
10 | $ 75,957.82 | $ 970.62 | $ 506.39 | $ 464.24 | $ 75,493.58 |
11 | $ 75,493.58 | $ 970.62 | $ 503.29 | $ 467.33 | $ 75,026.25 |
Int Paid for 11 Months | $ 5,703.08 |
Pls do rate, if the answer is correct and comment, if any
further assistance is required.