In: Finance
For calculating the loan repaid at month 15 we need to create
amortization table for 15 months
Beginning Balance= 43863 | PMT =PMT(5.27%/12,72,-43863) | Interest part of PMT=5.27%/12*Beginning Principal | Principal part of PMT= PMT-Interest | Ending Balance= Beginning balance-Principal part of PMT | |
1 | $43,863.00 | $711.92 | 192.63 | $519.29 | $43,343.71 |
2 | $43,343.71 | $711.92 | 190.35 | $521.57 | $42,822.15 |
3 | $42,822.15 | $711.92 | 188.06 | $523.86 | $42,298.29 |
4 | $42,298.29 | $711.92 | 185.76 | $526.16 | $41,772.13 |
5 | $41,772.13 | $711.92 | 183.45 | $528.47 | $41,243.67 |
6 | $41,243.67 | $711.92 | 181.13 | $530.79 | $40,712.88 |
7 | $40,712.88 | $711.92 | 178.80 | $533.12 | $40,179.76 |
8 | $40,179.76 | $711.92 | 176.46 | $535.46 | $39,644.30 |
9 | $39,644.30 | $711.92 | 174.10 | $537.81 | $39,106.48 |
10 | $39,106.48 | $711.92 | 171.74 | $540.17 | $38,566.31 |
11 | $38,566.31 | $711.92 | 169.37 | $542.55 | $38,023.76 |
12 | $38,023.76 | $711.92 | 166.99 | $544.93 | $37,478.83 |
13 | $37,478.83 | $711.92 | 164.59 | $547.32 | $36,931.51 |
14 | $36,931.51 | $711.92 | 162.19 | $549.73 | $36,381.78 |
15 | $36,381.78 | $711.92 | 159.78 | $552.14 | $35,829.64 |
After 15 months he must give o the bank = $35,829.64
Please Discuss in case of Doubt
Best of Luck. God Bless
Please Rate Well