In: Finance
Assume a coupon of 6%. You borrow $10 million from the bank and you make annual payments over 8 years. There is a balloon payment of $1,000,000 at the end of year 8. Determine annual interest and principal payment for each year. Please make sure your answer includes a separate statement as to the exact principal payment in year 8.
Calculation of interest and principle repayment
EMI = [P*R*(1+R)^N]/[(1+R)^(N-1)]
Year | Principle | Interest | Total repayment |
Year 1 | 1004291 | 572681 | 1576972 |
Year 2 | 1066234 | 510738 | 1576972 |
Year 3 | 1131977 | 444975 | 1576952 |
Year 4 | 1201816 | 375156 | 1576972 |
Year 5 | 1275941 | 301031 | 1576972 |
Year 6 | 1354638 | 222334 | 1576972 |
Year 7 | 1438189 | 138783 | 1576972 |
Year 8 | 1526894 | 50078 | 1576972 |