Download as pdf or txt
Download as pdf or txt
You are on page 1of 2

Loan Amortization Model

Present Value (Loan) 50000


Rate (k) 10%
Time Period (n) 5

Numerator ((1+K)^n)-1
Denominator ((1+k)^n)*k
PVIFA
Installment (PV*PVIFA) 13189.87404

Period Interest
0
1 5000
2 4181.012596
3 3280.126452
4 2289.151693
5 1199.079458
0.610510
0.161051
3.790787

Principal Installment Balance


50000
8189.87404 13189.87404 41810.12596
9008.861444 13189.87404 32801.26452
9909.747588 13189.87404 22891.51693
10900.72235 13189.87404 11990.79458
11990.79458 13189.87404 5.09317E-11

You might also like