Total Loan Amount (a) | 107.60 Million |
Cumm PVAF @ 7.75% for 10 year (b) | 6.7864 |
Equaity annual Installment (a/b) in million | 15.86 |
$ in millon | ||||
Year |
Annual Installalment ( C) |
Principal (C-B) |
Yearly Interest (B=AX7.75%) | Outstanding Loan Amount (A) |
$107.60 | ||||
1 | $15.86 | $7.52 | $8.34 | $100.08 |
2 | $15.86 | $8.10 | $7.76 | $91.98 |
3 | $15.86 | $8.73 | $7.13 | $83.24 |
4 | $15.86 | $9.41 | $6.45 | $73.83 |
5 | $15.86 | $10.14 | $5.72 | $63.70 |
6 | $15.86 | $10.92 | $4.94 | $52.77 |
7 | $15.86 | $11.77 | $4.09 | $41.00 |
8 | $15.86 | $12.68 | $3.18 | $28.32 |
9 | $15.86 | $13.67 | $2.19 | $14.66 |
10 | $15.86 | $14.72 | $1.14 | -$0.07 |
Get Answers For Free
Most questions answered within 1 hours.