You borrowed $50,000 for your business today with an interest rate of 7.5%. Your first of five (5) equal annual payments on this loan will be made one year from now.
PLEASE SHOW ALL EXCEL FORMULAS/FUNCTIONS
(A) What is your annual payment on this loan?
(B) Create an amortization table for this loan. The headings and periods (years) for the amortization table are provided below.
Amount borrowed | 50000 | |||||
Divide: Annuity PVF at 7.50% for 5yrs | 4.04588 | |||||
Annual Payment | 12358.25 | |||||
Amort Chart | ||||||
Period | Cash | Interest | Principle | Principle | ||
Interest | Charged | Repayment | Amount outstanding at end | |||
0 | 50000.00 | |||||
1 | 12358.25 | 3750.00 | 8608.25 | 41391.75 | ||
2 | 12358.25 | 3104.38 | 9253.87 | 32137.88 | ||
3 | 12358.25 | 2410.34 | 9947.91 | 22189.97 | ||
4 | 12358.25 | 1664.25 | 10694.00 | 11495.97 | ||
5 | 12358.25 | 862.28 | 11495.97 | 0.00 | ||
Get Answers For Free
Most questions answered within 1 hours.