Time Value Of Money And Capital Budgeting
Loan Amortization Schedule The present value of the annuity is given by: PVIFA12%= 1-(1+r)-n/r 1-(1+0.12)-5/0.12= 3.605 Annual repayment= 1,000,000/3.605=$277,393 End of year Loan payment Beginning of the year principal Annual interest 12% Principal payment End-of-year principal 0 _ _ _ _ 1,000,000 1 277,393 1,000,000 120,000 157,393 842,607 2 277,393 842,607 101,123 176,270 666,337 3 277,393 667,337 79,960 197,433 468,904 4 277,393 468,904 56,268 221,125 247,779 5 277,393 247,779 29,734

