| PVOA= | $1,733 | ||||||
| PMT=?? | PMT=?? | PMT=?? | PMT=?? | ||||
| ← 1 year → | ← 1 year → | ← 1 year → | ← 1 year → | ||||
| 6/1/08 | 6/1/09 | 6/1/10 | 6/1/11 | 6/1/12 | |||
| 0 | 1 | 2 | 3 | 4 | |||
| PVOA = | PMT times [ PVOA factor for n = 4 years; i = 6% per year ] | |
| $1,733 = | PMT times [ 3.465 ] ← PVOA Factor for n = 4; i = 6% from PVOA Table | |
| $1,733 / 3.465 = | PMT | |
| $500 = | PMT |
Date Amount Deposited Interest Added* Amount Withdrawn Account Balance June 1, 2008 $ 1,733.00 $ 1,733.00 May 31, 2009 103.98 1,836.98 June 1, 2009 500.00 1,336.98 May 31, 2010 80.22 1,417.20 June 1, 2010 500.00 917.20 May 31, 2011 55.03 972.23 June 1, 2011 500.00 472.23 May 31, 2012 28.33 500.56 June 1, 2012 500.00 0.56
* 6% of previous account balance
| PVOA= | $10,152 | ||||||
| PMT=?? | PMT=?? | PMT=?? | PMT=?? | ||||
| ..... | |||||||
| ← 6 months → | ← 6 months → | ← 6 months → | ← 6 months → | ||||
| 01/01/08 | 6/30/08 | 12/31/08 | 6/30/09 | 6/30/10 | 12/31/10 | ||
| 0 | 1 | 2 | 3 | 5 | 6 | ||
| PVOA = | PMT times [ PVOA factor for n = 6 semiannual periods; i = 5% per semiannual period ] | |
| $10,152 = | PMT times [ 5.076 ] ← PVOA Factor for n = 6; i = 5% from PVOA Table | |
| $10,152 / 5.076 = | PMT | |
| $2,000 = | PMT |
Loan Amortization Schedule
(For $10,152.00 at 10% per year with 6 semiannual payments.)
Pmt No. Date Total Payment Interest Payment* Principal Payment** Principal Balance Jan. 1, 2008 $ 10,152.00 1 June 30, 2008 $ 2,000.00 $ 507.60 $ 1,492.40 $ 8,659.60 2 Dec. 31, 2008 2,000.00 432.98 1,567.02 7,092.58 3 June 30, 2009 2,000.00 354.63 1,645.37 5,447.21 4 Dec. 31, 2009 2,000.00 272.36 1,727.64 3,719.57 5 June 30, 2010 2,000.00 185.98 1,814.02 1,905.55 6 Dec. 31, 2010 2,000.00 95.28 1,904.72 0.83
* Interest payment equals 5% of the previous principal balance.
** Principal payment equals $2,000 minus interest payment.
| Download and Print our Complete Learning Package |
|
Now you can highlight, make notes, and study away from your computer. |

![]() |
![]() |
16 Financial Accounting Exams (640 questions) |
![]() |
![]() |
19 Managerial Accounting Exams (520 questions) |
![]() |
![]() |
175 Question Bookkeeping Test |
![]() |
![]() |
50+ Crosswords and 30 Word Scrambles |
» What is the discounted value of expected net receipts?
» How do I calculate IRR and NPV?
» Why would someone buy a bond at a premium?
» What is the difference between Present Value (PV) and Net Present Value (NPV)?
» Should capital budgeting decisions be based on cash flows or revenues and expenses?

AccountingCoach.com is designed to help people without an accounting background easily understand accounting concepts at no cost.
By investing thousands of hours, we have created clear and concise accounting information for both business people and students of all ages.
We understand how difficult accounting can be. That's why each accounting topic includes a clear explanation, reinforcing drills, Q&A, puzzles, dictionary of terms, etc.
» Read 1,200+ Visitor Testimonials