In: Finance
You are taking an interest-only $10,000 loan. The loan is to be paid in two years and carries monthly interest payments of 0.5%
1. Show amortization table for the loan.
2. What is the outstanding balance of the loan at any month?
Rate per month | 0.50% | ||||
Number of payments | 24 | ||||
No of Periods | Principal At the beginning | PMT(0.50%,24,-10000) | Interest part of PMT= Principal * Interest rate | Principal Part of PMT=PMT-Interest | Ending Principal or Outstanding balance = Beginning Principal - Principla Part of PMT |
1 | 10000 | 443.21 | 50 | 393.21 | 9606.79 |
2 | 9606.79 | 443.21 | 48.03396949 | 395.17 | 9211.62 |
3 | 9211.62 | 443.21 | 46.05810882 | 397.15 | 8814.47 |
4 | 8814.47 | 443.21 | 44.07236885 | 399.13 | 8415.34 |
5 | 8415.34 | 443.21 | 42.07670019 | 401.13 | 8014.21 |
6 | 8014.21 | 443.21 | 40.07105317 | 403.14 | 7611.08 |
7 | 7611.08 | 443.21 | 38.05537793 | 405.15 | 7205.92 |
8 | 7205.92 | 443.21 | 36.0296243 | 407.18 | 6798.75 |
9 | 6798.75 | 443.21 | 33.99374191 | 409.21 | 6389.54 |
10 | 6389.54 | 443.21 | 31.94768011 | 411.26 | 5978.28 |
11 | 5978.28 | 443.21 | 29.891388 | 413.31 | 5564.96 |
12 | 5564.96 | 443.21 | 27.82481442 | 415.38 | 5149.58 |
13 | 5149.58 | 443.21 | 25.74790798 | 417.46 | 4732.12 |
14 | 4732.12 | 443.21 | 23.66061701 | 419.55 | 4312.58 |
15 | 4312.58 | 443.21 | 21.56288958 | 421.64 | 3890.93 |
16 | 3890.93 | 443.21 | 19.45467352 | 423.75 | 3467.18 |
17 | 3467.18 | 443.21 | 17.33591637 | 425.87 | 3041.31 |
18 | 3041.31 | 443.21 | 15.20656544 | 428.00 | 2613.31 |
19 | 2613.31 | 443.21 | 13.06656776 | 430.14 | 2183.17 |
20 | 2183.17 | 443.21 | 10.91587008 | 432.29 | 1750.88 |
21 | 1750.88 | 443.21 | 8.754418922 | 434.45 | 1316.43 |
22 | 1316.43 | 443.21 | 6.582160504 | 436.62 | 879.81 |
23 | 879.81 | 443.21 | 4.399040794 | 438.81 | 441.00 |
24 | 441.00 | 443.21 | 2.205005485 | 441.00 | 0.00 |
Best f Luck.God Bless
Please rate well.