In: Finance
You have borrowed $10,000. The loan is a 4 year loan with payments every 3 months and an interest rate of 3% APR. How much interest will you pay in the first three months?
We are given the following information:
r | 3.00% |
n | 4 |
frequency | 4 = 12/3 as payments are every 3 months or quarterly |
PV | $ 10,000.00 |
We need to solve the following equation to arrive at the required PMT
Following is the amortization schedule:
Quarter | Opening Balance | Loan | PMT | Interest | Principal repayment | Closing Balance |
0 | $ 10,000.00 | $ 10,000.00 | ||||
1 | $ 10,000.00 | $ 665.59 | $ 75.00 | $ 590.59 | $ 9,409.41 | |
2 | $ 9,409.41 | $ 665.59 | $ 70.57 | $ 595.02 | $ 8,814.39 | |
3 | $ 8,814.39 | $ 665.59 | $ 66.11 | $ 599.48 | $ 8,214.91 | |
4 | $ 8,214.91 | $ 665.59 | $ 61.61 | $ 603.98 | $ 7,610.94 | |
5 | $ 7,610.94 | $ 665.59 | $ 57.08 | $ 608.51 | $ 7,002.43 | |
6 | $ 7,002.43 | $ 665.59 | $ 52.52 | $ 613.07 | $ 6,389.36 | |
7 | $ 6,389.36 | $ 665.59 | $ 47.92 | $ 617.67 | $ 5,771.70 | |
8 | $ 5,771.70 | $ 665.59 | $ 43.29 | $ 622.30 | $ 5,149.40 | |
9 | $ 5,149.40 | $ 665.59 | $ 38.62 | $ 626.97 | $ 4,522.43 | |
10 | $ 4,522.43 | $ 665.59 | $ 33.92 | $ 631.67 | $ 3,890.76 | |
11 | $ 3,890.76 | $ 665.59 | $ 29.18 | $ 636.41 | $ 3,254.35 | |
12 | $ 3,254.35 | $ 665.59 | $ 24.41 | $ 641.18 | $ 2,613.17 | |
13 | $ 2,613.17 | $ 665.59 | $ 19.60 | $ 645.99 | $ 1,967.18 | |
14 | $ 1,967.18 | $ 665.59 | $ 14.75 | $ 650.83 | $ 1,316.35 | |
15 | $ 1,316.35 | $ 665.59 | $ 9.87 | $ 655.72 | $ 660.63 | |
16 | $ 660.63 | $ 665.59 | $ 4.95 | $ 660.63 | $ 0.00 | |
$ 10,649.41 | $ 649.41 | $ 10,000.00 |
Opening balance = previous year's closing balance
Closing balance = Opening balance+Loan-Principal repayment
PMT is calculated as per the above formula
Interest = 0.03 /12 x opening balance
Principal repayment = PMT - Interest
We see that in the 1st quarter, the interest was 75 and the principal portion of the PMT was $590.59 adding up to $665.59, therefore, the interest in the 1st 3 months or the 1st quarter was $75.00