In: Finance
General Computers Inc. purchased a computer server for $63,000. It paid 40.00% of the value as a down payment and received a loan for the balance at 9.50% compounded semi-annually. It made payments of $2,900.56 at the end of every quarter to settle the loan.
a. How many payments are required to settle the loan?
payments
Round up to the next payment
b. Fill in the partial amortization schedule for the loan, rounding your answers to two decimal places.
Payment Number |
Payment |
Interest Portion |
Principal Portion |
Principal Balance |
0 |
$37,800.00 |
|||
1 |
||||
2 |
||||
: : |
: : |
: : |
: : |
: : |
: : |
: : |
: : |
: : |
: : |
Please fill in | Please fill in | Please fill in | Please fill in | Please fill in |
Please fill in | Please fill in | Please fill in | Please fill in |
0.00 |
Total |
Please fill in | Please fill in | Please fill in |
Information given:
Total price - $63,000
Down payment - 40% of 63,000 = 25200
Loan amount - 63,000 - 25,200 = $37,800
Interest rate - 9.5% semi annual compounding
Payment amounts - $2900.56 quaterly
Period interest rate - 9.5/4 = 2.375% per quarter
Number of payments required:
Payments = Principal * rate per period * (1+ rate)^periods / ((1+ rate)^periods - 1)
2900.56 = 37,800 * 2.375/100 * (1+2.375/100)^p / ( (1+2.375/100)^p - 1)
3.231 * ( (1+2.375/100)^p - 1) = (1+2.375/100)^p
3.231 * (1+2.375/100)^p - 3.231 = (1+2.375/100)^p
(1+2.375/100)^p * ( 3.231 - 1) = 3.231
1.02375^p = 3.231/2.231
1.02375^p = 1.4482
P is approx. 16 period or 4 years
Part b)
Completed the schedule:
As the period is a little less than 16 periods, the payment finishes before 16 periods.
Payment - fixed given in the question
Interest - 2.375% of balance
Principal - Payment - Interest
New balance - Previous balance - Principal payment
Payment | Interest | Principal | Balance |
2900.56 | 897.75 | 2002.81 | 35797.19 |
2900.56 | 850.183263 | 2050.377 | 33746.81 |
2900.56 | 801.486815 | 2099.073 | 31647.74 |
2900.56 | 751.633827 | 2148.926 | 29498.81 |
2900.56 | 700.59683 | 2199.963 | 27298.85 |
2900.56 | 648.347705 | 2252.212 | 25046.64 |
2900.56 | 594.857663 | 2305.702 | 22740.94 |
2900.56 | 540.097232 | 2360.463 | 20380.47 |
2900.56 | 484.036242 | 2416.524 | 17963.95 |
2900.56 | 426.643802 | 2473.916 | 15490.03 |
2900.56 | 367.888293 | 2532.672 | 12957.36 |
2900.56 | 307.73734 | 2592.823 | 10364.54 |
2900.56 | 246.157802 | 2654.402 | 7710.137 |
2900.56 | 183.115749 | 2717.444 | 4992.693 |
2900.56 | 118.576448 | 2781.984 | 2210.709 |
2900.56 | 52.504339 | 2848.056 |
-637.347 |
If this answers your question, please be sure to leave a positive rating