In: Finance
On September 1, 2013, Susan Chao bought a motorcycle for $21,000. She paid $1,100 down and financed the balance with a five-year loan at an APR of 6.3 percent, compounded monthly. She started the monthly payments exactly one month after the purchase (i.e., October 1, 2013). Two years later, at the end of October 2015, Susan got a new job and decided to pay off the loan. If the bank charges her a 2 percent prepayment penalty based on the loan balance, how much must she pay the bank on November 1, 2015? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)
EMI = P*i*(1+i)^n/[{(1+i)^n}-1]
Where,
P = Principal = 21000-1100 = 19900
i= Interest Rate = 0.063/12 = 0.00525
n= Number of periods = 5*12 = 60
Therefore, EMI = 19900*0.00525*(1+0.00525)^60/[{(1+0.00525)^60}-1]
= 104.475*(1.36913)/[1.36913-1] = 143.0399/0.36913 = $387.51
October 1, 2013 to October 1, 2015 are 25 Installments.
Period | Opening Principal (previous closing) |
Interest (opening*0.00525) |
Installment | Principal Repayment (installment-interest) |
Closing Principal (opening-principal repayment) |
1 | 19900 | 104.475 | 387.51 | 283.035 | 19616.965 |
2 | 19616.965 | 102.9890663 | 387.51 | 284.520934 | 19332.4441 |
3 | 19332.4441 | 101.4953313 | 387.51 | 286.014669 | 19046.4294 |
4 | 19046.4294 | 99.99375434 | 387.51 | 287.516246 | 18758.9132 |
5 | 18758.9132 | 98.48429405 | 387.51 | 289.025706 | 18469.8874 |
6 | 18469.8874 | 96.96690909 | 387.51 | 290.543091 | 18179.3444 |
7 | 18179.3444 | 95.44155786 | 387.51 | 292.068442 | 17887.2759 |
8 | 17887.2759 | 93.90819854 | 387.51 | 293.601801 | 17593.6741 |
9 | 17593.6741 | 92.36678909 | 387.51 | 295.143211 | 17298.5309 |
10 | 17298.5309 | 90.81728723 | 387.51 | 296.692713 | 17001.8382 |
11 | 17001.8382 | 89.25965049 | 387.51 | 298.25035 | 16703.5878 |
12 | 16703.5878 | 87.69383615 | 387.51 | 299.816164 | 16403.7717 |
13 | 16403.7717 | 86.11980129 | 387.51 | 301.390199 | 16102.3815 |
14 | 16102.3815 | 84.53750275 | 387.51 | 302.972497 | 15799.409 |
15 | 15799.409 | 82.94689714 | 387.51 | 304.563103 | 15494.8459 |
16 | 15494.8459 | 81.34794085 | 387.51 | 306.162059 | 15188.6838 |
17 | 15188.6838 | 79.74059004 | 387.51 | 307.76941 | 14880.9144 |
18 | 14880.9144 | 78.12480063 | 387.51 | 309.385199 | 14571.5292 |
19 | 14571.5292 | 76.50052834 | 387.51 | 311.009472 | 14260.5197 |
20 | 14260.5197 | 74.86772861 | 387.51 | 312.642271 | 13947.8775 |
21 | 13947.8775 | 73.22635669 | 387.51 | 314.283643 | 13633.5938 |
22 | 13633.5938 | 71.57636756 | 387.51 | 315.933632 | 13317.6602 |
23 | 13317.6602 | 69.91771599 | 387.51 | 317.592284 | 13000.0679 |
24 | 13000.0679 | 68.2503565 | 387.51 | 319.259644 | 12680.8083 |
25 | 12680.8083 | 66.57424337 | 387.51 | 320.935757 | 12359.8725 |
26 | 12359.8725 | 64.88933065 | 0 | -64.8893306 | 12424.7618 |
Upto 25th Installment i.e. Upto October 1, 2015, Regular Installment will be paid. But, on 26th Installmet i.e. November 1, 2015, It will Not be paid.
Balance as on November 1, 2015 = $12424.76
Amount Payable to Pay Off the Loan = Balance as on November 1, 2015 + Penalty = 12424.76+2% = $12673.26
Amount to be paid