In: Finance
Ali received a loan of $28,000 at 6.5% compounded quarterly. He had to make payments at the end of every quarter for a period of 8 years to settle the loan.
a. Calculate the size of payments.
Round to the nearest cent
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 |
$28,000.00 |
|||
1 |
||||
2 |
||||
: : |
: : |
: : |
: : |
: : |
: : |
: : |
: : |
: : |
: : |
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 please |
0.00 |
Total |
Fill in please | Fill in please | Fill in please |
Question a:
Loan Amount = PV = $28,000
n = 8*4 = 32 Quarters
r = Quarterly interest rate = 6.5%/4 = 1.625%
Quarterly loan payment = [r*PV] / [1 - (1+r)^-n]
= [1.625% * $28,000] / [1 - (1+1.625%)^-32]
= $455 / 0.402989286
= $1,129.062274
Therefore, Quarterly loan payment is $1,129.06
Question b:
Amortization Schedule | |||||
Quarter | Beginning Balance | Payment | Interest Portion of Payment | Principal Portion of Payment | Closing Balance |
A | B | C | D = B*1.625% | E = C-D | F = B-E |
1 | 28000.00 | 1129.06 | 455.00 | 674.06 | 27325.94 |
2 | 27325.94 | 1129.06 | 444.05 | 685.01 | 26640.93 |
3 | 26640.93 | 1129.06 | 432.92 | 696.14 | 25944.78 |
4 | 25944.78 | 1129.06 | 421.60 | 707.46 | 25237.32 |
5 | 25237.32 | 1129.06 | 410.11 | 718.95 | 24518.37 |
6 | 24518.37 | 1129.06 | 398.42 | 730.64 | 23787.73 |
7 | 23787.73 | 1129.06 | 386.55 | 742.51 | 23045.23 |
8 | 23045.23 | 1129.06 | 374.48 | 754.58 | 22290.65 |
9 | 22290.65 | 1129.06 | 362.22 | 766.84 | 21523.81 |
10 | 21523.81 | 1129.06 | 349.76 | 779.30 | 20744.51 |
11 | 20744.51 | 1129.06 | 337.10 | 791.96 | 19952.55 |
12 | 19952.55 | 1129.06 | 324.23 | 804.83 | 19147.72 |
13 | 19147.72 | 1129.06 | 311.15 | 817.91 | 18329.81 |
14 | 18329.81 | 1129.06 | 297.86 | 831.20 | 17498.61 |
15 | 17498.61 | 1129.06 | 284.35 | 844.71 | 16653.90 |
16 | 16653.90 | 1129.06 | 270.63 | 858.43 | 15795.47 |
17 | 15795.47 | 1129.06 | 256.68 | 872.38 | 14923.09 |
18 | 14923.09 | 1129.06 | 242.50 | 886.56 | 14036.53 |
19 | 14036.53 | 1129.06 | 228.09 | 900.97 | 13135.56 |
20 | 13135.56 | 1129.06 | 213.45 | 915.61 | 12219.95 |
21 | 12219.95 | 1129.06 | 198.57 | 930.49 | 11289.47 |
22 | 11289.47 | 1129.06 | 183.45 | 945.61 | 10343.86 |
23 | 10343.86 | 1129.06 | 168.09 | 960.97 | 9382.89 |
24 | 9382.89 | 1129.06 | 152.47 | 976.59 | 8406.30 |
25 | 8406.30 | 1129.06 | 136.60 | 992.46 | 7413.84 |
26 | 7413.84 | 1129.06 | 120.47 | 1008.59 | 6405.26 |
27 | 6405.26 | 1129.06 | 104.09 | 1024.97 | 5380.28 |
28 | 5380.28 | 1129.06 | 87.43 | 1041.63 | 4338.65 |
29 | 4338.65 | 1129.06 | 70.50 | 1058.56 | 3280.10 |
30 | 3280.10 | 1129.06 | 53.30 | 1075.76 | 2204.34 |
31 | 2204.34 | 1129.06 | 35.82 | 1093.24 | 1111.10 |
32 | 1111.10 | 1129.06 | 18.06 | 1111.00 | 0.0 |