In: Finance
Cooley Landscaping needs to borrow $26,000 for a new front-end dirt loader. The bank is willing to loan the money at 10% interest for the next 7 years with annual, semiannual, quarterly, or monthly payments. What are the different payments that Cooley Landscaping could choose for these different payment plans? What is Cooley's payment for the loan at 10% interest for the next 7 years with annual payments?
Annual
Annual rate(M)= | yearly rate= | 10.00% | Annual payment= | 5340.54 | |
Year | Beginning balance (A) | Annual payment | Interest = M*A | Principal paid | Ending balance |
1 | 26000.00 | 5340.54 | 2600.00 | 2740.54 | 23259.46 |
2 | 23259.46 | 5340.54 | 2325.95 | 3014.60 | 20244.86 |
3 | 20244.86 | 5340.54 | 2024.49 | 3316.06 | 16928.80 |
4 | 16928.80 | 5340.54 | 1692.88 | 3647.66 | 13281.14 |
5 | 13281.14 | 5340.54 | 1328.11 | 4012.43 | 9268.71 |
6 | 9268.71 | 5340.54 | 926.87 | 4413.67 | 4855.04 |
7 | 4855.04 | 5340.54 | 485.50 | 4855.04 | 0.00 |
Where |
Interest paid = Beginning balance * Annual interest rate |
Principal = Annual payment – interest paid |
Ending balance = beginning balance – principal paid |
Beginning balance = previous Year ending balance |
semi annual
Semi Annual rate(M)= | yearly rate/2= | 5.00% | Semi Annual payment= | 2626.62 | |
Half year | Beginning balance (A) | Semi Annual payment | Interest = M*A | Principal paid | Ending balance |
1 | 26000.00 | 2626.62 | 1300.00 | 1326.62 | 24673.38 |
2 | 24673.38 | 2626.62 | 1233.67 | 1392.95 | 23280.42 |
3 | 23280.42 | 2626.62 | 1164.02 | 1462.60 | 21817.82 |
4 | 21817.82 | 2626.62 | 1090.89 | 1535.73 | 20282.09 |
5 | 20282.09 | 2626.62 | 1014.10 | 1612.52 | 18669.57 |
6 | 18669.57 | 2626.62 | 933.48 | 1693.14 | 16976.42 |
7 | 16976.42 | 2626.62 | 848.82 | 1777.80 | 15198.62 |
8 | 15198.62 | 2626.62 | 759.93 | 1866.69 | 13331.93 |
9 | 13331.93 | 2626.62 | 666.60 | 1960.03 | 11371.90 |
10 | 11371.90 | 2626.62 | 568.60 | 2058.03 | 9313.88 |
11 | 9313.88 | 2626.62 | 465.69 | 2160.93 | 7152.95 |
12 | 7152.95 | 2626.62 | 357.65 | 2268.98 | 4883.97 |
13 | 4883.97 | 2626.62 | 244.20 | 2382.42 | 2501.55 |
14 | 2501.55 | 2626.62 | 125.08 | 2501.55 | 0.00 |
Where |
Interest paid = Beginning balance * Annual interest rate |
Principal = Annual payment – interest paid |
Ending balance = beginning balance – principal paid |
Beginning balance = previous Year ending balance |
quarterly
Quarterly rate(M)= | yearly rate/4= | 2.50% | Quarterly payment= | 1302.29 | |
Quarter | Beginning balance (A) | Quarterly payment | Interest = M*A | Principal paid | Ending balance |
1 | 26000.00 | 1302.29 | 650.00 | 652.29 | 25347.71 |
2 | 25347.71 | 1302.29 | 633.69 | 668.59 | 24679.12 |
3 | 24679.12 | 1302.29 | 616.98 | 685.31 | 23993.81 |
4 | 23993.81 | 1302.29 | 599.85 | 702.44 | 23291.37 |
5 | 23291.37 | 1302.29 | 582.28 | 720.00 | 22571.37 |
6 | 22571.37 | 1302.29 | 564.28 | 738.00 | 21833.37 |
7 | 21833.37 | 1302.29 | 545.83 | 756.45 | 21076.92 |
8 | 21076.92 | 1302.29 | 526.92 | 775.36 | 20301.55 |
9 | 20301.55 | 1302.29 | 507.54 | 794.75 | 19506.80 |
10 | 19506.80 | 1302.29 | 487.67 | 814.62 | 18692.19 |
11 | 18692.19 | 1302.29 | 467.30 | 834.98 | 17857.21 |
12 | 17857.21 | 1302.29 | 446.43 | 855.86 | 17001.35 |
13 | 17001.35 | 1302.29 | 425.03 | 877.25 | 16124.10 |
14 | 16124.10 | 1302.29 | 403.10 | 899.18 | 15224.91 |
15 | 15224.91 | 1302.29 | 380.62 | 921.66 | 14303.25 |
16 | 14303.25 | 1302.29 | 357.58 | 944.70 | 13358.55 |
17 | 13358.55 | 1302.29 | 333.96 | 968.32 | 12390.22 |
18 | 12390.22 | 1302.29 | 309.76 | 992.53 | 11397.69 |
19 | 11397.69 | 1302.29 | 284.94 | 1017.34 | 10380.35 |
20 | 10380.35 | 1302.29 | 259.51 | 1042.78 | 9337.57 |
21 | 9337.57 | 1302.29 | 233.44 | 1068.85 | 8268.72 |
22 | 8268.72 | 1302.29 | 206.72 | 1095.57 | 7173.16 |
23 | 7173.16 | 1302.29 | 179.33 | 1122.96 | 6050.20 |
24 | 6050.20 | 1302.29 | 151.25 | 1151.03 | 4899.17 |
25 | 4899.17 | 1302.29 | 122.48 | 1179.81 | 3719.36 |
26 | 3719.36 | 1302.29 | 92.98 | 1209.30 | 2510.06 |
27 | 2510.06 | 1302.29 | 62.75 | 1239.53 | 1270.52 |
28 | 1270.52 | 1302.29 | 31.76 | 1270.52 | 0.00 |
Where |
Interest paid = Beginning balance * Annual interest rate |
Principal = Annual payment – interest paid |
Ending balance = beginning balance – principal paid |
Beginning balance = previous Year ending balance |
monthly
Monthly rate(M)= | yearly rate/12= | 0.83% | Monthly payment= | 431.63 | |
Month | Beginning balance (A) | Monthly payment | Interest = M*A | Principal paid | Ending balance |
1 | 26000.00 | 431.63 | 216.67 | 214.96 | 25785.04 |
2 | 25785.04 | 431.63 | 214.88 | 216.76 | 25568.28 |
3 | 25568.28 | 431.63 | 213.07 | 218.56 | 25349.72 |
4 | 25349.72 | 431.63 | 211.25 | 220.38 | 25129.34 |
5 | 25129.34 | 431.63 | 209.41 | 222.22 | 24907.12 |
6 | 24907.12 | 431.63 | 207.56 | 224.07 | 24683.04 |
7 | 24683.04 | 431.63 | 205.69 | 225.94 | 24457.11 |
8 | 24457.11 | 431.63 | 203.81 | 227.82 | 24229.28 |
.
.
.
71 | 5681.36 | 431.63 | 47.34 | 384.29 | 5297.08 |
72 | 5297.08 | 431.63 | 44.14 | 387.49 | 4909.59 |
73 | 4909.59 | 431.63 | 40.91 | 390.72 | 4518.87 |
74 | 4518.87 | 431.63 | 37.66 | 393.97 | 4124.90 |
75 | 4124.90 | 431.63 | 34.37 | 397.26 | 3727.64 |
76 | 3727.64 | 431.63 | 31.06 | 400.57 | 3327.07 |
77 | 3327.07 | 431.63 | 27.73 | 403.91 | 2923.17 |
78 | 2923.17 | 431.63 | 24.36 | 407.27 | 2515.90 |
79 | 2515.90 | 431.63 | 20.97 | 410.66 | 2105.23 |
80 | 2105.23 | 431.63 | 17.54 | 414.09 | 1691.14 |
81 | 1691.14 | 431.63 | 14.09 | 417.54 | 1273.61 |
82 | 1273.61 | 431.63 | 10.61 | 421.02 | 852.59 |
83 | 852.59 | 431.63 | 7.10 | 424.53 | 428.06 |
84 | 428.06 | 431.63 | 3.57 | 428.06 | 0.00 |
Where |
Interest paid = Beginning balance * Annual interest rate |
Principal = Annual payment – interest paid |
Ending balance = beginning balance – principal paid |
Beginning balance = previous Year ending balance |