In: Finance
You want to buy a new SUV from your local Ford dealer. The total price of the SUV is $40,000 including tax ,tag ,title, and all fees. You can afford to pay 15% as a down payment and will need to finance the remainder. Ford credit offers you a special student rate 2.75% (compounded monthly) for 72 months. You will make monthly payments starting 1-month from today). What is the monthly payment?
Answer choices:
A.$603.28
B. $543.79
C.$500.92
D. $512.79
Loan = price-downpayment = 40000-0.15*40000=34000
Monthly rate(M)= | yearly rate/12= | 0.23% | Monthly payment= | 512.79 | |
Month | Beginning balance (A) | Monthly payment | Interest = M*A | Principal paid | Ending balance |
1 | 34000.00 | 512.79 | 77.92 | 434.87 | 33565.13 |
2 | 33565.13 | 512.79 | 76.92 | 435.87 | 33129.25 |
3 | 33129.25 | 512.79 | 75.92 | 436.87 | 32692.38 |
4 | 32692.38 | 512.79 | 74.92 | 437.87 | 32254.51 |
5 | 32254.51 | 512.79 | 73.92 | 438.87 | 31815.64 |
6 | 31815.64 | 512.79 | 72.91 | 439.88 | 31375.76 |
7 | 31375.76 | 512.79 | 71.90 | 440.89 | 30934.87 |
8 | 30934.87 | 512.79 | 70.89 | 441.90 | 30492.97 |
9 | 30492.97 | 512.79 | 69.88 | 442.91 | 30050.06 |
10 | 30050.06 | 512.79 | 68.86 | 443.93 | 29606.13 |
11 | 29606.13 | 512.79 | 67.85 | 444.94 | 29161.19 |
12 | 29161.19 | 512.79 | 66.83 | 445.96 | 28715.23 |
13 | 28715.23 | 512.79 | 65.81 | 446.99 | 28268.24 |
14 | 28268.24 | 512.79 | 64.78 | 448.01 | 27820.23 |
15 | 27820.23 | 512.79 | 63.75 | 449.04 | 27371.20 |
16 | 27371.20 | 512.79 | 62.73 | 450.07 | 26921.13 |
17 | 26921.13 | 512.79 | 61.69 | 451.10 | 26470.03 |
18 | 26470.03 | 512.79 | 60.66 | 452.13 | 26017.90 |
19 | 26017.90 | 512.79 | 59.62 | 453.17 | 25564.74 |
20 | 25564.74 | 512.79 | 58.59 | 454.21 | 25110.53 |
21 | 25110.53 | 512.79 | 57.54 | 455.25 | 24655.28 |
22 | 24655.28 | 512.79 | 56.50 | 456.29 | 24199.00 |
23 | 24199.00 | 512.79 | 55.46 | 457.34 | 23741.66 |
24 | 23741.66 | 512.79 | 54.41 | 458.38 | 23283.28 |
25 | 23283.28 | 512.79 | 53.36 | 459.43 | 22823.84 |
26 | 22823.84 | 512.79 | 52.30 | 460.49 | 22363.36 |
27 | 22363.36 | 512.79 | 51.25 | 461.54 | 21901.82 |
28 | 21901.82 | 512.79 | 50.19 | 462.60 | 21439.22 |
29 | 21439.22 | 512.79 | 49.13 | 463.66 | 20975.56 |
30 | 20975.56 | 512.79 | 48.07 | 464.72 | 20510.83 |
31 | 20510.83 | 512.79 | 47.00 | 465.79 | 20045.05 |
32 | 20045.05 | 512.79 | 45.94 | 466.85 | 19578.19 |
33 | 19578.19 | 512.79 | 44.87 | 467.92 | 19110.27 |
34 | 19110.27 | 512.79 | 43.79 | 469.00 | 18641.27 |
35 | 18641.27 | 512.79 | 42.72 | 470.07 | 18171.20 |
36 | 18171.20 | 512.79 | 41.64 | 471.15 | 17700.05 |
37 | 17700.05 | 512.79 | 40.56 | 472.23 | 17227.82 |
38 | 17227.82 | 512.79 | 39.48 | 473.31 | 16754.51 |
39 | 16754.51 | 512.79 | 38.40 | 474.40 | 16280.12 |
40 | 16280.12 | 512.79 | 37.31 | 475.48 | 15804.63 |
41 | 15804.63 | 512.79 | 36.22 | 476.57 | 15328.06 |
42 | 15328.06 | 512.79 | 35.13 | 477.66 | 14850.40 |
43 | 14850.40 | 512.79 | 34.03 | 478.76 | 14371.64 |
44 | 14371.64 | 512.79 | 32.94 | 479.86 | 13891.78 |
45 | 13891.78 | 512.79 | 31.84 | 480.96 | 13410.83 |
46 | 13410.83 | 512.79 | 30.73 | 482.06 | 12928.77 |
47 | 12928.77 | 512.79 | 29.63 | 483.16 | 12445.61 |
48 | 12445.61 | 512.79 | 28.52 | 484.27 | 11961.34 |
49 | 11961.34 | 512.79 | 27.41 | 485.38 | 11475.96 |
50 | 11475.96 | 512.79 | 26.30 | 486.49 | 10989.47 |
51 | 10989.47 | 512.79 | 25.18 | 487.61 | 10501.86 |
52 | 10501.86 | 512.79 | 24.07 | 488.72 | 10013.13 |
53 | 10013.13 | 512.79 | 22.95 | 489.84 | 9523.29 |
54 | 9523.29 | 512.79 | 21.82 | 490.97 | 9032.32 |
55 | 9032.32 | 512.79 | 20.70 | 492.09 | 8540.23 |
56 | 8540.23 | 512.79 | 19.57 | 493.22 | 8047.01 |
57 | 8047.01 | 512.79 | 18.44 | 494.35 | 7552.66 |
58 | 7552.66 | 512.79 | 17.31 | 495.48 | 7057.18 |
59 | 7057.18 | 512.79 | 16.17 | 496.62 | 6560.56 |
60 | 6560.56 | 512.79 | 15.03 | 497.76 | 6062.80 |
61 | 6062.80 | 512.79 | 13.89 | 498.90 | 5563.91 |
62 | 5563.91 | 512.79 | 12.75 | 500.04 | 5063.87 |
63 | 5063.87 | 512.79 | 11.60 | 501.19 | 4562.68 |
64 | 4562.68 | 512.79 | 10.46 | 502.33 | 4060.34 |
65 | 4060.34 | 512.79 | 9.30 | 503.49 | 3556.86 |
66 | 3556.86 | 512.79 | 8.15 | 504.64 | 3052.22 |
67 | 3052.22 | 512.79 | 6.99 | 505.80 | 2546.42 |
68 | 2546.42 | 512.79 | 5.84 | 506.96 | 2039.47 |
69 | 2039.47 | 512.79 | 4.67 | 508.12 | 1531.35 |
70 | 1531.35 | 512.79 | 3.51 | 509.28 | 1022.07 |
71 | 1022.07 | 512.79 | 2.34 | 510.45 | 511.62 |
72 | 511.62 | 512.79 | 1.17 | 511.62 | 0.00 |
Where |
Interest paid = Beginning balance * Monthly interest rate |
Principal = Monthly payment – interest paid |
Ending balance = beginning balance – principal paid |
Beginning balance = previous Month ending balance |