A loan of 50,000 euros is to be repaid in equal quarterly
installments in five years. If the annual interest rate is 7.5%,
find out
a) the amount of the installment,
b) the total amount of the interest paid,
c) interest paid quarterly,
d) the first year of installments.
Part A:
Equal Quarter Instalment = Loan / PVAF (r%, n)
r = Int rate per quarter
n is no. of quarters
Particulars | Amount |
Loan Amount | € 50,000.00 |
Int Rate per Quarter | 1.8750% |
No. of periods | 20 |
EQI = Loan Amount / PVAF (r%, n) | |
Where r is Int rate per Quarter & n is no. of Quarters | |
= Euro 50,000 / PVAF (0.01875 , 20) | |
= Euro 50,000 / 16.5504 | |
= Euro 3021.08 |
Part B:
Total Int Paid = [ EQI * Instalments ] - Loan
= [ Euro 3021.08 * 20 ] - Euro 50,000
= Euro 60,421.60 - Euro 50,000
= Euro 10,421.60
Part C:
Period | Opening Bal | EMI | Int | Principal Repay | Closing Outstanding |
1 | 50,000.00 | 3,021.08 | 937.50 | 2,083.58 | 47,916.42 |
2 | 47,916.42 | 3,021.08 | 898.43 | 2,122.64 | 45,793.78 |
3 | 45,793.78 | 3,021.08 | 858.63 | 2,162.44 | 43,631.34 |
4 | 43,631.34 | 3,021.08 | 818.09 | 2,202.99 | 41,428.35 |
5 | 41,428.35 | 3,021.08 | 776.78 | 2,244.29 | 39,184.06 |
6 | 39,184.06 | 3,021.08 | 734.70 | 2,286.37 | 36,897.69 |
7 | 36,897.69 | 3,021.08 | 691.83 | 2,329.24 | 34,568.44 |
8 | 34,568.44 | 3,021.08 | 648.16 | 2,372.92 | 32,195.53 |
9 | 32,195.53 | 3,021.08 | 603.67 | 2,417.41 | 29,778.12 |
10 | 29,778.12 | 3,021.08 | 558.34 | 2,462.74 | 27,315.38 |
11 | 27,315.38 | 3,021.08 | 512.16 | 2,508.91 | 24,806.47 |
12 | 24,806.47 | 3,021.08 | 465.12 | 2,555.95 | 22,250.52 |
13 | 22,250.52 | 3,021.08 | 417.20 | 2,603.88 | 19,646.64 |
14 | 19,646.64 | 3,021.08 | 368.37 | 2,652.70 | 16,993.94 |
15 | 16,993.94 | 3,021.08 | 318.64 | 2,702.44 | 14,291.50 |
16 | 14,291.50 | 3,021.08 | 267.97 | 2,753.11 | 11,538.39 |
17 | 11,538.39 | 3,021.08 | 216.34 | 2,804.73 | 8,733.66 |
18 | 8,733.66 | 3,021.08 | 163.76 | 2,857.32 | 5,876.34 |
19 | 5,876.34 | 3,021.08 | 110.18 | 2,910.89 | 2,965.45 |
20 | 2,965.45 | 3,021.08 | 55.63 | 2,965.45 | 0.00 |
Part D: