Independent solution

How to solve this Loan Amortization question

Setup

Setup

The monthly loan rate is 1%, exactly equal to the payment growth rate.

12000=t=160P(1.01)t1(1.01)t=60P1.0112000=\sum_{t=1}^{60}\frac{P(1.01)^{t-1}}{(1.01)^t}=\frac{60P}{1.01}

Model

Model

After discounting, each of the sixty growing payments contributes the same present value.

P=202P=202

Compute

Compute

The first payment is 202; subtracting first-month interest of 120 leaves 82.

I1=12000(0.01)=120,PR1=202120=82I_1=12000(0.01)=120,\qquad PR_1=202-120=82

Answer

Answer

Principal repaid in the first payment is 82, corresponding to choice A.

PR1=82(A)\boxed{PR_1=82\quad\text{(A)}}