B11 fx D G 1 Amortization schedule 2 3 Loan amount to be repaid (PV) 4 Interest rate 5 Length of loan (In years) 6 7 a Setting up amortization table 3 Calculation of loan payment $13,000.00 9.00% 3 Formula N/A 0 1 Year Beginning Balance Payment Interest Repayment of Principal Remaining Balance 2 3 - b. Calculating % of Payment Representing Interest and Principal for Each Year Payment % Payment % Representing Representing Year Interest Principal 1 2 3 Check: Total = 100% Formulas Year 1 2 3 UN Beginning Balance #N/A #N/A #N/A Payment #NA #N/A #NIA Interest #NIA #N/A #N/A Repayment of Principal #NIA #N/A #N/A Remaining Balance UNA #N/A #N/A b. Calculating % of Payment Representing Interest and Principal for Each Year Payment % Payment 96 Representing Representing Year Interest Principal 1 WNIA WN/A 2 WNIA #NA 3 #N/A UNA Check: Total 100% HINA WNA WNIA Excel Online Structured Activity: Amortization schedule The data on a loan has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below H Open spreadsheet a. Complete an amortization schedule for a $13,000 loan to be repaid in equal installments at the end of each of the next three years. The interest rate is 9% compounded annually. Round all answers to the nearest cent. Beginning Balance Year Repayment of Principal Payment Interest Ending Balance 1 $ $ $ $ $ 2 $ $ $ $ $ 3 $ $ $ $ $ b. What percentage of the payment represents interest and what percentage represents principal for each of the three years? Round all answers to two decimal places % Interest 96 Principal Year 1: 90 96 Year 2: 96 % Year 3: 96 96 c. Why do these percentages change over time? I. These percentages change over time because even though the total payment is constant the amount of interest paid each year is declining as the remaining or outstanding balance declines II. These percentages change over time because even though the total payment is constant the amount of interest paid each year is increasing as the remaining or outstanding balance declines. III. These percentages change over time because even though the total payment is constant the amount of interest paid each year is declining as the remaining or outstanding balance increases. IV. These percentages change over time because even though the total payment is constant the amount of interest paid each year is increasing as the remaining or outstanding balance increases V. These percentages do not change over time; Interest and principal are each a constant percentage of the total payment