Answered step by step
Verified Expert Solution
Link Copied!

Question

...
1 Approved Answer

If the Loan Term is 10 years and the Amortization is 30 years, is the amortization schedule below set up correctly? Or does the cell

If the Loan Term is 10 years and the Amortization is 30 years, is the amortization schedule below set up correctly? Or does the cell highlighted in yellow need to have "10" instead of 30? Also, how is payment or principal and interest affected when the loan terms is shorted than the amoritization?

image text in transcribed

LOAN AMORITIZATION Annual Debt Service Loan Constant 30 6.81% Annual Interest Rate 5.500% Loan term in years Number of payments per year 12 Loan Amount $3,113,997 Period (Month) Payment Interest Period Payment Interest 1 $17,680.93 $14,272.49 2 $17,680.93 $14,256.86 3 $17,680.93 $14,241.17 4 $17,680.93 $14,225.40 5 $17,680.93 $14,209.57 6 $17,680.93 $14,193.66 7 $17,680.93 $14,177.67 8 $17,680.93 $14,161.62 9 $17,680.93 $14,145.49 10 $17,680.93 $14,129.28 11 $17,680.93 $14,113.00 12 $17,680.93 $14,096.65 13 $17,680.93 $14,080.22 14 $17,680.93 $14,063.72 15 $17,680.93 $14,047.14 16 $17,680.93 $14,030.49 17 $17,680.93 $14,013.75 18 $17,680.93 $13,996.95 19 $17,680.93 $13,980.06 20 $17,680.93 $13,963.10 21 $17,680.93 $13,946.06 Principal Principal $3,408.45 $3,424.07 $3,439.76 $3,455.53 $3,471.37 $3,487.28 $3,503.26 $3,519.32 $3,535.45 $3,551.65 $3,567.93 $3,584.28 $3,600.71 $3,617.21 $3,633.79 $3,650.45 $3,667.18 $3,683.99 $3,700.87 $3,717.83 $3,734.87 Balance Balance $3,117,405.35 $3,120,829.41 $3,124,269.18 $3,127,724.70 $3,131,196.07 $3,134,683.34 $3,138,186.60 $3,141,705.92 $3,145,241.36 $3,148,793.01 $3,152,360.94 $3,155,945.22 $3,159,545.93 $3,163,163.15 $3,166,796.94 $3,170,447.38 $3,174,114.56 $3,177,798.55 $3,181,499.42 $3,185,217.25 $3,188,952.12

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Fundamentals of Financial Management

Authors: Eugene F. Brigham

Concise 9th Edition

978-1305635937

Students also viewed these Finance questions