Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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 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.

a. Complete an amortization schedule for a $22,000 loan to be repaid in equal installments at the end of each of the next three years. The interest rate is 8% compounded annually. Round all answers to the nearest cent.

Beginning Repayment Ending
Year Balance Payment Interest of Principal 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 % Principal
Year 1: % %
Year 2: % %
Year 3: % %

c. Why do these percentages change over time?

  1. 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.
  2. 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.
  3. 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.
  4. 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.
  5. These percentages do not change over time; interest and principal are each a constant percentage of the total payment.

_____IIIIIIIVV

a. Complete an amortization schedule for a $22,000 loan to be repaid in equal installments at the end of each of the next three years. The interest rate is 8% compounded annually. Round all answers to the nearest cent.

Beginning Repayment Ending
Year Balance Payment Interest of Principal 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 % Principal
Year 1: % %
Year 2: % %
Year 3: % %

c. Why do these percentages change over time?

  1. 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.
  2. 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.
  3. 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.
  4. 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.
  5. These percentages do not change over time; interest and principal are each a constant percentage of the total payment.
  1. With a financial calculator, enter N = 3, I/YR = 8, PV = -22,000, and FV = 0, and solve for PMT = $8,536.74. Then go through the amortization procedure as described in your calculator manual to get the entries for the amortization table.

    Beginning Repayment Remaining
    Year Balance Payment Interest of Principal Balance
    1 $22,000.00 $8,536.74 $1,760.00 $6,776.74 $15,223.26
    2 15,223.26 8,536.74 1,217.86 7,318.88 7,904.39
    3 7,904.39 8,536.74 632.35 7,904.39 0.00
    $25,610.21 $3,610.21 $22,000.00
  2. % Interest % Principal
    Year 1: 1,760.00/8,536.74 = 20.62% 6,776.74/8,536.74 = 79.38%
    Year 2: 1,217.86/8,536.74 = 14.27% 7,318.88/8,536.74 = 85.73%
    Year 3: 632.35/8,536.74 = 7.41% 7,904.39/8,536.74 = 92.59%

    These percentages change over time because, even though the total payment is constant, the amount of interest paid each year is declining as the balance declines.

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored 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

Finance for Executives Managing for Value Creation

Authors: Gabriel Hawawini, Claude Viallet

4th edition

9781133169949, 538751347, 978-0538751346

More Books

Students also viewed these Finance questions

Question

Rewrite tan 3x in terms of tan x.

Answered: 1 week ago

Question

Under what conditions is demand price elastic or price inelastic?

Answered: 1 week ago