In: Finance
Liz received a loan of $15,000 at 5.50% compounded quarterly. She had to make payments at the end of every quarter for a period of 1 year to settle the loan.
a. Calculate the size of payments.
Round to the nearest cent
b. Fill in the amortization schedule, rounding the answers to two decimal places.
|
Payment Number |
Amount Paid |
Interest Portion |
Principal Portion |
Principal Balance |
|
0 |
$15,000.00 |
|||
|
1 |
||||
|
2 |
||||
|
3 |
||||
|
4 |
||||
|
Total |
| a. | Size of payments | =-pmt(rate,nper,pv,fv) | |||||
| = $ 3,879.79 | |||||||
| Where, | |||||||
| rate | = | 5.50%/4 | = | 0.01375 | |||
| nper | = | 1*4 | = | 4 | |||
| pv | = | $ 15,000 | |||||
| fv | = | 0 | |||||
| b. | Amortization Schedule: | ||||||
| Payment | Amount Paid | Interest | Principal | Principal | |||
| Number | Portion | Portion | Balance | ||||
| 0 | $ 15,000.00 | ||||||
| 1 | $ 3,879.79 | $ 206.25 | $ 3,673.54 | $ 11,326.46 | |||
| 2 | $ 3,879.79 | $ 155.74 | $ 3,724.05 | $ 7,602.42 | |||
| 3 | $ 3,879.79 | $ 104.53 | $ 3,775.25 | $ 3,827.16 | |||
| 4 | $ 3,879.79 | $ 52.62 | $ 3,827.16 | 0 | |||
| Total | $ 15,519.15 | $ 519.15 | $ 15,000.00 | ||||
| Working: | |||||||
| Payment | Beginning Principal | Amount Paid | Interest | Principal | Ending Principal | ||
| Number | Balance | Portion | Portion | Balance | |||
| a | b | c=a*5.50%*3/12 | d=b-c | e=a-d | |||
| 1 | $ 15,000.00 | $ 3,879.79 | $ 206.25 | $ 3,673.54 | $ 11,326.46 | ||
| 2 | $ 11,326.46 | $ 3,879.79 | $ 155.74 | $ 3,724.05 | $ 7,602.42 | ||
| 3 | $ 7,602.42 | $ 3,879.79 | $ 104.53 | $ 3,775.25 | $ 3,827.16 | ||
| 4 | $ 3,827.16 | $ 3,879.79 | $ 52.62 | $ 3,827.16 | 0 | ||