Question

In: Finance

The data on a loan has been collected in the Microsoft Excel Online file below. Open...

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.

Solutions

Expert Solution

­

SEE THE IMAGE. ANY DOUBTS, FEEL FREE TO ASK. THUMBS UP PLEASE


Related Solutions

The data on a loan has been collected in the Microsoft Excel Online file below. Open...
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. Amortization schedule Loan amount to be repaid (PV) $39,000.00 Interest rate (r) 11.00% Length of loan (in years) 3 a. Setting up amortization table Formula Calculation of loan payment #N/A Year Beginning Balance Payment Interest 1 2 3 b. Calculating % of Payment Representing Interest and Principal for Each Year Year Payment...
The data on a loan has been collected in the Microsoft ExcelOnline file below. Open...
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.Open spreadsheeta. Complete an amortization schedule for a $35,000 loan to be repaid in equal installments at the end of each of the next three years. The interest rate is 11% compounded annually. Round all answers to the nearest cent.BeginningRepaymentEndingYearBalancePaymentInterestof PrincipalBalance1$  $  $  $  $  2$  $  $  $  $  3$  $  $  $  $  b. What percentage of the payment represents interest and what percentage represents principal...
Excel Online Structured Activity: Amortization schedule The data on a loan has been collected in the...
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. Open spreadsheet a. Complete an amortization schedule for a $18,000 loan to be repaid in equal installments at the end of each of the next three years. The interest rate is 12% compounded annually. Round all answers to the nearest cent. Beginning Repayment Ending Year Balance...
Sample data from a normal population are located in the Microsoft Excel Online file below. Use...
Sample data from a normal population are located in the Microsoft Excel Online file below. Use the data to answer the following questions for the σ unknown case. Sample Data: 1, 14, 6, 5, 14, 3, 18, 5 Confidence Coefficient: 0.95 A. The point estimate of the population mean is (to 2 decimals) B. The standard deviation is (to 2 decimals) C. The margin of error is (to 1 decimal) D. The 95% confidence interval is (to 1 decimal)
The data in the attached excel file comes from Consumer Reports and was collected over a...
The data in the attached excel file comes from Consumer Reports and was collected over a two-year period. It gives the average mpg over a 195-mile trip, the weight of the vehicle (pounds), engine displacement (liters), number of cylinders, horsepower, type of transmission (0 = manual, 1 = automatic), the number of gears and whether the car was foreign (1) or domestic (0). Part a: Build a model for predicting the average mpg based on the data in the attached...
Using the below information open an excel file and create a Sales Budget, a Cash Receipt...
Using the below information open an excel file and create a Sales Budget, a Cash Receipt Schedule and a Production Budget for Fiwrt for the months of Oct, Nov, and Dec. Make sure to use proper format including dollar signs and headers - this will count in the grade. Upload the excel file as your response. Fiwrt Corporation manufactures and sells stainless steel coffee mugs. Expected mug sales (in units) are expected to be as follows: September – 32,000, October...
Enter the data from the table below into Microsoft Excel and determine the linear correlation coefficient,...
Enter the data from the table below into Microsoft Excel and determine the linear correlation coefficient, R2 for time versus position. Then, calculate y/t and determine the linear correlation coefficient, R2 for time versus y/t. Write in the calculated values in the table below (use two decimal places). Time, t (s) Position, y (cm) Velocity, y/t (cm/s) 0/60 0.00 1/60 2.41 2/60 5.09 3/60 8.08 4/60 11.30 5/60 14.79 6/60 18.56 7/60 22.52 8/60 26.96 9/60 31.56 Determine the linear...
Microsoft Excel has been the spreadsheet tool of choice, but there are other options. If you...
Microsoft Excel has been the spreadsheet tool of choice, but there are other options. If you choose an alternative to Excel, how would you “sell” the idea to others in your organization who may not know there are other options?
Describe how to open a file in Excel? What is the difference between opening a file...
Describe how to open a file in Excel? What is the difference between opening a file and creating a new file in Excel?
Access the hourly wage data on the below Excel Data File (Hourly Wage). An economist wants...
Access the hourly wage data on the below Excel Data File (Hourly Wage). An economist wants to test if the average hourly wage is less than $28. Assume that the population standard deviation is $8. b-1. Find the value of the test statistic. (Negative value should be indicated by a minus sign. Round intermediate calculations to at least 4 decimal places and final answer to 2 decimal places.) Hourly Wage Education Experience Age Gender 39.00 11 2 40 1 21.02...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT