Loan worksheet to complete the loan amortization table

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
Question
1) Use the Loan worksheet to complete the loan amortization table.

In cell F2, insert the IPMT function to calculate the interest for the first payment. Copy the function to the range F3:F25. (The results will update after you complete the other functions and formulas.) 2) In cell G2, insert the PPMT function to calculate the principal paid for the first payment. Copy the function to the range G3:G25. 3) In cell H2, insert a formula to calculate the ending principal balance. Copy the formula to the range H3:H25. 4) Now you want to determine how much interest was paid during the first two years.

In cell B10, insert the CUMIPMT function to calculate the cumulative interest after the first two years. Make sure the result is positive. 5) In cell B11, insert the CUMPRINC function to calculate the cumulative principal paid at the end of the first two years. Make sure the result is positive. 6) You want to perform a what-if analysis to determine the rate if the monthly payment is $1,150 instead of $1,207.87.

In cell B15, insert the RATE function to calculate the necessary monthly rate given the NPER, proposed monthly payment, and loan. Make sure the result is positive. 7) Finally, you want to convert the monthly rate to an APR.

In cell B16, insert a formula to calculate the APR for the monthly rate in cell B15.
B
G
Loan Information
Beg Balance
$ 75,000.00
1
Payment #
Interest
Principal End Balance
$ 75,000.00
2 Loan (PV)
3 APR
4 Monthly Rate
5 Years for Loan
6 NPER
7 Monthly Payment
5.00%
2
2$
0.42%
3
4
24
72
24
$1,207.87
6
2$
8
7
9 Cumulative Totals after Year 2
10 Interest
11 Principal Paid
8
10
$
12
11
13 What if the goal is $1,150 monthly payment?
14 Monthly Payment
15 Monthly Rate Needed
16 APR Needed
12
24
1,150.00
13
24
14
24
15
$
24
24
17
16
18
17
19
18
20
19
2$
21
20
$
22
21
24
23
22
24
23
2$
25
24
%24
26
27
28
29
20
%24
Transcribed Image Text:B G Loan Information Beg Balance $ 75,000.00 1 Payment # Interest Principal End Balance $ 75,000.00 2 Loan (PV) 3 APR 4 Monthly Rate 5 Years for Loan 6 NPER 7 Monthly Payment 5.00% 2 2$ 0.42% 3 4 24 72 24 $1,207.87 6 2$ 8 7 9 Cumulative Totals after Year 2 10 Interest 11 Principal Paid 8 10 $ 12 11 13 What if the goal is $1,150 monthly payment? 14 Monthly Payment 15 Monthly Rate Needed 16 APR Needed 12 24 1,150.00 13 24 14 24 15 $ 24 24 17 16 18 17 19 18 20 19 2$ 21 20 $ 22 21 24 23 22 24 23 2$ 25 24 %24 26 27 28 29 20 %24
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 4 steps with 5 images

Blurred answer
Knowledge Booster
Mortgage Amortization
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education