| | = = | t=15PMT1.06tt=15PMT1.06t You can use the formula for the present value of an ordinary annuity to find this payment amount: | PVANPVAN | = = | PMT(11(1+I)N)IPMT111+INI | | $100,000$100,000 | = = | PMT(11(1+0.06)5)0.06PMT111+0.0650.06 | | PMTPMT | = = | $23,739.64$23,739.64 Each payment of $23,739.64 consists of two partsinterest and repayment of principal. An amortization schedule shows this breakdown over time. You can calculate the interest in each period by multiplying the loan balance at the beginning of the year by the interest rate: | Interest in Year 1Interest in Year 1 | = = | Loan Balance at the Beginning of Year 1Interest RateLoan Balance at the Beginning of Year 1Interest Rate | | | = = | $100,0000.06$100,0000.06 | | | = = | $6,000$6,000 Notice that the interest portion is relatively high in the first year, but then it declines as the loan balance decreases. The repayment of principal is equal to the payment minus the interest charge for the year: | Repayment of Principal in Year 1Repayment of Principal in Year 1 | = = | PaymentInterest in Year 1PaymentInterest in Year 1 | | | = = | $23,739.64$6,000$23,739.64$6,000 | | | = = | $17,739.64$17,739.64 You can perform similar calculations to fill in the remainder of the amortization schedule. | Year | Beginning Amount | Payment | Interest | Repayment of Principal | Ending Balance | | 1 | $100,000.00 | $23,739.64 | $6,000.00 | $17,739.64 | $82,260.36 | | 2 | 82,260.36 | 23,739.64 | 4,935.62 | 18,804.02 | 63,456.34 | | 3 | 63,456.34 | 23,739.64 | 3,807.38 | 19,932.26 | 43,524.08 | | 4 | 43,524.08 | 23,739.64 | 2,611.44 | 21,128.20 | 22,395.89 | | 5 | 22,395.89 | 23,739.64 | 1,343.75 | 22,395.89 | 0.00 | Suppose Eric borrows $50,000.00 on a mortgage loan, and the loan is to be repaid in 7 equal payments at the end of each of the next 7 years. If the lender charges 6% on the balance at the beginning of each year, and the homeowner makes an annual payment of $8,956.75, the homeowner will pay in interest in the first year. Step 2: Learn: Amortization Schedule Amortization schedules are a helpful tool in breaking down your loan payment into its interest and principal repayment components. Watch the following video for an example, then answer the questions that follow. Suppose Eric receives a $28,000.00 loan to be repaid in equal installments at the end of each of the next 3 years. The interest rate is 3% compounded annually. Use the formula for the present value of an ordinary annuity to find this payment amount: | PVANPVAN | = = | PMT(11(1+I)N)IPMT111+INI | | PMTPMT | = = | PVANI(11(1+I)N)PVANI111+IN In this case, PVANPVAN equals , I equals , and N equals . Using the formula for the present value of an ordinary annuity, the annual payment amount for this loan is . Because this payment is fixed over time, enter this annual payment amount in the Payment column of the following table for all three years. Each payment consists of two partsinterest and repayment of principal. You can calculate the interest in year 1 by multiplying the loan balance at the beginning of the year (PVANPVAN) by the interest rate (I). The repayment of principal is equal to the payment (PMT) minus the interest charge for the year: The interest paid in year 1 is . Enter the values for interest and repayment of principal for year 1 in the following table. Because the balance at the end of the first year is equal to the beginning amount minus the repayment of principal, the ending balance for year 1 is . This is the beginning amount for year 2. Enter the ending balance for year 1 and the beginning amount for year 2 in the following table. Using the same process as you did for year 1, complete the following amortization table by filling in the remaining values for years 2 and 3. | Year | Beginning Amount | Payment | Interest | Repayment of Principal | Ending Balance | | 1 | $28,000.00 | | | | | | 2 | | | | | | | 3 | | | | | $0.00 | Complete the following table by determining the percentage of each payment that represents interest and the percentage that represents principal for each of the three years. | Payment Component | Percentage of Payment | | Year 1 | Year 2 | Year 3 | | Interest | | | | | Repayment of Principal | | | Step 3: Practice: Amortization Schedule Now its time for you to practice what youve learned. Suppose Ginny receives a $37,000.00 loan to be repaid in equal installments at the end of each of the next 3 years. The interest rate is 8% compounded annually. Complete the following amortization schedule by calculating the payment, interest, repayment of principal, and ending balance for each year. | Year | Beginning Amount | Payment | Interest | Repayment of Principal | Ending Balance | | 1 | $37,000.00 | | | | | | 2 | | | | | | | 3 | | | | | $0.00 | Complete the following table by determining the percentage of each payment that represents interest and the percentage that represents principal for each of the three years. | Payment Component | Percentage of Payment | | Year 1 | Year 2 | Year 3 | | Interest | | | | | Repayment of Principal | | | Grade It Now Save & Continue Continue without saving | | | | | | |
Study Help