Scribd Logo
Upload

Welcome to Scribd!

  • 15 views

    DE VERA, KYLE C. BSA-3A (Amortization of Premium Schedule)

    Uploaded by

    Kyree Vlade
    amops

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    DE VERA, KYLE C. BSA-3A (Amortization of Premium Schedule)

    Uploaded by

    Kyree Vlade
    15 views4 pages
    amops

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    amops

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    15 views4 pages

    DE VERA, KYLE C. BSA-3A (Amortization of Premium Schedule)

    Uploaded by

    Kyree Vlade
    amops

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    You are on page 1of 4

    Name: DE VERA, KYLE C.

    SCHEDULE OF AMORTIZATION OF PREMIUM


    Crrs. Yr.&Sec.: BSA-3A

    A.1)
    Purchase Price= 6,854.64 i= 0.02
    Cp= 181.50 n= 8.00
    RV = 6,473.50

    End of Period Yield (BV*i) Cp Crd.Prem. (Cp-Y)


    0 0 0 0
    1 137.09 181.50 44.41
    2 136.20 181.50 45.30
    3 135.30 181.50 46.20
    4 134.37 181.50 47.13
    5 133.43 181.50 48.07
    6 132.47 181.50 49.03
    7 131.49 181.50 50.01
    8 130.49 181.50 51.01

    A.2)
    Purchase Price= 8,485.85 i= 0.0075
    Cp= 82.50 n= 12.00
    RV = 8,250.00

    End of Period Yield (BV*i) Cp Crd.Prem. (Cp-Y)


    0 0 0 0
    1 63.64 82.50 18.86
    2 63.50 82.50 19.00
    3 63.36 82.50 19.14
    4 63.22 82.50 19.28
    5 63.07 82.50 19.43
    6 62.93 82.50 19.57
    7 62.78 82.50 19.72
    8 62.63 82.50 19.87
    9 62.48 82.50 20.02
    10 62.33 82.50 20.17
    11 62.18 82.50 20.32
    12 62.03 82.50 20.47

    B.)
    Purchase Price= 7,218.06 i= 0.03
    Cp= 245.00 n= 7.00
    RV = 7,000.00

    End of Period Yield (BV*i) Cp Crd.Prem. (Cp-Y)


    0 0 0 0
    1 216.54 245.00 28.46
    2 215.69 245.00 29.31
    3 214.81 245.00 30.19
    4 213.90 245.00 31.10
    5 212.97 245.00 32.03
    6 212.01 245.00 32.99
    7 211.02 245.00 33.98
    BV (BV-Crd.Prem.)
    6,854.64
    6,810.24
    6,764.94
    6,718.74
    6,671.62
    6,623.55
    6,574.52
    6,524.51
    6,473.50

    BV (BV-Crd.Prem.)
    8,485.85
    8,466.99
    8,447.99
    8,428.85
    8,409.57
    8,390.14
    8,370.57
    8,350.84
    8,330.98
    8,310.96
    8,290.79
    8,270.47
    8,250.00

    BV (BV-Crd.Prem.)
    7,218.06
    7,189.60
    7,160.29
    7,130.10
    7,099.00
    7,066.97
    7,033.98
    7,000.00

    You might also like

    pFad - Phonifier reborn

    Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

    Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


    Alternative Proxies:

    Alternative Proxy

    pFad Proxy

    pFad v3 Proxy

    pFad v4 Proxy