Tdemars_ConstructionOfAnAmortizationSchedule_080623
xlsx
keyboard_arrow_up
School
Rasmussen College, Florida *
*We aren’t endorsed by this school
Course
2680
Subject
Finance
Date
Jan 9, 2024
Type
xlsx
Pages
4
Uploaded by BailiffFreedom1369
Module 05 Written Assignment - Construction of an Amortization Schedule
Complete items a through d below related to the mortgage information provided.
You plan to purchase a $750,000 home using a 30-year mortgage obtained from
The mortgage rate offered is 5.25 percent and requires a 20 percent down paym
a.
What are the monthly payments on the mortgage?
PV
Nper
Rate
PMT
FV
b.
Construct the amortization schedule for the first 10 payments.
Month
Payment
Interest
Principal
1 $600,000.00 $1,125 $10.80 $1,114.20 $598,885.80 2 $598,885.80 $1,125 $10.78 $1,114.22 $597,771.58 3 $597,760.80 $1,125 $10.76 $1,114.24 $596,646.56 4 $595,521.56 $1,125 $10.72 $1,114.28 $594,396.56 5 $594,396.56 $1,125 $10.70 $1,114.30 $593,271.56 6 $593,271.56 $1,125 $10.68 $1,114.32 $592,146.56 7 $592,146.56 $1,125 $10.66 $1,114.34 $591,021.56 8 $591,021.56 $1,125 $10.64 $1,114.36 $589,896.56 9 $589,896.56 $1,125 $10.62 $1,114.38 $588,771.56 10 $588,771.56 $1,125 $10.60 $1,114.40 $587,646.56 c.
If the rate offered was 7.50 percent, what would the monthly payments be?
Monthly payment would be $3,750
Beginning Loan Balance
Ending Loan Balance
d.
If a 15-year mortgage with a 4.50 percent rate and 20 percent down payment
PV
600000
Nper
180
Rate
0.00375
PMT
($27,009.79)
FV
0
m a local commercial bank.
ment.
600000
360
0.001875
($1,125.00)
0
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
t was obtained for the purchase, what would the monthly payments be?
Related Documents
Related Questions
list
K
Complete the first month of the amortization schedule for a fixed-rate mortgage. Complete parts (a) through (d).
Mortgage: $103,000
Interest rate: 5.5%
Term of loan: 15 years
Click the icon to view the Real Estate Amortization Table.
Complete the first payment of the amortization schedule.
(Do not round until the final answer. Then round to the nearest cent as needed.)
Amortization Schedule
Payment
Number
1
Total
Payment
(a) $841.60
Interest
Payment
...
(b) $472.03
Principal
Payment
(c) $369.57
Balance of Principal
Save
(d) $472.03
arrow_forward
Make an amortization table to show the first two payments for the mortgage.
Amount of mortgage
Annual interest rate
Years in mortgage
Monthly payment
$407,181
5.50%
35
$2186.63
Question content area bottom
Part 1
Month
Monthly payment
Interest
Principal
End-of-month principal
1
$2186.63
$enter your response here
$enter your response here
$enter your response here
2
$2186.63
$enter your response here
$enter your response here
arrow_forward
Q1
arrow_forward
Question
Consider the first payment against a $200,000 mortgage that last for 25 years.
Fixed repayments are made on a monthly basis. The first row of the amortization
schedule is shown below.
Payment #
1
2
Payment
d
Interest
716.67
...
Debt Payment
P1
Calculate d, the fixed monthly payments that are made.
Round your answer to the nearest cent.
Balance
b₁
Ih
arrow_forward
APPLICATION
A mortgage of P 80 000 is to be paid by annual payment over a period of 10 years. If the interest
rate is 15.8% effective.
a) calculate the annual payment;
b) construct an amortization schedule;
c) find the total payment made;
d) find the total interest paid
arrow_forward
ONLINE 721757
K
Complete the first month of the amortization schedule for a fixed-rate mortgage.
Mortgage: $110,000
Interest rate: 6.5%
Term of loan: 25 years
Click the icon to view the Real Estate Amortization Table.
Payment
Number
1
Amortization Schedule
Total Payment Interest Payment Principal Payment Balance of Principal
(a) $
(b) $
(b) $
(d) $
arrow_forward
Required
information
A-1 Mortgage
makes loans with
the interest charged
on the loan
principal rather than
on the unpaid
balance. Consider
a 6-year loan of
$10,000 at 15% per
year.
If interest is charged on the
unrecovered balance, what equal
annual payment would be
required to complete the
repayment of the loan in 6 years?
The equal annual payment
required is $
arrow_forward
K
Make an amortization table to show the first two payments for the mortgage.
Amount of
mortgage
Annual interest rate Years in mortgage Monthly payment
$407,292
5.50%
35
$2187.22
Monthly
End-of-month
Month
Interest
Principal
payment
principal
1
$2187.22
2
$2187.22
$
(Round to the nearest cent as needed.)
arrow_forward
Find the monthly payment needed to amortize principal and interest for the fixed-rate mortgage.
Loan Amount
Interest Rate
Term
$269,750
3.5%
5
years
The monthly payment is
$
arrow_forward
Spreadsheet problem
When paying off a home mortgage, extra principle payments can have a dramatic impact on the time needed to pay off the mortgage.
A. create an amortization schedule for a $200,000, thirty-year mortgage, with a 6% APR.
B. After the fifth year, add an extra $100 to each monthly payment. When is the loan payed off?
arrow_forward
omplete the first month of the amortization schedule for the following fixed rate mortgage. Round the answer to the nearest cent.
Mortgage:
$79,000
Interest rate: 8.5%
Term of loan: 15 years
Amortization Schedule
Payment Total Interest Principal Balance of
Number Payment Payment Payment Principal
1 $777.94 (a) _____ (b) _____ (c) _____
arrow_forward
K
Consider a home mortgage of $200,000 at a fixed APR of 6% for 30 years.
a. Calculate the monthly payment.
b. Determine the total amount paid over the term of the loan.
c. Of the total amount paid, what percentage is paid toward the principal and what percentage is paid for interest.
...
a. The monthly payment is $
(Do not round until the final answer. Then round to the nearest cent as needed.)
b. The total payment over the term of the loan is $
(Round to the nearest cent as needed.)
%
c. Of the total payment over the term of the loan,% is paid toward the principal and is paid toward interest.
(Round to the nearest tenth as needed.)
arrow_forward
Consider a 30-year home mortgage of $100,000 at 6% per year. What is the monthly payment? Use Theorem 1 as attached to make an amortization schedule of the first 6 months:
Month (k)
Principal P(k)
Interest I(k)
Balance due B(k)
1
2
3
4
5
6
where
P(k) is the amount paid to the principal in the k’th payment,
I(k) is the amount paid to interest in the k’th payment,
B(k) is the balance due after the k’th payment.
arrow_forward
Hai Mortgage Icepts Excel Assignment: Module 7
1. Origination Fees and Discount Points without Prepayment
A lender is offering a 30-year, monthly payment fixed rate mortgage (FRM) loan at 4.5% with an $800 origination fee and 2.5
discount points. A borrower wants a loan for $538,000. What is the yield to the lender, the effective borrowing cost to the
borrower, and the APR assuming the loan is held to maturity? Use both the IRR and RATE functions in the green
highlighted cells as indicated.
Loan Amount
Annual Interest Rate
Origination Fee
Discount Points
Maturity (in years)
Periods per year
$538,000.00
4.50%
$800.00
2.50%
Month
30
12
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Cash Flow
-$523,750.00
$2,725.97
$2,725.97
$2,725.97
$2,725.97
$2,725.97
$2,725.97
$2,725.97
$2,725.97
$2,725.97
$2,725.97
$2,725.97
$2,725.97
$2,725.97
$2,725.97
$2,725.97
$2,725.97
$2,725.97
$2,725.97
$2,725.97
$2.725.97
Using IRR Function
Yield to Lender
Effective borrowing cost to borrower
APR
Using…
arrow_forward
Question content area top
Part 1
Calculate the monthly payments of a
3030-year
fixed-rate mortgage at
6.006.00
percent for
$136 comma 200136,200.
How much interest is paid over the life of the loan?
Note: Round intermediate computations to at least five (5) decimal places.
Click on the table icon to view the Monthly Installment Loan Payment Factor (MILPF) table:
LOADING...
.
Question content area bottom
Part 1
The monthly payments of a
3030-year
fixed-rate mortgage at
6.006.00%
for
$136 comma 200136,200
is
$817.2817.2.
(Round to the nearest cent.)
Part 2
The amount of interest paid over the life of the loan is
$enter your response here.
(Round to the nearest cent.)
arrow_forward
Complete the first two months of an amortization schedule for the fixed-rate mortgage.
Mortgage:
$114,150
Interest rate:
5.25%
Term of loan: 12 years
Complete the first two payments of the amortization schedule below.
(Do not round until the final answer. Then round to the nearest cent as needed.)
Payment
Number
Total
Interest
Principal
Payment
Balance of Principal
Payment
Payment
$4
1
%$4
%24
Enter your answer in each of the answer boxes.
Copyright © 2020 Pearson Education Inc. All rights reserved
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you

EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:9781337514835
Author:MOYER
Publisher:CENGAGE LEARNING - CONSIGNMENT
Related Questions
- list K Complete the first month of the amortization schedule for a fixed-rate mortgage. Complete parts (a) through (d). Mortgage: $103,000 Interest rate: 5.5% Term of loan: 15 years Click the icon to view the Real Estate Amortization Table. Complete the first payment of the amortization schedule. (Do not round until the final answer. Then round to the nearest cent as needed.) Amortization Schedule Payment Number 1 Total Payment (a) $841.60 Interest Payment ... (b) $472.03 Principal Payment (c) $369.57 Balance of Principal Save (d) $472.03arrow_forwardMake an amortization table to show the first two payments for the mortgage. Amount of mortgage Annual interest rate Years in mortgage Monthly payment $407,181 5.50% 35 $2186.63 Question content area bottom Part 1 Month Monthly payment Interest Principal End-of-month principal 1 $2186.63 $enter your response here $enter your response here $enter your response here 2 $2186.63 $enter your response here $enter your response herearrow_forwardQ1arrow_forward
- Question Consider the first payment against a $200,000 mortgage that last for 25 years. Fixed repayments are made on a monthly basis. The first row of the amortization schedule is shown below. Payment # 1 2 Payment d Interest 716.67 ... Debt Payment P1 Calculate d, the fixed monthly payments that are made. Round your answer to the nearest cent. Balance b₁ Iharrow_forwardAPPLICATION A mortgage of P 80 000 is to be paid by annual payment over a period of 10 years. If the interest rate is 15.8% effective. a) calculate the annual payment; b) construct an amortization schedule; c) find the total payment made; d) find the total interest paidarrow_forwardONLINE 721757 K Complete the first month of the amortization schedule for a fixed-rate mortgage. Mortgage: $110,000 Interest rate: 6.5% Term of loan: 25 years Click the icon to view the Real Estate Amortization Table. Payment Number 1 Amortization Schedule Total Payment Interest Payment Principal Payment Balance of Principal (a) $ (b) $ (b) $ (d) $arrow_forward
- Required information A-1 Mortgage makes loans with the interest charged on the loan principal rather than on the unpaid balance. Consider a 6-year loan of $10,000 at 15% per year. If interest is charged on the unrecovered balance, what equal annual payment would be required to complete the repayment of the loan in 6 years? The equal annual payment required is $arrow_forwardK Make an amortization table to show the first two payments for the mortgage. Amount of mortgage Annual interest rate Years in mortgage Monthly payment $407,292 5.50% 35 $2187.22 Monthly End-of-month Month Interest Principal payment principal 1 $2187.22 2 $2187.22 $ (Round to the nearest cent as needed.)arrow_forwardFind the monthly payment needed to amortize principal and interest for the fixed-rate mortgage. Loan Amount Interest Rate Term $269,750 3.5% 5 years The monthly payment is $arrow_forward
- Spreadsheet problem When paying off a home mortgage, extra principle payments can have a dramatic impact on the time needed to pay off the mortgage. A. create an amortization schedule for a $200,000, thirty-year mortgage, with a 6% APR. B. After the fifth year, add an extra $100 to each monthly payment. When is the loan payed off?arrow_forwardomplete the first month of the amortization schedule for the following fixed rate mortgage. Round the answer to the nearest cent. Mortgage: $79,000 Interest rate: 8.5% Term of loan: 15 years Amortization Schedule Payment Total Interest Principal Balance of Number Payment Payment Payment Principal 1 $777.94 (a) _____ (b) _____ (c) _____arrow_forwardK Consider a home mortgage of $200,000 at a fixed APR of 6% for 30 years. a. Calculate the monthly payment. b. Determine the total amount paid over the term of the loan. c. Of the total amount paid, what percentage is paid toward the principal and what percentage is paid for interest. ... a. The monthly payment is $ (Do not round until the final answer. Then round to the nearest cent as needed.) b. The total payment over the term of the loan is $ (Round to the nearest cent as needed.) % c. Of the total payment over the term of the loan,% is paid toward the principal and is paid toward interest. (Round to the nearest tenth as needed.)arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- EBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT

EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:9781337514835
Author:MOYER
Publisher:CENGAGE LEARNING - CONSIGNMENT