Tdemars_ConstructionOfAnAmortizationSchedule_080623

xlsx

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

Report
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?