Sherry and Sam want to purchase a condo at the coast. They will spend $650,000 on...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Sherry and Sam want to purchase a condo at the coast. They will spend $650,000 on the condo and are taking out a $650,000 loan for the condo for twenty years at 7.0% interest. What is the annual payment on the mortgage? Construct the amortization schedule of the loan for the twenty years in a spreadsheet to show the annual interest costs, the principal reduction, and the ending balance each year. Then change the amortization schedule to reflect that after ten years Sherry and Sam will increase their annual payment to $80,000 per year. When will they fully repay the mortgage with this increased payment if they apply all the extra dollars above the original payment to the principal? Given Data Annual Interest rate 7.0% Years for Loan 20 New Annual Payment $80,000.00 Solution Beginning Balance S650,000.00 Ending Balance Annual Interest Principal Reduction Extra Year Payment Expense Principal 2 3 6. 7 9. 10 11 12 13 14 15 16 17 18 19 20 if Sherry and Sam increase the annual payment to $80,000 per year, they can pay off the loan lyears carly. Requirements Points 1. Start Excel. In cell E15, by using absolute cell references, calculate the annual payment of the loan. Use the Excel PMT function. Assume that all payments are made at the end of the year. Use the loan amount in cell D15 and the relevant cells from the 2. Given Data section. 1 In cell F15, by using ell references, calculate the annual interest expenses on the loan for the first year. Use the loan amount in cell D15 and an absolute reference to the relevant cell from the Given Data section. 3. 1 Note: The output of the expression you typed in this cell is expected as a positive number. In cell G15, by using cell references, calculate the annual principal repayment on the loan for the first year. 4. 1 Note: The output of the expression you typed in this cell is expected as a positive number. In cell H15, enter the amount of extra annual payment toward the principal repayment for year 1. Do not use equal sign 5. when entering a numeric value. In cell I15, by using cell references, calculate the loan account balance at the end of the first year. Remember to include the 1 6. extra annual payments toward the principal repayments in H15 to calculate the ending account balance. 1 7. In cell D16, by using a cell reference, enter the loan account balance at the beginning of the second year. 8. In cell range D17:D34, copy the expression from cell D16 down the column to row 34. 1 1 9. In cell range E16:134, copy the contents from cell range E15:I15 down the columns to row 34. 1 In cell H25, by using cell references, calculate the extra annual payment toward the principal repayment for year 11. Use cell E25 and an absolute reference to the relevant cell from the Given Data section. 10. 1 Note: The output of the expression you typed in this cell is expected as a negative number. 11. In cell range H26:H34, copy the expression from cell H25 down the column to row 34. In cell H36, enter the number of years early Sherry and Sam can pay off the loan. Do not use the equal sign when entering 1 12. a numeric value. 1 13. Save the workbook. Close the workbook and then exit Excel. Submit the workbook as directed. Sherry and Sam want to purchase a condo at the coast. They will spend $650,000 on the condo and are taking out a $650,000 loan for the condo for twenty years at 7.0% interest. What is the annual payment on the mortgage? Construct the amortization schedule of the loan for the twenty years in a spreadsheet to show the annual interest costs, the principal reduction, and the ending balance each year. Then change the amortization schedule to reflect that after ten years Sherry and Sam will increase their annual payment to $80,000 per year. When will they fully repay the mortgage with this increased payment if they apply all the extra dollars above the original payment to the principal? Given Data Annual Interest rate 7.0% Years for Loan 20 New Annual Payment $80,000.00 Solution Beginning Balance S650,000.00 Ending Balance Annual Interest Principal Reduction Extra Year Payment Expense Principal 2 3 6. 7 9. 10 11 12 13 14 15 16 17 18 19 20 if Sherry and Sam increase the annual payment to $80,000 per year, they can pay off the loan lyears carly. Requirements Points 1. Start Excel. In cell E15, by using absolute cell references, calculate the annual payment of the loan. Use the Excel PMT function. Assume that all payments are made at the end of the year. Use the loan amount in cell D15 and the relevant cells from the 2. Given Data section. 1 In cell F15, by using ell references, calculate the annual interest expenses on the loan for the first year. Use the loan amount in cell D15 and an absolute reference to the relevant cell from the Given Data section. 3. 1 Note: The output of the expression you typed in this cell is expected as a positive number. In cell G15, by using cell references, calculate the annual principal repayment on the loan for the first year. 4. 1 Note: The output of the expression you typed in this cell is expected as a positive number. In cell H15, enter the amount of extra annual payment toward the principal repayment for year 1. Do not use equal sign 5. when entering a numeric value. In cell I15, by using cell references, calculate the loan account balance at the end of the first year. Remember to include the 1 6. extra annual payments toward the principal repayments in H15 to calculate the ending account balance. 1 7. In cell D16, by using a cell reference, enter the loan account balance at the beginning of the second year. 8. In cell range D17:D34, copy the expression from cell D16 down the column to row 34. 1 1 9. In cell range E16:134, copy the contents from cell range E15:I15 down the columns to row 34. 1 In cell H25, by using cell references, calculate the extra annual payment toward the principal repayment for year 11. Use cell E25 and an absolute reference to the relevant cell from the Given Data section. 10. 1 Note: The output of the expression you typed in this cell is expected as a negative number. 11. In cell range H26:H34, copy the expression from cell H25 down the column to row 34. In cell H36, enter the number of years early Sherry and Sam can pay off the loan. Do not use the equal sign when entering 1 12. a numeric value. 1 13. Save the workbook. Close the workbook and then exit Excel. Submit the workbook as directed.
Expert Answer:
Related Book For
Vector Mechanics for Engineers Statics and Dynamics
ISBN: 978-0073212227
8th Edition
Authors: Ferdinand Beer, E. Russell Johnston, Jr., Elliot Eisenberg, William Clausen, David Mazurek, Phillip Cornwell
Posted Date:
Students also viewed these finance questions
-
Question V Consider a forward contract for shares of company X. The current stock price of the share is $100. The share will pay quarterly dividends of $1/share, beginning in 3 months. The interest...
-
Payments of $51.00 are made at the end of each month for six years at 8% compounded annually. Classify the annuity by (a) term; (b) date of payment; and (c) conversion period.
-
Payments of $3500 will be made at the end of every year for 17 years. Using a nominal rate of 5.25% compounded monthly, calculate the annuitys: a. Present value. b. Future value.
-
The following information was drawn from the 2016 accounting records of Ozark Merchandisers: 1. Inventory that had cost $21,200 was sold for $39,900 under terms 2/20, net/30. 2. Customers returned...
-
Assets X and Y are perfectly positively correlated. The standard deviations are X = 0.312 and Y = 0.426. What is the standard deviation of a portfolio with weights wX = 40% and wY = 60%?
-
Consider a Markov chain on {1,2,3,4,5,6} with transition matrix a. What are the recurrent and transient classes for this chain? b. Find the limiting matrix for each recurrent class. c. Find the...
-
Four different railroad-track cross-section configurations were tested to determine which is most resistant to breakage under use conditions. Ten miles of each kind of track were laid in each of 5...
-
1. What type of organizational structure does LMVH have? 2. What is the role of SBUs in the organizational structure of LVMH? What problems might arise if each SBU were run independently? 3. Compare...
-
2. In Figure 2, describe how the distortion of parts can occur after fusion welding. (20 point) Neutral axis Weld Fig. 2. Distortion of parts after welding.
-
IAS36 Impairment of Assets was issued in June 1998 and subsequently revised in March 2004 and January 2008. Its main objective is to prescribe the procedures that should ensure that an entity's...
-
The Law of the contract is important for Civil engineers. Give three examples.[C
-
What sort of assumptions underlie the policy that cuts in income taxes would increase the supply of labour hours offered in an economy?
-
Firms experience a rise in stocks. Explain why this might have occurred and what you expect firms response to this event might be and how this might affect output.
-
What are the potential costs and benefits of policies designed to improve the flexibility of labour markets?
-
What sort of trade-offs do governments face if a decision was being considered to reduce the level of welfare benefits as part of a market-orientated supply-side policy?
-
Can the doom loop ever be broken?
-
Sue purchases a $300,000 whole life policy. The annual premium rate is $23.99 per $1,000. Find her annual premium. 7197 If she lives for 30 years, find the total she paid in premiums over the 30...
-
You are thinking of investing in one of two companies. In one annual report, the auditors opinion states that the financial statements were prepared in accordance with generally accepted accounting...
-
A 4-lb collar is attached to a spring of constant 6 lb/in. and can slide without friction on a horizontal rod. The collar is at rest when it is struck with a mallet and given an initial velocity of...
-
The spacer shown was cut from a thin, uniform plate. Denoting the mass of the component by m, determine its mass moment of inertia with respect to (a) The axis AA′, (b) The centroidal axis...
-
For the beam shown, draw the shear and bending-moment diagrams, and determine the location and magnitude of the maximum absolute value of the bending moment knowing that (a) M = 0, (b) M =12kN m. 20...
-
What ideas do you have for a new business? How can you multiply the stimuli around these ideas to enhance them and identify attractive opportunities?
-
What do you really enjoy doing? What is your passion? Can your passion be a platform for a viable opportunity?
-
What do your friends and family envision you doing? What strengths and weaknesses do they observe? How do their insights help lead you to an opportunity that is right for you?
Study smarter with the SolutionInn App