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...
-
In Exercises 1-3, use the method of Example 4.29 to compute the indicated power of the matrix. 1. 2. 3. -4 69 2 1
-
Create a set of detailed use-case descriptions for the process of buying glasses in exercise C. Exercise C Draw a use-case diagram and a set of activity diagrams for the process of buying glasses...
-
List, describe, and provide examples of the various defenses available to a defendant charged with a business crime.
-
Scare-2-B-U (S2BU) specializes in costumes for all occasions. The average price of each of its costumes is $160. For each occasion, S2BU receives a 20 percent deposit two months before the occasion,...
-
(a) A mutual fund raised Rs. 150 lakhs on April 1, 2018 by issue of 15 lakh units at Rs. 10 per unit. The fund invested in several capital market instruments to build a portfolio of Rs. 140 lakhs,...
-
Refer to Figure 10.40. Given: q2 = 13.6 kN/m; x1 = 4.3 m; x2 = 1.5 m; z = 1.8 m. If the vertical stress increase at point A due to the loading is 2.3 kN / m2, determine Line load q Line load 92
-
The price of a newly issued 91-day 100,000 treasury bill is 98,750. What is the 1-year rate of discount? Identify which of the listed instruments below does not fit into the discount basis category...
-
Develop a critical discussion which evaluates the importance of empowerment when developing the customer service process.
-
Good Choice Toys Shop includes the following accounting records for its financial year ended June 30, 2024: Requirement Compute cash flows from operating activities by the indirect method. Net income...
-
What are the benefits and disadvantages of using social media sites when developing marketing campaigns?
-
When should a manufacturer consider dealing direct with retailers?
-
At December 31, 2024, Stevenson Company overstated ending inventory by $36,000. How does this error affect cost of goods sold and net income for 2024? a. Overstates cost of goods sold and understates...
-
A crane is being used to lift pallets of concrete blocks onto the upper floor of a multi storey building under construction. Each pallet holds 500 blocks. The ground crew load the crane at ground...
-
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...
-
In 2022, Mark purchased two separate activities. Information regarding these activities for 2022 and 2023 is as follows: The 2022 losses were suspended losses for that year. During 2023, Mark also...
-
Jerry sprayed all of the landscaping around his business with a pesticide in June 2023. Shortly thereafter, all of the trees and shrubs unaccountably died. The FMV and the adjusted basis of the...
-
In 2023, Julie, a single individual, reported the following items of income and deduction: Julie owns 100% and is an active participant in the rental real estate activity. What is her taxable income...
Study smarter with the SolutionInn App