Create an amortization schedule and answer the following questions for a $600,000 30-year fully-amortizing CAM loan with monthly payments. The contract interest rate on the loan is 3.25% and there are no points associated with the loan.

a.) Assuming no upfront fees/points or prepayment penalty, what is the EIR if the mortgage is prepaid in full at the end of year 6?

b.) Assuming 1 point in origination fees but no prepayment penalty, what is the EIR if the mortgage is prepaid in full at the end of year 6?

c.) Assuming 1 point in origination fees and a 2% prepayment penalty, what is the EIR if the mortgage is prepaid in full at the end of year 6?

2a 2c 2b EIR EIR EIR Loan Amount Balloon Payment Prepay Penalty Term (Years) Rate Points Cash flows Cash flows Cash flows Month Beg balance Payment Interest Principal End balance 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17