the original balance of the pool is $100,000 The pass-through rate is 9.0% WAM is 360...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
the original balance of the pool is $100,000 The pass-through rate is 9.0% WAM is 360 months, and WAC is 9.5% Assume a prepayment rate of 165PSA Simulate the full schedule in next worksheet MAKE SURE ALL CELLS ARE CODED HOW YOUR WORK WILL BE JUDGED: I WILL CHANGE AN INPUT VARIABLE (MARKED IN RED IN WORKSHEET) ALL YOUR SCHEDULE MUST RECOMPUTE AUTOMATICALLY, CORRECTLY. Home Insert Draw Page Layout fx [. ? V C26 1 2 3 4 5 6 7 8 9 LO 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 AutoSave OFF 28 29 30 31 32 33 34 35 36 37 38 39 10 1 12 ▼ C Insert AutoSum Recently Financial Logical Function Used V ✓ fx D computes =PV computes =RAT computes =IRR computes=NPV computes =pmt computes =npel V computes=fv V E 5. C.. Formulas A Text V 0 -250 0 -250 V 0.11 0 =PV(F1, T2, G3, T4,0) =IRR(F12:T12) Date & Time =RATE(T6,G7,F7,T8,0) 0.11 0 Data 0.11 0 F 0.01 0 -2500 =NPV(F14, G16:T16)+F16 0.11 0 Lookup & Reference -162.8368 =PMT(F19, T20, F21, T22,0) V -162.8368 =NPER(F25, K27,F27, T28,0) -162.8368 =FV(F31, T32,J33, F33,0) Review Ө Math & Trig v 1 20 1 20 1 20 1 20 1 20 1 20 1 20 View ... V More Functions G Automate 2 20 2 20 2 20 2 253 2 20 2 20 2 20 Name Manager H 3 2 20 3 20 3 20 3 214 3 20 3 20 3 20 X 4302 ASSIGN 02 (1) Tell me Define Name ✓ Use in Formula v Create from Selection I 4 20 4 20 4 20 4 523 4 20 4 20 4 20 J 5 20 5 20 5 100 5 200 5 20 5 20 5 20 K Trace Precedents Trace Dependents Remove Arrows ✓ 6 20 6 20 6 100 6 200 6 20 6 20 6 20 L 7 20 7 20 7 100 7 200 7 20 7 20 7 20 7fx lea Show Error Watch Formulas Checking Window M 8 20 8 20 8 100 8 200 8 20 20 8 20 N v 9 20 9 20 9 200 9 200 9 20 9 20 9 20 O Calculation Calculate Sheet Options 10 20 10 20 10 200 10 200 10 20 10 20 10 20 P 11 20 11 20 11 200 11 200 11 20 11 20 Calculate Now 11 20 Q 12 20 12 20 12 20 12 200 12 20 12 20 12 20 R 13 20 13 20 13 20 13 20 13 20 13 20 13 20 Comments S 14 20 100 14 20 100 14 20 14 100 14 20 100 14 20 100 14 20 T Sh C26 1 Home Insert Draw Page Layout fx Insert Function 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 A B [. V C D AutoSum Recently Financial Logical Used fx computes =PV computes =RATE computes =IRR E computes=NPV computes =pmt computes =nper computes=fv V ? V F Formulas A Text 11.0000% 0 ($162.8368) 4.9219% 0 22.0176% 1 ($250.00) 20 0 ($250.00) 1.0000% 0 ($2,500.00) $53.31 11.0000% 0 ($162.8368) 20 11.0000% 0 ($162.8368) 14 11.0000% 0 ($162.8368) G 100 V 1 20 1 20 1 20 1 20 1 20 1 20 Date & Time H 2 20 2 20 2 20 2 20 V 2 20 2 20 Data Lookup & Reference I 3 20 3 20 2 3 253 214 3 20 3 20 3 20 3 20 J 4 20 4 20 4 523 4 20 Review 4 20 4 20 ӨГ K Math & Trig 4 5 20 100 5 20 5 20 5 200 5 20 5 20 V 5 20 L 6 20 More Functions 6 20 6 100 6 200 6 20 6 20 View 6 20 ... M 20 7 20 7 100 7 200 20 7 20 7 20 N Automate 8 20 8 20 8 100 8 200 300 8 20 8 20 8 20 Name Manager O 9 20 9 20 9 200 9 200 9 20 9 20 9 20 P 10 20 10 20 10 200 10 200 10 20 10 20 10 20 Tell me Define Name ✓ Use in Formula ✓ Create from Selection Q 11 20 11 20 11 200 11 200 11 20 11 20 11 20 R 12 20 12 20 12 20 12 200 12 20 12 20 12 20 S 13 20 13 20 13 20 13 20 13 20 T 13 20 14 20 100 13 14 20 100 14 20 100 14 20 14 20 100 14 20 100 14 20 U Tra Tra Re V J8 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 A INPUT Month Number 123 4567 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 B WAC Beginning Balance $100,000 fx C 9.500% CPR% D SMM% E WAM Mortgage PMT Expected F 360 Interest$ paid to Investors G PASS THROUGH RATE Scheduled Principal PMT H 9.000% Estimated Principal Pre-PMT POOL$ Total Principal paid to Investors $ J 100,000 Total Cash Flow to Investors K Pool Fees L PSA M 165 N O the original balance of the pool is $100,000 The pass-through rate is 9.0% WAM is 360 months, and WAC is 9.5% Assume a prepayment rate of 165PSA Simulate the full schedule in next worksheet MAKE SURE ALL CELLS ARE CODED HOW YOUR WORK WILL BE JUDGED: I WILL CHANGE AN INPUT VARIABLE (MARKED IN RED IN WORKSHEET) ALL YOUR SCHEDULE MUST RECOMPUTE AUTOMATICALLY, CORRECTLY. Home Insert Draw Page Layout fx [. ? V C26 1 2 3 4 5 6 7 8 9 LO 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 AutoSave OFF 28 29 30 31 32 33 34 35 36 37 38 39 10 1 12 ▼ C Insert AutoSum Recently Financial Logical Function Used V ✓ fx D computes =PV computes =RAT computes =IRR computes=NPV computes =pmt computes =npel V computes=fv V E 5. C.. Formulas A Text V 0 -250 0 -250 V 0.11 0 =PV(F1, T2, G3, T4,0) =IRR(F12:T12) Date & Time =RATE(T6,G7,F7,T8,0) 0.11 0 Data 0.11 0 F 0.01 0 -2500 =NPV(F14, G16:T16)+F16 0.11 0 Lookup & Reference -162.8368 =PMT(F19, T20, F21, T22,0) V -162.8368 =NPER(F25, K27,F27, T28,0) -162.8368 =FV(F31, T32,J33, F33,0) Review Ө Math & Trig v 1 20 1 20 1 20 1 20 1 20 1 20 1 20 View ... V More Functions G Automate 2 20 2 20 2 20 2 253 2 20 2 20 2 20 Name Manager H 3 2 20 3 20 3 20 3 214 3 20 3 20 3 20 X 4302 ASSIGN 02 (1) Tell me Define Name ✓ Use in Formula v Create from Selection I 4 20 4 20 4 20 4 523 4 20 4 20 4 20 J 5 20 5 20 5 100 5 200 5 20 5 20 5 20 K Trace Precedents Trace Dependents Remove Arrows ✓ 6 20 6 20 6 100 6 200 6 20 6 20 6 20 L 7 20 7 20 7 100 7 200 7 20 7 20 7 20 7fx lea Show Error Watch Formulas Checking Window M 8 20 8 20 8 100 8 200 8 20 20 8 20 N v 9 20 9 20 9 200 9 200 9 20 9 20 9 20 O Calculation Calculate Sheet Options 10 20 10 20 10 200 10 200 10 20 10 20 10 20 P 11 20 11 20 11 200 11 200 11 20 11 20 Calculate Now 11 20 Q 12 20 12 20 12 20 12 200 12 20 12 20 12 20 R 13 20 13 20 13 20 13 20 13 20 13 20 13 20 Comments S 14 20 100 14 20 100 14 20 14 100 14 20 100 14 20 100 14 20 T Sh C26 1 Home Insert Draw Page Layout fx Insert Function 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 A B [. V C D AutoSum Recently Financial Logical Used fx computes =PV computes =RATE computes =IRR E computes=NPV computes =pmt computes =nper computes=fv V ? V F Formulas A Text 11.0000% 0 ($162.8368) 4.9219% 0 22.0176% 1 ($250.00) 20 0 ($250.00) 1.0000% 0 ($2,500.00) $53.31 11.0000% 0 ($162.8368) 20 11.0000% 0 ($162.8368) 14 11.0000% 0 ($162.8368) G 100 V 1 20 1 20 1 20 1 20 1 20 1 20 Date & Time H 2 20 2 20 2 20 2 20 V 2 20 2 20 Data Lookup & Reference I 3 20 3 20 2 3 253 214 3 20 3 20 3 20 3 20 J 4 20 4 20 4 523 4 20 Review 4 20 4 20 ӨГ K Math & Trig 4 5 20 100 5 20 5 20 5 200 5 20 5 20 V 5 20 L 6 20 More Functions 6 20 6 100 6 200 6 20 6 20 View 6 20 ... M 20 7 20 7 100 7 200 20 7 20 7 20 N Automate 8 20 8 20 8 100 8 200 300 8 20 8 20 8 20 Name Manager O 9 20 9 20 9 200 9 200 9 20 9 20 9 20 P 10 20 10 20 10 200 10 200 10 20 10 20 10 20 Tell me Define Name ✓ Use in Formula ✓ Create from Selection Q 11 20 11 20 11 200 11 200 11 20 11 20 11 20 R 12 20 12 20 12 20 12 200 12 20 12 20 12 20 S 13 20 13 20 13 20 13 20 13 20 T 13 20 14 20 100 13 14 20 100 14 20 100 14 20 14 20 100 14 20 100 14 20 U Tra Tra Re V J8 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 A INPUT Month Number 123 4567 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 B WAC Beginning Balance $100,000 fx C 9.500% CPR% D SMM% E WAM Mortgage PMT Expected F 360 Interest$ paid to Investors G PASS THROUGH RATE Scheduled Principal PMT H 9.000% Estimated Principal Pre-PMT POOL$ Total Principal paid to Investors $ J 100,000 Total Cash Flow to Investors K Pool Fees L PSA M 165 N O
Expert Answer:
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these finance questions
-
Question 2. This question uses the simple regression model to study the influence of the independent variable on the profit rate, for each research study (A, B, C). We will assess the applicability...
-
11 12 13 4 5 6 Use the CORREL function in cell J11 to determine if there is a statistical relationship between the height and weight of the men in the sample. Use the FORECAST.LINEAR function (or the...
-
Take a Sample of 45 from the above Population using any of the probability-samplingmethods studied by you. State and describe clearly the method ofsampling used. the miss said not to use systematic...
-
1. What is differences between the ancient Mayan criminal justice system and modern criminal justice systems? 2. Does the legal system of the ancient Maya has any relevance to the modern world? File...
-
Distribution of service department costs to production departments using the sequential distribution method similar to Self-Study Problem 1 Required: Using the information in P4-6 above, prepare a...
-
The following data give the annual salaries (in thousand dollars) of 20 randomly selected health care workers. a. Compute the range, variance, and standard deviation for these data. b. Calculate the...
-
An auditor is designing an audit program for a computerized payroll and is drafting procedures for payroll preparation, labor cost distribution, and paycheck distribution. Required: For each of the...
-
Compute the activity cost rates for materials handling, assembly, and design based on these data: Materials Cloth..........$26,000 Fasteners........4,000 Purchased parts.....40,000 Materials Handling...
-
Please, define the following core concept: Constantly check that your hiring process actually works.
-
P12-11A The comparative balance sheets for Spicer Company as of December 31 are presented below. SPICER COMPANY Comparative Balance Sheets December 31 Assets 2017 2016 $ 68,000 50,000 151,450 15,280...
-
The two investors, Adam and Eve, subscribe to invest in company Paradise Blue, a producing mine. Each party owns 50% of the issued share capital of Paradise Blue and appoint two members each to the...
-
Why are recessive sex-linked traits seen more often in males than in females?
-
When you carry shopping bags, rather than grasp the handles with your hand as in Figure Q8.14a, you might choose to put them over your arm and slide the handle toward your elbow as in Figure Q8.14b....
-
Use examples to describe how transgenic organisms are useful to humans.
-
A hippos body is 4.0 m long with front and rear feet located as in Figure P8.8. The hippo carries 60% of its weight on its front feet. How far from its tail is the hippos center of gravity? 0.5 m 1.8...
-
Male birds of many species have brighter feathers than females. Bright colors on males are often adaptations for winning mates, as in the case of birds of paradise and peacocks, discussed in this...
-
During July, the following purchases and sales were made by Bramble Company. There was no beginning inventory. Bramble Company uses a perpetual inventory system. July 3 11 20 Purchases 54 units @ $10...
-
Flicker, Inc., a closely held corporation, acquired a passive activity this year. Gross income from operations of the activity was $160,000. Operating expenses, not including depreciation, were...
-
Mike sells his home to Jane on April 2, 2012. Jane pays the property taxes covering the full calendar year in October, which amount to $2,500. How much may Mike and Jane each deduct for property...
-
Carl Conch and Mary Duval are married and file a joint return. They live at 1234 Mallory Sq. Apt. 64, Key West, FL 33040. Carl works for the Key Lime Pie Company and Mary is a homemaker after losing...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family. Ivan and Irene have the following investment income, in addition to that reported in Chapter 1: Dividends...
-
An orthotropic AS/3501 carbon/epoxy lamina (see Tables 2.2 and 4.1) is subjected to the plane stress condition \(\sigma_{x}=1000 \mathrm{MPa}, \sigma_{y}=50 \mathrm{MPa}\), and \(\tau_{x y}=50...
-
Determine the longitudinal tensile strength of the hybrid carbon/aramid/ epoxy composite described in Problem 3.4 and Figure 3.10 of Chapter 3 if the fiber packing array is square with the closest...
-
Compare and discuss the estimated longitudinal compressive strengths of Scotchply 1002 E-glass/epoxy based on (a) fiber microbuckling and (b) transverse tensile rupture. Assume linear elastic...
Study smarter with the SolutionInn App