In: Accounting
Max is thinking about purchasing a house. He wishes his annual payments to be 25% of his salary. The following table lists his expected salary over the next 30 years. How much is Max willing to borrow for his house? Assume he can find a loan that matches his desired payments. Assume the interest rate is 6.58%.
Years | Salary |
1 -10 | $37,823 |
11-20 | $97,337 |
21-30 | $185,750 |
Year | PV factor | Salary | Loan payment | |
1 | 0.9383 | 37,823.00 | 9,455.75 | |
2 | 0.8803 | 37,823.00 | 9,455.75 | |
3 | 0.8260 | 37,823.00 | 9,455.75 | |
4 | 0.7750 | 37,823.00 | 9,455.75 | |
5 | 0.7271 | 37,823.00 | 9,455.75 | |
6 | 0.6823 | 37,823.00 | 9,455.75 | |
7 | 0.6401 | 37,823.00 | 9,455.75 | |
8 | 0.6006 | 37,823.00 | 9,455.75 | |
9 | 0.5635 | 37,823.00 | 9,455.75 | |
10 | 0.5287 | 37,823.00 | 9,455.75 | |
11 | 0.4961 | 97,337.00 | 24,334.25 | |
12 | 0.4655 | 97,337.00 | 24,334.25 | |
13 | 0.4367 | 97,337.00 | 24,334.25 | |
14 | 0.4098 | 97,337.00 | 24,334.25 | |
15 | 0.3845 | 97,337.00 | 24,334.25 | |
16 | 0.3607 | 97,337.00 | 24,334.25 | |
17 | 0.3385 | 97,337.00 | 24,334.25 | |
18 | 0.3176 | 97,337.00 | 24,334.25 | |
19 | 0.2980 | 97,337.00 | 24,334.25 | |
20 | 0.2796 | 97,337.00 | 24,334.25 | |
21 | 0.2623 | 185,750.00 | 46,437.50 | |
22 | 0.2461 | 185,750.00 | 46,437.50 | |
23 | 0.2309 | 185,750.00 | 46,437.50 | |
24 | 0.2167 | 185,750.00 | 46,437.50 | |
25 | 0.2033 | 185,750.00 | 46,437.50 | |
26 | 0.1907 | 185,750.00 | 46,437.50 | |
27 | 0.1790 | 185,750.00 | 46,437.50 | |
28 | 0.1679 | 185,750.00 | 46,437.50 | |
29 | 0.1575 | 185,750.00 | 46,437.50 | |
30 | 0.1478 | 185,750.00 | 46,437.50 | |
12.9511 | 802,275.0000 | |||
So Max loan as per his repayment schedule he can avail is 802,275 | ||||