In: Finance
Problems 5 - 12 relate to the following information: You are purchasing a house for $95,000. The lender requires a 10% down payment, and will finance the rest with a 30 year fixed rate mortgage with monthly payments at 9 7/8% with two discount points charged. PLEASE USE FINACIAL CALCULLATOR AND SHOW THE WORK
5. Interest: How much interest is paid during the third year? [8315.4
6. Interest: How much interest is paid in the first month? [$703.59]
7. Interest: How much interest is paid in the 37th month? [$690.26]
8. Principal: How much principal is paid during the first month? [$38.84]
9. Principal: How much principal is paid during the 37th month? [$52.17]
10. Interest: How much interest is paid in the second year? [$8371.02]
11. Interest: How much interest is paid over the life of the loan if the loan is held to maturity? [$181,777.71]
12. Construct an annualized amortization schedule for the first four years of the loan
LOAN AMOUNT =$85500, INTEREST 9.875%, TIME 360 MONTHS(30YEARS)
BELOW IS LOAN AMORTIZATION TABLE FOR FIVE YEARS
Tenure (Months) | 360 | |||
Interest | 9.875% | |||
Loan Amount | 85500 | |||
Month | EMI | Interest | Principle | Loan Outstanding |
1 | 742 | 704 | 39 | 85461 |
2 | 742 | 703 | 39 | 85422 |
3 | 742 | 703 | 39 | 85383 |
4 | 742 | 703 | 40 | 85343 |
5 | 742 | 702 | 40 | 85303 |
6 | 742 | 702 | 40 | 85262 |
7 | 742 | 702 | 41 | 85221 |
8 | 742 | 701 | 41 | 85180 |
9 | 742 | 701 | 41 | 85139 |
10 | 742 | 701 | 42 | 85097 |
11 | 742 | 700 | 42 | 85055 |
12 | 742 | 700 | 43 | 85012 |
13 | 742 | 700 | 43 | 84969 |
14 | 742 | 699 | 43 | 84926 |
15 | 742 | 699 | 44 | 84883 |
16 | 742 | 699 | 44 | 84839 |
17 | 742 | 698 | 44 | 84794 |
18 | 742 | 698 | 45 | 84750 |
19 | 742 | 697 | 45 | 84705 |
20 | 742 | 697 | 45 | 84659 |
21 | 742 | 697 | 46 | 84614 |
22 | 742 | 696 | 46 | 84567 |
23 | 742 | 696 | 47 | 84521 |
24 | 742 | 696 | 47 | 84474 |
25 | 742 | 695 | 47 | 84427 |
26 | 742 | 695 | 48 | 84379 |
27 | 742 | 694 | 48 | 84331 |
28 | 742 | 694 | 48 | 84282 |
29 | 742 | 694 | 49 | 84234 |
30 | 742 | 693 | 49 | 84184 |
31 | 742 | 693 | 50 | 84135 |
32 | 742 | 692 | 50 | 84085 |
33 | 742 | 692 | 50 | 84034 |
34 | 742 | 692 | 51 | 83983 |
35 | 742 | 691 | 51 | 83932 |
36 | 742 | 691 | 52 | 83880 |
37 | 742 | 690 | 52 | 83828 |
38 | 742 | 690 | 53 | 83775 |
39 | 742 | 689 | 53 | 83722 |
40 | 742 | 689 | 53 | 83669 |
41 | 742 | 689 | 54 | 83615 |
42 | 742 | 688 | 54 | 83561 |
43 | 742 | 688 | 55 | 83506 |
44 | 742 | 687 | 55 | 83450 |
45 | 742 | 687 | 56 | 83395 |
46 | 742 | 686 | 56 | 83339 |
47 | 742 | 686 | 57 | 83282 |
48 | 742 | 685 | 57 | 83225 |
49 | 742 | 685 | 58 | 83167 |
50 | 742 | 684 | 58 | 83109 |
51 | 742 | 684 | 59 | 83051 |
52 | 742 | 683 | 59 | 82992 |
53 | 742 | 683 | 59 | 82932 |
54 | 742 | 682 | 60 | 82872 |
55 | 742 | 682 | 60 | 82812 |
56 | 742 | 681 | 61 | 82751 |
57 | 742 | 681 | 61 | 82689 |
58 | 742 | 680 | 62 | 82627 |
59 | 742 | 680 | 62 | 82565 |
60 | 742 | 679 | 63 | 82502 |
BASED ON TABLE FOLLOWING IS THE ANSWER
5. INTEREST PAID DURING THIRD YEAR=$8315 i.e. sum of interest from 25th month to 36 month from table.
6. interest paid during first year is appox $704..See from table
7. Interest Paid in 37th month is $ 690 Appox..See from table
8. Principal paid during first month is $ 39 appox, see from table in principal column
9. Principal paid during 37th month is $ 52 appox, see from table in principal column
10. Interest paid in second year is interest from 13th month to 24th month =$8371
11. total interest $181778
12. See Table til 48 months