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