Question

In: Finance

ACCY 415 Individual Assignment #1 Assume you have graduated from college, are earning a steady income...

ACCY 415

Individual Assignment #1

Assume you have graduated from college, are earning a steady income and are considering purchasing the condo you are currently renting. You can purchase the condo for $258,000. You have saved $24,000 for the down payment and the bank is willing to loan you $234,000 under a 30-year fixed rate mortgage. The sale will take place at the end of 2020.   Payments will be due monthly beginning January 31, 2021.

Required:

  1. Using Microsoft Excel, develop a spreadsheet to amortize the mortgage loan using the following format and using the following interest rates depending on your last name:

Last name begins with:                                   Use an annual interest rate of:

A-G                                                                             4.25%

Loan amount:                                                            Annual interest rate:

Number of payments:                                               Monthly interest rate: (use formula & extend to 5 decimal places)

Loan payment start date:                                         Monthly payment: (use PMT function)     

           

                                                                                                Additional      Loan

Date                Payment         Interest           Principal         Principal         Balance

Except for the date (which you should calculate using a fill series) there should be no hard-coded numbers in these fields, only formulas and cell references. Use the $ sign in cell references to keep a column or row from incrementing by one when copying formulas from one row to the next.

  • Use the Excel "auto fill" function or cell handle to fill in the date column of your schedule. (Be sure to select “month” as the fill series and start with the second date at your fill point, since the first date is cell referenced).
  • Use the Excel "PMT" function to determine the amount of your monthly payment. Show the payment as positive.
  • Format all cells except the monthly interest rate to two decimal places (xx.xx)
  • Initially set the "additional principal" column to zero
  • Calculate totals for the interest, principal and additional principal columns after the row which represents your final payment (and later add temporary totals after the first year of payments to answer several of the questions).
  • Any computations necessary to get to an answer should be in cells to the right of the amortization schedule.

2. Use your spreadsheet to answer the following questions. Use formulas to calculate your answers and show your computations in the upper right of your amortization schedule:

  1. What is the date of your last payment?
  1. What is the total amount of interest you will pay over the course of the loan?
  1. What is the total amount of principal you will repay?
  1. What is the total of the mortgage payments you will make during the first year of the loan?
  1. How much of these payments will be applied toward the principal amount of the loan?

  1. A friend of yours who just happens to be an accountant has told you that interest on your home loan is deductible for income tax purposes (and that rent payments are not). After one year, how much interest will you be able to deduct on your income tax return?
  1. Assume you are in a 20% tax bracket for income tax purposes. What is the average after-tax amount of your monthly mortgage payment in the first year? (HINT: Your interest deduction will be the interest times the tax rate. This is the tax savings which should be deducted from the total of your first year payments. Divide this net amount by 12 to get the monthly average).
  1. If you were currently renting your condo for $1,100 per month, would it make better sense financially to rent or buy? Why?
  1. If you are currently renting your condo for $900 per month, why might it still be better financially to buy versus rent?
  1. Assume that after one year you are earning such a good income that you are able to add an additional $100 to your monthly mortgage payment.   Your financial institution will apply this additional payment directly to your outstanding principal balance. Copy your spreadsheet to a new sheet. Beginning January 31, 2022 set the additional principal column of your worksheet to $100 per month. Erase the rows in the worksheet beyond the point that the loan is paid off.   Set the final payment (and additional principal amount of the final payment, if necessary) equal to what is necessary to just pay off the loan. Prepare totals for principal, additional principal and the interest columns and answer the following questions.
  1. How much interest will you save over the course of the loan by paying an additional $100 per month on your mortgage payment?

  1. How much principal will you pay (think about this logically)?
  1. By how many years (and/or months) will you reduce your 30-year mortgage by paying an additional $100 per month?

  1. What is the major lesson of this project?

Solutions

Expert Solution


Related Solutions

Two years ago, after you graduated from college and landed a job where you are earning...
Two years ago, after you graduated from college and landed a job where you are earning $76,500 a year, you purchased a car from your uncle and have been paying $300.00 a month. You have another year to go. You are now ready to participate in the American Dream and contemplate buying a house. Current 30-year mortgage rates are at a low annual rate of 3.25%. Your monthly mortgage payment cannot be more than 34% of your gross monthly income....
Prince has graduated from college and has been working nearly 1 year now, earning $45,000 for...
Prince has graduated from college and has been working nearly 1 year now, earning $45,000 for a firm. She expects to remain at the firm another few years. She lives at home still to save money, has $5,000 in credit card debt, $10,000 in student loans, $1,500 in savings beyond her usual checking account balance. She likes eating out and going to clubs on weekends. What challenges does Prince face budgeting for herself and setting priorities? Discuss.
You have just graduated from The a College and is making a budget presentation to a...
You have just graduated from The a College and is making a budget presentation to a group of students. In your presentation you are required to prepare the cash budget for Neann Ltd for the first quarter of 2011. The following information is to be used in the preparation of the budget. a) The directors have agreed at a special meeting to inject additional capital into the business of $60million dollars in February 2011. b) The business expects to receive...
Suppose that you have just graduated from college and have started working at a biotechnology firm....
Suppose that you have just graduated from college and have started working at a biotechnology firm. Your first job assignment is to clone the pig gene for the hormone prolactin. Assume that the pig gene for prolactin has not yet been isolated, sequenced, or mapped; however, the mouse gene for prolactin has been cloned, and the amino acid sequence of mouse prolactin is known. Briefly explain two different strategies that you might use to find and clone the pig gene...
1. Mari and Judy have just graduated from college and are purchasing a condominium. They expect...
1. Mari and Judy have just graduated from college and are purchasing a condominium. They expect that their incomes will be increasing in the next few years. Should they consider a graduated payment or graduated equity mortgage? What are the pros and cons? 2. Alberto and Maureen have just bought their first condominium. They plan on staying in the condo for about five years and then buying a house. What type of mortgage loan would you advise them to get?
Mary Lou has now graduated from college and is earning $28,000 per year. She would like...
Mary Lou has now graduated from college and is earning $28,000 per year. She would like to trade in her 1996 Nissan Stanza for a new car but is unsure what she can afford. She still owes 11 payments of $189 for a total of $1,970 on her Nissan and $5,800 to her father's equity line. Her father's equity line requires a minimum monthly payment of 2 percent of the outstanding balance, has an interest rate of 8.75 percent, and...
You have recently graduated from college with an MBA. Upon graduation, you start working for Roosevelt...
You have recently graduated from college with an MBA. Upon graduation, you start working for Roosevelt Power Plant. The boss, Mr. Jones, invites you into his office. Mr. Jones describes to you a large fraud that has recently taken place in the company. He asks you what actions should be taken to ensure that fraud does not occur again. After analyzing the company, you compile a list of actions that will be needed to prevent fraud from occurring again. Upon...
You graduated from Loyola two years ago, and you are now earning a salary of $50,000...
You graduated from Loyola two years ago, and you are now earning a salary of $50,000 per year. The total cost of your Loyola education was $200,000. You are now thinking about earning an MBA degree. Because of your excellent education at Loyola, you are eligible for the one-year, accelerated program at Global University, which has a cost of $120,000 for tuition, room, board, books, etc. To earn the MBA, you would have to quit your job and study full-time....
You have recently graduated from college, and your job search led you to East Coat Yachts....
You have recently graduated from college, and your job search led you to East Coat Yachts. Since you left the company’s business was seaworthy, you accepted a job offer. The first day on the job, while you are finishing your employment paperwork, Dan Ervin, who works in Finance, stops by to inform you about the company’s 401(k) plan. A 401(k) plan is a retirement plan offered by many companies. Such plans are tax-deferred savings vehicles, meaning that any deposits you...
Assume you have graduated from a 4-year degree and have been offered a starting salary of...
Assume you have graduated from a 4-year degree and have been offered a starting salary of $4,500 monthly or $54,000 annually. You have student debt for approximately $20,000, for which you need to pay $200 PER MONTH for 10 years. You use 1 credit card and the monthly payment is $100. You have been building your credit and have a good credit score which allows you to get a mortgage loan at 4% for 30 years. The following condominium is...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT