Question

Using a spreadsheet application, create an amortization schedule for a 30 year, fixed rate (4.58%) $200k...

Using a spreadsheet application, create an amortization schedule for a 30 year, fixed rate (4.58%) $200k loan. Answer the following: what is the monthly payment? how much total interest will you pay? Print out enough of your spreadsheet to defend your work and answers.

0 0
Add a comment Improve this question Transcribed image text
Answer #1

Monthly payment = $1022.90

Total interest = $168,243.85

Workings: Due to space contraint, printing only the first 10 and last payments

Loan Amount Interest Rate Term in Years Monthly Payment
$200,000.00 4.58% 30 $1,022.90
Month StartingBalance Interest Principal EndingBalance TotalInterest
1 $200,000.00 $763.33 $259.57 $199,740.43 $763.33
2 $199,740.43 $762.34 $260.56 $199,479.88 $1,525.68
3 $199,479.88 $761.35 $261.55 $199,218.33 $2,287.02
4 $199,218.33 $760.35 $262.55 $198,955.78 $3,047.37
5 $198,955.78 $759.35 $263.55 $198,692.22 $3,806.72
6 $198,692.22 $758.34 $264.56 $198,427.67 $4,565.06
7 $198,427.67 $757.33 $265.57 $198,162.10 $5,322.40
8 $198,162.10 $756.32 $266.58 $197,895.52 $6,078.71
9 $197,895.52 $755.30 $267.60 $197,627.92 $6,834.02
10 $197,627.92 $754.28 $268.62 $197,359.30 $7,588.30
351 $10,017.51 $38.23 $984.67 $9,032.84 $168,070.60
352 $9,032.84 $34.48 $988.42 $8,044.42 $168,105.08
353 $8,044.42 $30.70 $992.20 $7,052.22 $168,135.78
354 $7,052.22 $26.92 $995.98 $6,056.24 $168,162.70
355 $6,056.24 $23.11 $999.78 $5,056.45 $168,185.81
356 $5,056.45 $19.30 $1,003.60 $4,052.85 $168,205.11
357 $4,052.85 $15.47 $1,007.43 $3,045.42 $168,220.58
358 $3,045.42 $11.62 $1,011.28 $2,034.15 $168,232.20
359 $2,034.15 $7.76 $1,015.14 $1,019.01 $168,239.96
360 $1,019.01 $3.89 $1,019.01 $0.00 $168,243.85

Formulae used

AutoSave Of H D Book1 - Excel Sign in File Home Insert Draw Page Layout Formulas Data Review View Help Tell me what you want

Add a comment
Know the answer?
Add Answer to:
Using a spreadsheet application, create an amortization schedule for a 30 year, fixed rate (4.58%) $200k...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT