RES334 Week 3 Assignment – 3/19/2021 The Week 3 Assignment is about Refinancing Options and is very complex. Make up two new amortization schedules following the instructions for the Week 2...

1 answer below »
ive attached instructions and the excel sheet i started


RES334 Week 3 Assignment – 3/19/2021 The Week 3 Assignment is about Refinancing Options and is very complex. Make up two new amortization schedules following the instructions for the Week 2 Assignment. One amortization schedule is a $100,000.00 Mortgage at 12% for 30 Years Calculate the payment schedule through the last payment. Using the SUM function we used last week. What are the total monthly payments for this mortgage? Now, do a new amortization schedule with a 10% rate for 25 years. The loan amount will be the Beginning Balance for payment 49 on the 12% 30-year mortgage? This is because we have paid off the first 4 years of the loan. Calculate the payment schedule through the last payment. Using the SUM function we used last week. What are the total monthly payments for this mortgage? On a separate line, add the $2,000 closing costs, PLUS On another separate line, add the 3 points on the new 10%, 25-year mortgage loan ($xx,xxx,xx * 3% or .03). Closing Costs and Points are never paid as part of the mortgage; they are always separate items paid at closing. NOW, we are ready to answer the first set of questions. 1.    What is the monthly payment on the 12% 30-year mortgage? 2.    What are the total monthly payments for this 30-year mortgage? 3.    What is the monthly payment on the 10% 25-year mortgage? 4.    What are the total monthly payments for this 25-year mortgage?   5.    Going back to the 12% 30-year mortgage, what are the total monthly payments for the first 48 payments? 6.    What were the closing costs for the new 10% 25-year mortgage? 7.    What was the amount for the points for the new 10% 25-year mortgage? 8.    Add up #4, #5, #6, & #7. What is this total? 9.    Subtract #8 from #2. What is this total? This is Savings by Refinancing with the 10% 25-year Mortgage. Now, we need to do the second part, which is holding onto the property 5 more years. On the 10% 25-year mortgage: 1.    60 monthly payments are how much? 2.    At Payment 61, what is the Payoff (i.e., Beginning Balance)? 3.    What is the total of the 48 payments made on the 12% 30-year mortgage (see 5 above)? 4.    Add the Closing Costs (see 6 above) 5.    Add the Points (see 7 above) 6.    Add 1 – 4; this equals ? 7.    Subtract this from the Total Monthly Payments on the 12% 30-year mortgage (see 2 above in Part 1). This is Savings by Refinancing for only 5 more years with the 10% 25-year mortgage. Microsoft Word - RES334 Week 2 Assignment.docx Week 2 Assignment Help If you are comfortable working with the various functions in Excel, then you may not need the detailed description below. The following are the answers that are required for this Assignment: Part 1 – 1 What is the monthly payment? Part 1 – 2a What is the total of all payments for the mortgage? Part 1 – 2b What is the total of all interest for the mortgage? Part 1 – 3a What will be the balance due total at payment 97? Part 1 – 3b What is the total of all interest collected through payment 96? Part 1 – 4 What will be the new loan maturity date? Part 2 – 1 What is the monthly payment during the first year? The rate is 3% Part 2 – 2 What will the monthly payment be for years 2 through 25? The rate is 7% Part 2 – 3 What is the percentage increase in payments from year 1 to year 2? Part 2 – 4 What will the monthly payment be for years 4 through 25? The rate is 8% To calculate Part 2 – 3 use this formula: (Year 2 Monthly Payment – Year 1 Monthly Payment) / Year 1 Monthly Payment. Then convert this to a percentage. If you are not comfortable working with functions in Excel, follow these instructions: What we are doing is building what is called an amortization schedule, which will show all of the pertinent information for evaluating a mortgage. Part 1 Once you understand the Excel set-up, using it is not too difficult. When you have completed this spreadsheet, you will have the declining balance of the mortgage, the interest paid, and the amount the principal gets reduced for each payment until the loan has been fully paid off. Let’s set it up Row 1 Column A input the mortgage amount of $175,000.00 – You may have to Format, Cell, Currency, and set decimals to 2. Row 2 Column A input the interest rate of 4.5% Row 3 Column A input the term of the mortgage in years 30 Row 10 Column A label Month Row 10 Column B label Beginning Amount or Beg. Amt. Row 10 Column C label Payment or Pmt Row 10 Column D label Interest Row 10 Column E label Principal Row 10 Column F label Ending Balance or End. Bal. Skip a Row, and in Row 12 Column A put 1 In Row 13, Column A put 2 In Row 14, Column A put 3 Now, highlight the 1, 2, 3 and you should see a + sign on the lower right-hand corner. Sliding your mouse, or finger if you don’t use a mouse, you should see each subsequent cell get the next number (4, 5, 6, etc.); go all the way down to where 30 years times 12 months a year ends. That will be the complete term of the mortgage. Now, go to Row 5, Column C. Click on Insert, Function, scroll to find PMT. Note that your version of Excel might not have an Insert or Function, just search Help until you find how to input a financial formula. When you click on PMT, a dialog box will open. The first entry is Rate. Click on the 4.5% (Row 2 Column A) and then put a division sign and 12, so that it looks like this in the box A2/12 This tells Excel to divide the annual interest rate by 12 to give us a monthly rate. The next part of the box is asking for the Nper, which is the Number of Periods. If you were confused above when we were putting all of the payments in, this will tell you how many it is. We are multiplying 30 years times 12 months a year, so click on the 30 (Row 3 Column A) and then type the asterisk * and the number 12, so that it looks like A3*12. You will see the result. The last thing we do is to input the mortgage loan amount. In the box, type the minus sign, then click on Row 1 Column A (the $175,000.00). Click done, and you should have your monthly payment. Now, we need to break out the Interest and Principal portions of each payment, so that we can see how much of each payment is Interest and how much is Principal. We’ll start with the Interest: We’re going to start on Row 12 Column A, which is month 1 of the mortgage. Go to Column B, type the equal sign (=) and click on Row 1 Column A, which will input $175,000.00 in the cell. Then press Enter. Now go to Column C, type the equal sign (=) and click on Row 5 Column C, which is the PMT we calculated above. Then press Enter. Now go to Row 12 Column D which is our interest payment. Go back to Insert, Function, and now choose IPMT (Interest Payment). You’ll see the dialog box again, and for Rate, you will input the dollar sign $ before you click on Row 2 and again before Column A and then input the division sign. Your finished input should be $A$2/12 For Per, type 1, as we are referring to one period at a time. For Nper, we will do the same as we did previously, but we will add the dollar signs, so your input should be $A$3*12 For PV, click on Row 12 Column B, which has the $175,000.00. Click done, and you should have the interest portion of the first payment. Now, we do the Principal portion. In Row 12 Column E, type =C12+D12 and then press Enter. Lastly for Row 12, we will not calculate the remaining loan balance. In Row 12 Column F, type =B12-E12 and then press Enter. In Row 13 Column B, type =F12 and press Enter, and that should then put $174,769.55 in that cell. In Row 13 Column C, type =, then click on Row 12 Column C, and that should put the monthly payment in that cell. In Row 13 Column D, Copy Row 12 Column D and paste it in this cell. Now, go to the formula bar, and change the formula so it reads =IPMT($A2/12,1,360,B13), then press Enter. Now, we do the Principal portion. In Row 13 Column E, type =C13+D13 and press Enter. Lastly for Row 13 Column F, type =B13-E13 and press Enter. Now highlight all of Row 13 Columns B through F and copy down to where the last payment is (360), and the Ending Balance End. Bal. should be $0.00. If it is not, STOP, save your work, and email it to me!! Part 1 – 1 you have the answer already from above. Part 1 – 2 total of all payments and total of all interest paid: Column C is the payment column, while Column D is the interest column. If you followed the above, then Row 12 is where your first numbers are. Go to the last row in your table and skip a row. Now place your cursor in Column C and type =SUM(C12:CXXX) where XXX is the last row with
res334-week-3-assignment-3bhmehpr.docx week-3-nqmypugx.xlsx res334-week-2-assignment-1-ms1l2o5i-5kxp4tm1.pdf week-3-gkfdtwjf-lemyarsn.xlsx
Answered Same DayMar 23, 2021

Answer To: RES334 Week 3 Assignment – 3/19/2021 The Week 3 Assignment is about Refinancing Options and is very...

Shakeel answered on Mar 24 2021
145 Votes
Mortgage
    $100,000                            $ 98,248.26
    12.00%                            10.00%
    30                            25
    A MORTGAGE CALCULATOR:                            A MORTGAGE CALCULATOR:
        Payment Calc    $1,028.61                        Payment Calc    $892.78
    Mortgage    $100,000                         Mortgage    $ 98,248.26    
    Term    30                        Term    25
    Month    Beg. Amt.    Pmt    Interest    Principal    End. Bal.        Month    Beg. Amt.    Pmt    Interest    Principal    End. Bal.
    1    $100,000.00    $1,028.61    ($1,000.00)    $28.61    $ 99,971.39        1    $98,248.26    $892.78    ($818.74)    $74.05    $ 98,174.22
    2    $ 99,971.39    $1,028.61    ($999.71)    $28.90    $ 99,942.49        2    $ 98,174.22    $892.78    ($818.12)    $74.66    $ 98,099.55
    3    $ 99,942.49    $1,028.61    ($999.42)    $29.19    $ 99,913.30        3    $ 98,099.55    $892.78    ($817.50)    $75.29    $ 98,024.26
    4    $ 99,913.30    $1,028.61    ($999.13)    $29.48    $ 99,883.82        4    $ 98,024.26    $892.78    ($816.87)    $75.91    $ 97,948.35
    5    $ 99,883.82    $1,028.61    ($998.84)    $29.77    $ 99,854.05        5    $ 97,948.35    $892.78    ($816.24)    $76.55    $ 97,871.80
    6    $ 99,854.05    $1,028.61    ($998.54)    $30.07    $ 99,823.97        6    $ 97,871.80    $892.78    ($815.60)    $77.18    $ 97,794.62
    7    $ 99,823.97    $1,028.61    ($998.24)    $30.37    $ 99,793.60        7    $ 97,794.62    $892.78    ($814.96)    $77.83    $ 97,716.79
    8    $ 99,793.60    $1,028.61    ($997.94)    $30.68    $ 99,762.93        8    $ 97,716.79    $892.78    ($814.31)    $78.48    $ 97,638.32
    9    $ 99,762.93    $1,028.61    ($997.63)    $30.98    $ 99,731.94        9    $ 97,638.32    $892.78    ($813.65)    $79.13    $ 97,559.19
    10    $ 99,731.94    $1,028.61    ($997.32)    $31.29    $ 99,700.65        10    $ 97,559.19    $892.78    ($812.99)    $79.79    $ 97,479.40
    11    $ 99,700.65    $1,028.61    ($997.01)    $31.61    $ 99,669.04        11    $ 97,479.40    $892.78    ($812.33)    $80.45    $ 97,398.94
    12    $ 99,669.04    $1,028.61    ($996.69)    $31.92    $ 99,637.12        12    $ 97,398.94    $892.78    ($811.66)    $81.12    $ 97,317.82
    13    $ 99,637.12    $1,028.61    ($996.37)    $32.24    $ 99,604.88        13    $ 97,317.82    $892.78    ($810.98)    $81.80    $ 97,236.02
    14    $ 99,604.88    $1,028.61    ($996.05)    $32.56    $ 99,572.32        14    $ 97,236.02    $892.78    ($810.30)    $82.48    $ 97,153.53
    15    $ 99,572.32    $1,028.61    ($995.72)    $32.89    $ 99,539.43        15    $ 97,153.53    $892.78    ($809.61)    $83.17    $ 97,070.36
    16    $ 99,539.43    $1,028.61    ($995.39)    $33.22    $ 99,506.21        16    $ 97,070.36    $892.78    ($808.92)    $83.86    $ 96,986.50
    17    $ 99,506.21    $1,028.61    ($995.06)    $33.55    $ 99,472.66        17    $ 96,986.50    $892.78    ($808.22)    $84.56    $ 96,901.94
    18    $ 99,472.66    $1,028.61    ($994.73)    $33.89    $ 99,438.77        18    $ 96,901.94    $892.78    ($807.52)    $85.27    $ 96,816.67
    19    $ 99,438.77    $1,028.61    ($994.39)    $34.22    $ 99,404.55        19    $ 96,816.67    $892.78    ($806.81)    $85.98    $ 96,730.70
    20    $ 99,404.55    $1,028.61    ($994.05)    $34.57    $ 99,369.98        20    $ 96,730.70    $892.78    ($806.09)    $86.69    $ 96,644.00
    21    $ 99,369.98    $1,028.61    ($993.70)    $34.91    $ 99,335.07        21    $ 96,644.00    $892.78    ($805.37)    $87.42    $ 96,556.59
    22    $ 99,335.07    $1,028.61    ($993.35)    $35.26    $ 99,299.80        22    $ 96,556.59    $892.78    ($804.64)    $88.14    $ 96,468.44
    23    $ 99,299.80    $1,028.61    ($993.00)    $35.61    $ 99,264.19        23    $ 96,468.44    $892.78    ($803.90)    $88.88    $ 96,379.56
    24    $ 99,264.19    $1,028.61    ($992.64)    $35.97    $ 99,228.22        24    $ 96,379.56    $892.78    ($803.16)    $89.62    $ 96,289.94
    25    $ 99,228.22    $1,028.61    ($992.28)    $36.33    $ 99,191.89        25    $ 96,289.94    $892.78    ($802.42)    $90.37    $ 96,199.58
    26    $ 99,191.89    $1,028.61    ($991.92)    $36.69    $ 99,155.20        26    $ 96,199.58    $892.78    ($801.66)    $91.12    $ 96,108.46
    27    $ 99,155.20    $1,028.61    ($991.55)    $37.06    $ 99,118.13        27    $ 96,108.46    $892.78    ($800.90)    $91.88    $ 96,016.58
    28    $ 99,118.13    $1,028.61    ($991.18)    $37.43    $ 99,080.70        28    $ 96,016.58    $892.78    ($800.14)    $92.64    $ 95,923.93
    29    $ 99,080.70    $1,028.61    ($990.81)    $37.81    $ 99,042.90        29    $ 95,923.93    $892.78    ($799.37)    $93.42    $ 95,830.52
    30    $ 99,042.90    $1,028.61    ($990.43)    $38.18    $ 99,004.71        30    $ 95,830.52    $892.78    ($798.59)    $94.20    $ 95,736.32
    31    $ 99,004.71    $1,028.61    ($990.05)    $38.57    $ 98,966.15        31    $ 95,736.32    $892.78    ($797.80)    $94.98    $ 95,641.34
    32    $ 98,966.15    $1,028.61    ($989.66)    $38.95    $ 98,927.20        32    $ 95,641.34    $892.78    ($797.01)    $95.77    $ 95,545.57
    33    $ 98,927.20    $1,028.61    ($989.27)    $39.34    $ 98,887.86        33    $ 95,545.57    $892.78    ($796.21)    $96.57    $ 95,449.00
    34    $ 98,887.86    $1,028.61    ($988.88)    $39.73    $ 98,848.12        34    $ 95,449.00    $892.78    ($795.41)    $97.37    $ 95,351.63
    35    $ 98,848.12    $1,028.61    ($988.48)    $40.13    $ 98,807.99        35    $ 95,351.63    $892.78    ($794.60)    $98.19    $ 95,253.44
    36    $ 98,807.99    $1,028.61    ($988.08)    $40.53    $ 98,767.46        36    $ 95,253.44    $892.78    ($793.78)    $99.00    $ 95,154.44
    37    $ 98,767.46    $1,028.61    ($987.67)    $40.94    $ 98,726.52        37    $ 95,154.44    $892.78    ($792.95)    $99.83    $ 95,054.61
    38    $ 98,726.52    $1,028.61    ($987.27)    $41.35    $ 98,685.17        38    $ 95,054.61    $892.78    ($792.12)    $100.66    $ 94,953.95
    39    $ 98,685.17    $1,028.61    ($986.85)    $41.76    $ 98,643.41        39    $ 94,953.95    $892.78    ($791.28)    $101.50    $ 94,852.45
    40    $ 98,643.41    $1,028.61    ($986.43)    $42.18    $ 98,601.23        40    $ 94,852.45    $892.78    ($790.44)    $102.35    $ 94,750.10
    41    $ 98,601.23    $1,028.61    ($986.01)    $42.60    $ 98,558.63        41    $ 94,750.10    $892.78    ($789.58)    $103.20    $ 94,646.90
    42    $ 98,558.63    $1,028.61    ($985.59)    $43.03    $ 98,515.61        42    $ 94,646.90    $892.78    ($788.72)    $104.06    $ 94,542.84
    43    $ 98,515.61    $1,028.61    ($985.16)    $43.46    $ 98,472.15        43    $ 94,542.84    $892.78    ($787.86)    $104.93    $ 94,437.92
    44    $ 98,472.15    $1,028.61    ($984.72)    $43.89    $ 98,428.26        44    $ 94,437.92    $892.78    ($786.98)    $105.80    $ 94,332.12
    45    $ 98,428.26    $1,028.61    ($984.28)    $44.33    $ 98,383.93        45    $ 94,332.12    $892.78    ($786.10)    $106.68    $ 94,225.44
    46    $ 98,383.93    $1,028.61    ($983.84)    $44.77    $ 98,339.16        46    $ 94,225.44    $892.78    ($785.21)    $107.57    $ 94,117.87
    47    $ 98,339.16    $1,028.61    ($983.39)    $45.22    $ 98,293.94        47    $ 94,117.87    $892.78    ($784.32)    $108.47    $ 94,009.40
    48    $ 98,293.94    $1,028.61    ($982.94)    $45.67    $ 98,248.26        48    $ 94,009.40    $892.78    ($783.41)    $109.37    $ 93,900.03
    49    $ 98,248.26    $1,028.61    ($982.48)    $46.13    $ 98,202.13        49    $ 93,900.03    $892.78    ($782.50)    $110.28    $ 93,789.75
    50    $ 98,202.13    $1,028.61    ($982.02)    $46.59    $ 98,155.54        50    $ 93,789.75    $892.78    ($781.58)    $111.20    $ 93,678.54
    51    $ 98,155.54    $1,028.61    ($981.56)    $47.06    $ 98,108.48        51    $ 93,678.54    $892.78    ($780.65)    $112.13    $ 93,566.42
    52    $ 98,108.48    $1,028.61    ($981.08)    $47.53    $ 98,060.96        52    $ 93,566.42    $892.78    ($779.72)    $113.06    $ 93,453.35
    53    $ 98,060.96    $1,028.61    ($980.61)    $48.00    $ 98,012.95        53    $ 93,453.35    $892.78    ($778.78)    $114.00    $ 93,339.35
    54    $ 98,012.95    $1,028.61    ($980.13)    $48.48    $ 97,964.47        54    $ 93,339.35    $892.78    ($777.83)    $114.95    $ 93,224.39
    55    $ 97,964.47    $1,028.61    ($979.64)    $48.97    $ 97,915.50        55    $ 93,224.39    $892.78    ($776.87)    $115.91    $ 93,108.48
    56    $ 97,915.50    $1,028.61    ($979.16)    $49.46    $ 97,866.04        56    $ 93,108.48    $892.78    ($775.90)    $116.88    $ 92,991.60
    57    $ 97,866.04    $1,028.61    ($978.66)    $49.95    $ 97,816.09        57    $ 92,991.60    $892.78    ($774.93)    $117.85    $ 92,873.75
    58    $ 97,816.09    $1,028.61    ($978.16)    $50.45    $ 97,765.64        58    $ 92,873.75    $892.78    ($773.95)    $118.83    $ 92,754.91
    59    $ 97,765.64    $1,028.61    ($977.66)    $50.96    $ 97,714.68        59    $ 92,754.91    $892.78    ($772.96)    $119.83    $ 92,635.09
    60    $ 97,714.68    $1,028.61    ($977.15)    $51.47    $ 97,663.22        60    $ 92,635.09    $892.78    ($771.96)    $120.82    $ 92,514.27
    61    $ 97,663.22    $1,028.61    ($976.63)    $51.98    $ 97,611.24        61    $ 92,514.27    $892.78    ($770.95)    $121.83    $ 92,392.44
    62    $ 97,611.24    $1,028.61    ($976.11)    $52.50    $ 97,558.74        62    $ 92,392.44    $892.78    ($769.94)    $122.85    $ 92,269.59
    63    $ 97,558.74    $1,028.61    ($975.59)    $53.03    $ 97,505.71        63    $ 92,269.59    $892.78    ($768.91)    $123.87    $ 92,145.72
    64    $ 97,505.71    $1,028.61    ($975.06)    $53.56    $ 97,452.16        64    $ 92,145.72    $892.78    ($767.88)    $124.90    $ 92,020.82
    65    $ 97,452.16    $1,028.61    ($974.52)    $54.09    $ 97,398.07        65    $ 92,020.82    $892.78    ($766.84)    $125.94    $ 91,894.88
    66    $ 97,398.07    $1,028.61    ($973.98)    $54.63    $ 97,343.43        66    $ 91,894.88    $892.78    ($765.79)    $126.99    $ 91,767.88
    67    $ 97,343.43    $1,028.61    ($973.43)    $55.18    $ 97,288.26        67    $ 91,767.88    $892.78    ($764.73)    $128.05    $ 91,639.83
    68    $ 97,288.26    $1,028.61    ($972.88)    $55.73    $ 97,232.53        68    $ 91,639.83    $892.78    ($763.67)    $129.12    $ 91,510.72
    69    $ 97,232.53    $1,028.61    ($972.33)    $56.29    $ 97,176.24        69    $ 91,510.72    $892.78    ($762.59)    $130.19    $ 91,380.52
    70    $ 97,176.24    $1,028.61    ($971.76)    $56.85    $ 97,119.39        70    $ 91,380.52    $892.78    ($761.50)    $131.28    $ 91,249.24
    71    $ 97,119.39    $1,028.61    ($971.19)    $57.42    $ 97,061.97        71    $ 91,249.24    $892.78    ($760.41)    $132.37    $ 91,116.87
    72    $ 97,061.97    $1,028.61    ($970.62)    $57.99    $ 97,003.98        72    $ 91,116.87    $892.78    ($759.31)    $133.48    $ 90,983.40
    73    $ 97,003.98    $1,028.61    ($970.04)    $58.57    $ 96,945.40        73    $ 90,983.40    $892.78    ($758.19)    $134.59    $ 90,848.81
    74    $ 96,945.40    $1,028.61    ($969.45)    $59.16    $ 96,886.25        74    $ 90,848.81    $892.78    ($757.07)    $135.71    $ 90,713.10
    75    $ 96,886.25    $1,028.61    ($968.86)    $59.75    $ 96,826.50        75    $ 90,713.10    $892.78    ($755.94)    $136.84    $ 90,576.26
    76    $ 96,826.50    $1,028.61    ($968.26)    $60.35    $ 96,766.15        76    $ 90,576.26    $892.78    ($754.80)    $137.98    $ 90,438.28
    77    $ 96,766.15    $1,028.61    ($967.66)    $60.95    $ 96,705.20        77    $ 90,438.28    $892.78    ($753.65)    $139.13    $ 90,299.15
    78    $ 96,705.20    $1,028.61    ($967.05)    $61.56    $ 96,643.64        78    $ 90,299.15    $892.78    ($752.49)    $140.29    $ 90,158.86
    79    $ 96,643.64    $1,028.61    ($966.44)    $62.18    $ 96,581.46        79    $ 90,158.86    $892.78    ($751.32)    $141.46    $ 90,017.40
    80    $ 96,581.46    $1,028.61    ($965.81)    $62.80    $ 96,518.66        80    $ 90,017.40    $892.78    ($750.15)    $142.64    $ 89,874.76
    81    $ 96,518.66    $1,028.61    ($965.19)    $63.43    $ 96,455.24        81    $ 89,874.76    $892.78    ($748.96)    $143.83    $ 89,730.94
    82    $ 96,455.24    $1,028.61    ($964.55)    $64.06    $ 96,391.18        82    $ 89,730.94    $892.78    ($747.76)    $145.02    $ 89,585.91
    83    $ 96,391.18    $1,028.61    ($963.91)    $64.70    $ 96,326.47        83    $ 89,585.91    $892.78    ($746.55)    $146.23    $ 89,439.68
    84    $ 96,326.47    $1,028.61    ($963.26)    $65.35    $ 96,261.13        84    $ 89,439.68    $892.78    ($745.33)    $147.45    $ 89,292.23
    85    $ 96,261.13    $1,028.61    ($962.61)    $66.00    $ 96,195.13        85    $ 89,292.23    $892.78    ($744.10)    $148.68    $ 89,143.54
    86    $ 96,195.13    $1,028.61    ($961.95)    $66.66    $ 96,128.46        86    $ 89,143.54    $892.78    ($742.86)    $149.92    $ 88,993.63
    87    $ 96,128.46    $1,028.61    ($961.28)    $67.33    $ 96,061.14        87    $ 88,993.63    $892.78    ($741.61)    $151.17    $ 88,842.46
    88    $ 96,061.14    $1,028.61    ($960.61)    $68.00    $ 95,993.14        88    $ 88,842.46    $892.78    ($740.35)    $152.43    $ 88,690.03
    89    $ 95,993.14    $1,028.61    ($959.93)    $68.68    $ 95,924.45        89    $ 88,690.03    $892.78    ($739.08)    $153.70    $ 88,536.33
    90    $ 95,924.45    $1,028.61    ($959.24)    $69.37    $ 95,855.09        90    $ 88,536.33    $892.78    ($737.80)    $154.98    $ 88,381.35
    91    $ 95,855.09    $1,028.61    ($958.55)    $70.06    $ 95,785.02        91    $ 88,381.35    $892.78    ($736.51)    $156.27    $ 88,225.08
    92    $ 95,785.02    $1,028.61    ($957.85)    $70.76    $ 95,714.26        92    $ 88,225.08    $892.78    ($735.21)    $157.57    $ 88,067.50
    93    $ 95,714.26    $1,028.61    ($957.14)    $71.47    $ 95,642.79        93    $ 88,067.50    $892.78    ($733.90)    $158.89    $ 87,908.62
    94    $ 95,642.79    $1,028.61    ($956.43)    $72.18    $ 95,570.61        94    $ 87,908.62    $892.78    ($732.57)    $160.21    $ 87,748.41
    95    $ 95,570.61    $1,028.61    ($955.71)    $72.91    $ 95,497.70        95    $ 87,748.41    $892.78    ($731.24)    $161.55    $ 87,586.86
    96    $ 95,497.70    $1,028.61    ($954.98)    $73.64    $ 95,424.06        96    $ 87,586.86    $892.78    ($729.89)    $162.89    $ 87,423.97
    97    $ 95,424.06    $1,028.61    ($954.24)    $74.37    $ 95,349.69        97    $ 87,423.97    $892.78    ($728.53)    $164.25    $ 87,259.72
    98    $ 95,349.69    $1,028.61    ($953.50)    $75.12    $ 95,274.58        98    $ 87,259.72    $892.78    ($727.16)    $165.62    $ 87,094.10
    99    $ 95,274.58    $1,028.61    ($952.75)    $75.87    $ 95,198.71        99    $ 87,094.10    $892.78    ($725.78)    $167.00    $ 86,927.10
    100    $ 95,198.71    $1,028.61    ($951.99)    $76.63    $ 95,122.08        100    $ 86,927.10    $892.78    ($724.39)    $168.39    $ ...
SOLUTION.PDF
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here
Have files?