Answer To: Instructions for Term Project FINC 3400 Business Finance Winter 2020 You will design an Excel...
Monali answered on Mar 14 2021
Forecast
House Purchase Expense Estimate
Tax rate = 24% Expenses per Annum increased at rate of inflation of 2% every year Rental 12,000/Annum till 29 years Rate 6.2% of Net Income Rate of 6.2% of Net Income Net Income - Living Expenses - Rental -SS Contribution Investment return rate 6% Payment for House Net Income - Living Expenses - Housing loan -SS Contribution Investment return rate 6% Inflation rate 3%
Age Salary / Annnum Net Income Food Expense Trasportation Helath Insurance Personal Care Service Other Rental Expense Employee Contribution to Social Security Employee contribution of Social Security Surplust Net Income Surplus Net income invested House value $479,999 Inflation Adj Income Top 35 Inflation Adju Salary
21 $88,000 $66,880 $4,464 $6,000 $3,405 $9,216 $12,000 $12,000 $4,147 $4,147 $15,648 $939 LumpSum $60,611 $64,874 $106,894 Average Monthly Income (AIMI) $8,408
22 $88,000 $66,880 $4,553 $6,120 $3,473 $9,400 $12,240 $12,000 $4,147 $4,147 $14,947 $897 Amount of Loan $419,388 $64,874 $106,894 Primary Insurance Amount (PMI) $1,261
23 $88,000 $66,880 $4,644 $6,242 $3,543 $9,588 $12,485 $12,000 $4,147 $4,147 $14,231 $854 Loan rate 4.30% $64,874 $106,894 Claim limit $5,045
24 $88,000 $66,880 $4,737 $6,367 $3,613 $9,780 $12,734 $12,000 $4,147 $4,147 $13,501 $810 Loan interest $18,034 $64,874 $106,894 Total Contributed Fund $433,450
25 $88,000 $66,880 $4,832 $6,495 $3,686 $9,976 $12,989 $12,000 $4,147 $4,147 $12,756 $765 Loan / Annum $14,581 $64,874 $106,894 Interest rate on Fund 3%
26 $88,000 $66,880 $4,929 $6,624 $3,759 $10,175 $13,249 $12,000 $4,147 $4,147 $11,997 $720 $64,874 $106,894 Interest earned on fund / Year $13,003
27 $88,000 $66,880 $5,027 $6,757 $3,835 $10,379 $13,514 $12,000 $4,147 $4,147 $11,222 $673 Starting income at Age 30 year $64,874 $106,894
28 $88,000 $66,880 $5,128 $6,892 $3,911 $10,586 $13,784 $12,000 $4,147 $4,147 $10,432 $626 Surplus...