Math For The Liberal Arts Project 2
Chapter 4D/Ch4D_HomeLoanAmortization_Part_1_Student_Revised.pdf
Home Loan Amortization, Part I
The Tug-of-War Between Interest and Principal
Activity Sheet Before you begin:
Do an Internet search for a website such as www.bankrate.com or www.quickenloans.com where you can investigate the current fixed rates for a home mortgage.
Do an Internet search for a real estate website at a location of interest to you and find a home that is priced close to the median price for residential homes in that area. Note: you can get a sense of median prices throughout the nation by looking at websites such as www.housingtracker.com or www.kiplinger.com/tools/houseprices/.
Download Spreadsheet: (for student)
Download the file “Amortization_Template.xls” providing you a spreadsheet framework. This helps you concentrate on the flow of the principal and interest
payments each month without worrying about the formatting details. Procedure: Using the template you downloaded and change the Given quantities based on
your research. Analysis: Upon modifying your spreadsheet according to the house you have chosen and a
realistic APR that you have investigated. Now answer the following using your completed
spreadsheet:
1. Which is the approximate month in which your balance finally reached half of the
original loan amount? Why is it not simply the halfway point in the length of the loan?
2. Calculate the amount you could save in interest by financing over 15 years instead of 30. 3. Calculate interest saved if the APR were 1 percentage point lower than the one you used.
4. Calculate interest saved if a 20% down payment were made on the home instead of 10%.
Discussion:
1. What impresses you about the shape of the balance curve found on the scatterplot
worksheet? That is, notice the speed at the loan repayment and how it changes. 2. When in the loan is the majority of the interest paid back to the lending institution? 3. If so much interest can be saved by apply for a 15-year mortgage as opposed to a 30-
year mortgage, why do more people not do it? 4. Considering that when you get a loan from a lending institution they probably provide
you a copy of the actual amortization, describe why there is still value in knowing
how to build an amortization schedule from scratch as you have done in this project.
Chapter 4D/Ch4D_HomeLoanAmortization_Part_2_Student_Revised.pdf
Home Loan Amortization, Part II
Extra Payment Scenario
Activity Sheet
Before you begin: Complete the Home Loan Amortization, Part I activity in order to understand the role that
interest and principal play in the calculations of each month’s payment. Have your previously completed Amortization_Template.xls ready to expand as you go
through this activity. Procedure: Using the template you completed in the previous activity, consider the extra
payment scenario.
Analysis: Answer the following using your completed spreadsheet:
1. How much time in years and months have you saved by paying one extra payment
per year?
2. How much interest have you saved by doing this?
3. With trial and error using your Extra Principal box, how much extra would you need to
pay to save just two years on your loan?
4. How much interest would this save you and was it surprising?
5. If you doubled your payment each month by paying an Extra Principal equivalent to the
original payment, would you pay your loan off in half the time? If not, why not?
Discussion:
1. As you scroll through the amortization comparing the original balance to the new, what
impresses you overall?
2. What are some options available to a homeowner, perhaps later on, that might make as
much of an impact on the debt as paying extra principal?
Chapter 4D/Ch4D_HomeLoanAmortization_Template.xls
Student Template
| Givens | House Sale Price | 235,000.00 | Extra Payment Scenario: | |||||||
| Down Payment % | 10.00% | Extra Principal | 105.67 | |||||||
| APR | 6.00% | Months to Pay | 295 | |||||||
| Loan Years | 30 | Months Saved | 65 | |||||||
| Calculations | Down Payment $ | 23,500.00 | Years Saved | 5.5 | ||||||
| Loan Amount | 211,500.00 | New Interest | 193,062.83 | |||||||
| Payment | 1,268.05 | Interest Saved | 51,934.94 | |||||||
| Total Interest | 244,997.77 | |||||||||
| New | ||||||||||
| Month | Interest | Principal | Balance | Month | Interest | Principal | Extra Principal | Balance | ||
| 0 | 211500.00 | 0 | 211,500.00 | |||||||
| 1 | 1057.50 | 210.55 | 211289.45 | 1 | 1,057.50 | 210.55 | 105.67 | 211,183.78 | ||
| 2 | 1056.45 | 211.60 | 211077.85 | 2 | 1,055.92 | 212.13 | 105.67 | 210,865.98 | ||
| 3 | 1055.39 | 212.66 | 210865.19 | 3 | 1,054.33 | 213.72 | 105.67 | 210,546.59 | ||
| 4 | 1054.33 | 213.72 | 210651.46 | 4 | 1,052.73 | 215.32 | 105.67 | 210,225.60 | ||
| 5 | 1053.26 | 214.79 | 210436.67 | 5 | 1,051.13 | 216.92 | 105.67 | 209,903.01 | ||
| 6 | 1052.18 | 215.87 | 210220.81 | 6 | 1,049.52 | 218.53 | 105.67 | 209,578.80 | ||
| 7 | 1051.10 | 216.95 | 210003.86 | 7 | 1,047.89 | 220.16 | 105.67 | 209,252.98 | ||
| 8 | 1050.02 | 218.03 | 209785.83 | 8 | 1,046.26 | 221.78 | 105.67 | 208,925.52 | ||
| 9 | 1048.93 | 219.12 | 209566.71 | 9 | 1,044.63 | 223.42 | 105.67 | 208,596.43 | ||
| 10 | 1047.83 | 220.22 | 209346.50 | 10 | 1,042.98 | 225.07 | 105.67 | 208,265.69 | ||
| 11 | 1046.73 | 221.32 | 209125.18 | 11 | 1,041.33 | 226.72 | 105.67 | 207,933.30 | ||
| 12 | 1045.63 | 222.42 | 208902.76 | 12 | 1,039.67 | 228.38 | 105.67 | 207,599.25 | ||
| 13 | 1044.51 | 223.54 | 208679.22 | 13 | 1,038.00 | 230.05 | 105.67 | 207,263.52 | ||
| 14 | 1043.40 | 224.65 | 208454.57 | 14 | 1,036.32 | 231.73 | 105.67 | 206,926.12 | ||
| 15 | 1042.27 | 225.78 | 208228.79 | 15 | 1,034.63 | 233.42 | 105.67 | 206,587.03 | ||
| 16 | 1041.14 | 226.91 | 208001.88 | 16 | 1,032.94 | 235.11 | 105.67 | 206,246.25 | ||
| 17 | 1040.01 | 228.04 | 207773.84 | 17 | 1,031.23 | 236.82 | 105.67 | 205,903.76 | ||
| 18 | 1038.87 | 229.18 | 207544.66 | 18 | 1,029.52 | 238.53 | 105.67 | 205,559.56 | ||
| 19 | 1037.72 | 230.33 | 207314.34 | 19 | 1,027.80 | 240.25 | 105.67 | 205,213.63 | ||
| 20 | 1036.57 | 231.48 | 207082.86 | 20 | 1,026.07 | 241.98 | 105.67 | 204,865.98 | ||
| 21 | 1035.41 | 232.64 | 206850.23 | 21 | 1,024.33 | 243.72 | 105.67 | 204,516.59 | ||
| 22 | 1034.25 | 233.80 | 206616.43 | 22 | 1,022.58 | 245.47 | 105.67 | 204,165.45 | ||
| 23 | 1033.08 | 234.97 | 206381.46 | 23 | 1,020.83 | 247.22 | 105.67 | 203,812.56 | ||
| 24 | 1031.91 | 236.14 | 206145.32 | 24 | 1,019.06 | 248.99 | 105.67 | 203,457.90 | ||
| 25 | 1030.73 | 237.32 | 205908.00 | 25 | 1,017.29 | 250.76 | 105.67 | 203,101.47 | ||
| 26 | 1029.54 | 238.51 | 205669.49 | 26 | 1,015.51 | 252.54 | 105.67 | 202,743.26 | ||
| 27 | 1028.35 | 239.70 | 205429.78 | 27 | 1,013.72 | 254.33 | 105.67 | 202,383.26 | ||
| 28 | 1027.15 | 240.90 | 205188.88 | 28 | 1,011.92 | 256.13 | 105.67 | 202,021.45 | ||
| 29 | 1025.94 | 242.10 | 204946.78 | 29 | 1,010.11 | 257.94 | 105.67 | 201,657.84 | ||
| 30 | 1024.73 | 243.32 | 204703.46 | 30 | 1,008.29 | 259.76 | 105.67 | 201,292.41 | ||
| 31 | 1023.52 | 244.53 | 204458.93 | 31 | 1,006.46 | 261.59 | 105.67 | 200,925.15 | ||
| 32 | 1022.29 | 245.75 | 204213.18 | 32 | 1,004.63 | 263.42 | 105.67 | 200,556.06 | ||
| 33 | 1021.07 | 246.98 | 203966.19 | 33 | 1,002.78 | 265.27 | 105.67 | 200,185.12 | ||
| 34 | 1019.83 | 248.22 | 203717.97 | 34 | 1,000.93 | 267.12 | 105.67 | 199,812.32 | ||
| 35 | 1018.59 | 249.46 | 203468.52 | 35 | 999.06 | 268.99 | 105.67 | 199,437.66 | ||
| 36 | 1017.34 | 250.71 | 203217.81 | 36 | 997.19 | 270.86 | 105.67 | 199,061.13 | ||
| 37 | 1016.09 | 251.96 | 202965.85 | 37 | 995.31 | 272.74 | 105.67 | 198,682.72 | ||
| 38 | 1014.83 | 253.22 | 202712.63 | 38 | 993.41 | 274.64 | 105.67 | 198,302.41 | ||
| 39 | 1013.56 | 254.49 | 202458.14 | 39 | 991.51 | 276.54 | 105.67 | 197,920.20 | ||
| 40 | 1012.29 | 255.76 | 202202.38 | 40 | 989.60 | 278.45 | 105.67 | 197,536.08 | ||
| 41 | 1011.01 | 257.04 | 201945.35 | 41 | 987.68 | 280.37 | 105.67 | 197,150.04 | ||
| 42 | 1009.73 | 258.32 | 201687.02 | 42 | 985.75 | 282.30 | 105.67 | 196,762.07 | ||
| 43 | 1008.44 | 259.61 | 201427.41 | 43 | 983.81 | 284.24 | 105.67 | 196,372.16 | ||
| 44 | 1007.14 | 260.91 | 201166.50 | 44 | 981.86 | 286.19 | 105.67 | 195,980.30 | ||
| 45 | 1005.83 | 262.22 | 200904.28 | 45 | 979.90 | 288.15 | 105.67 | 195,586.49 | ||
| 46 | 1004.52 | 263.53 | 200640.75 | 46 | 977.93 | 290.12 | 105.67 | 195,190.70 | ||
| 47 | 1003.20 | 264.85 | 200375.91 | 47 | 975.95 | 292.10 | 105.67 | 194,792.93 | ||
| 48 | 1001.88 | 266.17 | 200109.74 | 48 | 973.96 | 294.08 | 105.67 | 194,393.18 | ||
| 49 | 1000.55 | 267.50 | 199842.24 | 49 | 971.97 | 296.08 | 105.67 | 193,991.42 | ||
| 50 | 999.21 | 268.84 | 199573.40 | 50 | 969.96 | 298.09 | 105.67 | 193,587.66 | ||
| 51 | 997.87 | 270.18 | 199303.21 | 51 | 967.94 | 300.11 | 105.67 | 193,181.88 | ||
| 52 | 996.52 | 271.53 | 199031.68 | 52 | 965.91 | 302.14 | 105.67 | 192,774.07 | ||
| 53 | 995.16 | 272.89 | 198758.79 | 53 | 963.87 | 304.18 | 105.67 | 192,364.22 | ||
| 54 | 993.79 | 274.26 | 198484.54 | 54 | 961.82 | 306.23 | 105.67 | 191,952.32 | ||
| 55 | 992.42 | 275.63 | 198208.91 | 55 | 959.76 | 308.29 | 105.67 | 191,538.36 | ||
| 56 | 991.04 | 277.00 | 197931.90 | 56 | 957.69 | 310.36 | 105.67 | 191,122.33 | ||
| 57 | 989.66 | 278.39 | 197653.51 | 57 | 955.61 | 312.44 | 105.67 | 190,704.22 | ||
| 58 | 988.27 | 279.78 | 197373.73 | 58 | 953.52 | 314.53 | 105.67 | 190,284.02 | ||
| 59 | 986.87 | 281.18 | 197092.55 | 59 | 951.42 | 316.63 | 105.67 | 189,861.72 | ||
| 60 | 985.46 | 282.59 | 196809.96 | 60 | 949.31 | 318.74 | 105.67 | 189,437.31 | ||
| 61 | 984.05 | 284.00 | 196525.97 | 61 | 947.19 | 320.86 | 105.67 | 189,010.78 | ||
| 62 | 982.63 | 285.42 | 196240.55 | 62 | 945.05 | 323.00 | 105.67 | 188,582.11 | ||
| 63 | 981.20 | 286.85 | 195953.70 | 63 | 942.91 | 325.14 | 105.67 | 188,151.30 | ||
| 64 | 979.77 | 288.28 | 195665.42 | 64 | 940.76 | 327.29 | 105.67 | 187,718.34 | ||
| 65 | 978.33 | 289.72 | 195375.70 | 65 | 938.59 | 329.46 | 105.67 | 187,283.21 | ||
| 66 | 976.88 | 291.17 | 195084.52 | 66 | 936.42 | 331.63 | 105.67 | 186,845.91 | ||
| 67 | 975.42 | 292.63 | 194791.90 | 67 | 934.23 | 333.82 | 105.67 | 186,406.41 | ||
| 68 | 973.96 | 294.09 | 194497.81 | 68 | 932.03 | 336.02 | 105.67 | 185,964.73 | ||
| 69 | 972.49 | 295.56 | 194202.25 | 69 | 929.82 | 338.23 | 105.67 | 185,520.83 | ||
| 70 | 971.01 | 297.04 | 193905.21 | 70 | 927.60 | 340.45 | 105.67 | 185,074.71 | ||
| 71 | 969.53 | 298.52 | 193606.69 | 71 | 925.37 | 342.68 | 105.67 | 184,626.37 | ||
| 72 | 968.03 | 300.02 | 193306.67 | 72 | 923.13 | 344.92 | 105.67 | 184,175.78 | ||
| 73 | 966.53 | 301.52 | 193005.15 | 73 | 920.88 | 347.17 | 105.67 | 183,722.94 | ||
| 74 | 965.03 | 303.02 | 192702.13 | 74 | 918.61 | 349.43 | 105.67 | 183,267.83 | ||
| 75 | 963.51 | 304.54 | 192397.59 | 75 | 916.34 | 351.71 | 105.67 | 182,810.45 | ||
| 76 | 961.99 | 306.06 | 192091.53 | 76 | 914.05 | 354.00 | 105.67 | 182,350.78 | ||
| 77 | 960.46 | 307.59 | 191783.94 | 77 | 911.75 | 356.30 | 105.67 | 181,888.82 | ||
| 78 | 958.92 | 309.13 | 191474.81 | 78 | 909.44 | 358.61 | 105.67 | 181,424.54 | ||
| 79 | 957.37 | 310.68 | 191164.13 | 79 | 907.12 | 360.93 | 105.67 | 180,957.94 | ||
| 80 | 955.82 | 312.23 | 190851.91 | 80 | 904.79 | 363.26 | 105.67 | 180,489.01 | ||
| 81 | 954.26 | 313.79 | 190538.12 | 81 | 902.45 | 365.60 | 105.67 | 180,017.74 | ||
| 82 | 952.69 | 315.36 | 190222.76 | 82 | 900.09 | 367.96 | 105.67 | 179,544.11 | ||
| 83 | 951.11 | 316.94 | 189905.82 | 83 | 897.72 | 370.33 | 105.67 | 179,068.11 | ||
| 84 | 949.53 | 318.52 | 189587.30 | 84 | 895.34 | 372.71 | 105.67 | 178,589.73 | ||
| 85 | 947.94 | 320.11 | 189267.19 | 85 | 892.95 | 375.10 | 105.67 | 178,108.96 | ||
| 86 | 946.34 | 321.71 | 188945.47 | 86 | 890.54 | 377.50 | 105.67 | 177,625.78 | ||
| 87 | 944.73 | 323.32 | 188622.15 | 87 | 888.13 | 379.92 | 105.67 | 177,140.19 | ||
| 88 | 943.11 | 324.94 | 188297.21 | 88 | 885.70 | 382.35 | 105.67 | 176,652.17 | ||
| 89 | 941.49 | 326.56 | 187970.65 | 89 | 883.26 | 384.79 | 105.67 | 176,161.71 | ||
| 90 | 939.85 | 328.20 | 187642.45 | 90 | 880.81 | 387.24 | 105.67 | 175,668.80 | ||
| 91 | 938.21 | 329.84 | 187312.62 | 91 | 878.34 | 389.71 | 105.67 | 175,173.42 | ||
| 92 | 936.56 | 331.49 | 186981.13 | 92 | 875.87 | 392.18 | 105.67 | 174,675.57 | ||
| 93 | 934.91 | 333.14 | 186647.99 | 93 | 873.38 | 394.67 | 105.67 | 174,175.23 | ||
| 94 | 933.24 | 334.81 | 186313.18 | 94 | 870.88 | 397.17 | 105.67 | 173,672.38 | ||
| 95 | 931.57 | 336.48 | 185976.69 | 95 | 868.36 | 399.69 | 105.67 | 173,167.03 | ||
| 96 | 929.88 | 338.17 | 185638.53 | 96 | 865.84 | 402.21 | 105.67 | 172,659.14 | ||
| 97 | 928.19 | 339.86 | 185298.67 | 97 | 863.30 | 404.75 | 105.67 | 172,148.72 | ||
| 98 | 926.49 | 341.56 | 184957.12 | 98 | 860.74 | 407.31 | 105.67 | 171,635.74 | ||
| 99 | 924.79 | 343.26 | 184613.85 | 99 | 858.18 | 409.87 | 105.67 | 171,120.20 | ||
| 100 | 923.07 | 344.98 | 184268.87 | 100 | 855.60 | 412.45 | 105.67 | 170,602.08 | ||
| 101 | 921.34 | 346.70 | 183922.17 | 101 | 853.01 | 415.04 | 105.67 | 170,081.37 | ||
| 102 | 919.61 | 348.44 | 183573.73 | 102 | 850.41 | 417.64 | 105.67 | 169,558.06 | ||
| 103 | 917.87 | 350.18 | 183223.55 | 103 | 847.79 | 420.26 | 105.67 | 169,032.13 | ||
| 104 | 916.12 | 351.93 | 182871.62 | 104 | 845.16 | 422.89 | 105.67 | 168,503.57 | ||
| 105 | 914.36 | 353.69 | 182517.93 | 105 | 842.52 | 425.53 | 105.67 | 167,972.36 | ||
| 106 | 912.59 | 355.46 | 182162.47 | 106 | 839.86 | 428.19 | 105.67 | 167,438.51 | ||
| 107 | 910.81 | 357.24 | 181805.23 | 107 | 837.19 | 430.86 | 105.67 | 166,901.98 | ||
| 108 | 909.03 | 359.02 | 181446.21 | 108 | 834.51 | 433.54 | 105.67 | 166,362.77 | ||
| 109 | 907.23 | 360.82 | 181085.39 | 109 | 831.81 | 436.24 | 105.67 | 165,820.86 | ||
| 110 | 905.43 | 362.62 | 180722.76 | 110 | 829.10 | 438.95 | 105.67 | 165,276.25 | ||
| 111 | 903.61 | 364.44 | 180358.33 | 111 | 826.38 | 441.67 | 105.67 | 164,728.91 | ||
| 112 | 901.79 | 366.26 | 179992.07 | 112 | 823.64 | 444.40 | 105.67 | 164,178.83 | ||
| 113 | 899.96 | 368.09 | 179623.98 | 113 | 820.89 | 447.16 | 105.67 | 163,626.01 | ||
| 114 | 898.12 | 369.93 | 179254.05 | 114 | 818.13 | 449.92 | 105.67 | 163,070.42 | ||
| 115 | 896.27 | 371.78 | 178882.27 | 115 | 815.35 | 452.70 | 105.67 | 162,512.05 | ||
| 116 | 894.41 | 373.64 | 178508.64 | 116 | 812.56 | 455.49 | 105.67 | 161,950.89 | ||
| 117 | 892.54 | 375.51 | 178133.13 | 117 | 809.75 | 458.29 | 105.67 | 161,386.92 | ||
| 118 | 890.67 | 377.38 | 177755.75 | 118 | 806.93 | 461.11 | 105.67 | 160,820.14 | ||
| 119 | 888.78 | 379.27 | 177376.48 | 119 | 804.10 | 463.95 | 105.67 | 160,250.52 | ||
| 120 | 886.88 | 381.17 | 176995.31 | 120 | 801.25 | 466.80 | 105.67 | 159,678.05 | ||
| 121 | 884.98 | 383.07 | 176612.24 | 121 | 798.39 | 469.66 | 105.67 | 159,102.72 | ||
| 122 | 883.06 | 384.99 | 176227.25 | 122 | 795.51 | 472.54 | 105.67 | 158,524.51 | ||
| 123 | 881.14 | 386.91 | 175840.33 | 123 | 792.62 | 475.43 | 105.67 | 157,943.42 | ||
| 124 | 879.20 | 388.85 | 175451.49 | 124 | 789.72 | 478.33 | 105.67 | 157,359.41 | ||
| 125 | 877.26 | 390.79 | 175060.69 | 125 | 786.80 | 481.25 | 105.67 | 156,772.49 | ||
| 126 | 875.30 | 392.75 | 174667.95 | 126 | 783.86 | 484.19 | 105.67 | 156,182.63 | ||
| 127 | 873.34 | 394.71 | 174273.24 | 127 | 780.91 | 487.14 | 105.67 | 155,589.83 | ||
| 128 | 871.37 | 396.68 | 173876.56 | 128 | 777.95 | 490.10 | 105.67 | 154,994.05 | ||
| 129 | 869.38 | 398.67 | 173477.89 | 129 | 774.97 | 493.08 | 105.67 | 154,395.30 | ||
| 130 | 867.39 | 400.66 | 173077.23 | 130 | 771.98 | 496.07 | 105.67 | 153,793.56 | ||
| 131 | 865.39 | 402.66 | 172674.57 | 131 | 768.97 | 499.08 | 105.67 | 153,188.81 | ||
| 132 | 863.37 | 404.68 | 172269.89 | 132 | 765.94 | 502.11 | 105.67 | 152,581.03 | ||
| 133 | 861.35 | 406.70 | 171863.19 | 133 | 762.91 | 505.14 | 105.67 | 151,970.22 | ||
| 134 | 859.32 | 408.73 | 171454.46 | 134 | 759.85 | 508.20 | 105.67 | 151,356.35 | ||
| 135 | 857.27 | 410.78 | 171043.68 | 135 | 756.78 | 511.27 | 105.67 | 150,739.41 | ||
| 136 | 855.22 | 412.83 | 170630.85 | 136 | 753.70 | 514.35 | 105.67 | 150,119.39 | ||
| 137 | 853.15 | 414.90 | 170215.95 | 137 | 750.60 | 517.45 | 105.67 | 149,496.26 | ||
| 138 | 851.08 | 416.97 | 169798.98 | 138 | 747.48 | 520.57 | 105.67 | 148,870.02 | ||
| 139 | 848.99 | 419.05 | 169379.93 | 139 | 744.35 | 523.70 | 105.67 | 148,240.65 | ||
| 140 | 846.90 | 421.15 | 168958.78 | 140 | 741.20 | 526.85 | 105.67 | 147,608.14 | ||
| 141 | 844.79 | 423.26 | 168535.52 | 141 | 738.04 | 530.01 | 105.67 | 146,972.46 | ||
| 142 | 842.68 | 425.37 | 168110.15 | 142 | 734.86 | 533.19 | 105.67 | 146,333.60 | ||
| 143 | 840.55 | 427.50 | 167682.65 | 143 | 731.67 | 536.38 | 105.67 | 145,691.55 | ||
| 144 | 838.41 | 429.64 | 167253.02 | 144 | 728.46 | 539.59 | 105.67 | 145,046.29 | ||
| 145 | 836.27 | 431.78 | 166821.23 | 145 | 725.23 | 542.82 | 105.67 | 144,397.80 | ||
| 146 | 834.11 | 433.94 | 166387.29 | 146 | 721.99 | 546.06 | 105.67 | 143,746.07 | ||
| 147 | 831.94 | 436.11 | 165951.18 | 147 | 718.73 | 549.32 | 105.67 | 143,091.08 | ||
| 148 | 829.76 | 438.29 | 165512.88 | 148 | 715.46 | 552.59 | 105.67 | 142,432.81 | ||
| 149 | 827.56 | 440.48 | 165072.40 | 149 | 712.16 | 555.89 | 105.67 | 141,771.26 | ||
| 150 | 825.36 | 442.69 | 164629.71 | 150 | 708.86 | 559.19 | 105.67 | 141,106.39 | ||
| 151 | 823.15 | 444.90 | 164184.81 | 151 | 705.53 | 562.52 | 105.67 | 140,438.20 | ||
| 152 | 820.92 | 447.13 | 163737.69 | 152 | 702.19 | 565.86 | 105.67 | 139,766.67 | ||
| 153 | 818.69 | 449.36 | 163288.32 | 153 | 698.83 | 569.22 | 105.67 | 139,091.79 | ||
| 154 | 816.44 | 451.61 | 162836.72 | 154 | 695.46 | 572.59 | 105.67 | 138,413.53 | ||
| 155 | 814.18 | 453.87 | 162382.85 | 155 | 692.07 | 575.98 | 105.67 | 137,731.87 | ||
| 156 | 811.91 | 456.14 | 161926.72 | 156 | 688.66 | 579.39 | 105.67 | 137,046.81 | ||
| 157 | 809.63 | 458.42 | 161468.30 | 157 | 685.23 | 582.82 | 105.67 | 136,358.33 | ||
| 158 | 807.34 | 460.71 | 161007.59 | 158 | 681.79 | 586.26 | 105.67 | 135,666.40 | ||
| 159 | 805.04 | 463.01 | 160544.58 | 159 | 678.33 | 589.72 | 105.67 | 134,971.01 | ||
| 160 | 802.72 | 465.33 | 160079.25 | 160 | 674.86 | 593.19 | 105.67 | 134,272.15 | ||
| 161 | 800.40 | 467.65 | 159611.60 | 161 | 671.36 | 596.69 | 105.67 | 133,569.79 | ||
| 162 | 798.06 | 469.99 | 159141.61 | 162 | 667.85 | 600.20 | 105.67 | 132,863.91 | ||
| 163 | 795.71 | 472.34 | 158669.27 | 163 | 664.32 | 603.73 | 105.67 | 132,154.51 | ||
| 164 | 793.35 | 474.70 | 158194.57 | 164 | 660.77 | 607.28 | 105.67 | 131,441.57 | ||
| 165 | 790.97 | 477.08 | 157717.49 | 165 | 657.21 | 610.84 | 105.67 | 130,725.05 | ||
| 166 | 788.59 | 479.46 | 157238.03 | 166 | 653.63 | 614.42 | 105.67 | 130,004.96 | ||
| 167 | 786.19 | 481.86 | 156756.17 | 167 | 650.02 | 618.02 | 105.67 | 129,281.26 | ||
| 168 | 783.78 | 484.27 | 156271.90 | 168 | 646.41 | 621.64 | 105.67 | 128,553.95 | ||
| 169 | 781.36 | 486.69 | 155785.21 | 169 | 642.77 | 625.28 | 105.67 | 127,823.00 | ||
| 170 | 778.93 | 489.12 | 155296.09 | 170 | 639.11 | 628.93 | 105.67 | 127,088.39 | ||
| 171 | 776.48 | 491.57 | 154804.52 | 171 | 635.44 | 632.61 | 105.67 | 126,350.12 | ||
| 172 | 774.02 | 494.03 | 154310.49 | 172 | 631.75 | 636.30 | 105.67 | 125,608.15 | ||
| 173 | 771.55 | 496.50 | 153813.99 | 173 | 628.04 | 640.01 | 105.67 | 124,862.47 | ||
| 174 | 769.07 | 498.98 | 153315.01 | 174 | 624.31 | 643.74 | 105.67 | 124,113.06 | ||
| 175 | 766.58 | 501.47 | 152813.54 | 175 | 620.57 | 647.48 | 105.67 | 123,359.90 | ||
| 176 | 764.07 | 503.98 | 152309.56 | 176 | 616.80 | 651.25 | 105.67 | 122,602.98 | ||
| 177 | 761.55 | 506.50 | 151803.06 | 177 | 613.01 | 655.03 | 105.67 | 121,842.28 | ||
| 178 | 759.02 | 509.03 | 151294.02 | 178 | 609.21 | 658.84 | 105.67 | 121,077.77 | ||
| 179 | 756.47 | 511.58 | 150782.44 | 179 | 605.39 | 662.66 | 105.67 | 120,309.44 | ||
| 180 | 753.91 | 514.14 | 150268.31 | 180 | 601.55 | 666.50 | 105.67 | 119,537.27 | ||
| 181 | 751.34 | 516.71 | 149751.60 | 181 | 597.69 | 670.36 | 105.67 | 118,761.23 | ||
| 182 | 748.76 | 519.29 | 149232.31 | 182 | 593.81 | 674.24 | 105.67 | 117,981.32 | ||
| 183 | 746.16 | 521.89 | 148710.42 | 183 | 589.91 | 678.14 | 105.67 | 117,197.50 | ||
| 184 | 743.55 | 524.50 | 148185.92 | 184 | 585.99 | 682.06 | 105.67 | 116,409.77 | ||
| 185 | 740.93 | 527.12 | 147658.80 | 185 | 582.05 | 686.00 | 105.67 | 115,618.10 | ||
| 186 | 738.29 | 529.76 | 147129.05 | 186 | 578.09 | 689.96 | 105.67 | 114,822.47 | ||
| 187 | 735.65 | 532.40 | 146596.64 | 187 | 574.11 | 693.94 | 105.67 | 114,022.86 | ||
| 188 | 732.98 | 535.07 | 146061.58 | 188 | 570.11 | 697.94 | 105.67 | 113,219.26 | ||
| 189 | 730.31 | 537.74 | 145523.83 | 189 | 566.10 | 701.95 | 105.67 | 112,411.63 | ||
| 190 | 727.62 | 540.43 | 144983.40 | 190 | 562.06 | 705.99 | 105.67 | 111,599.97 | ||
| 191 | 724.92 | 543.13 | 144440.27 | 191 | 558.00 | 710.05 | 105.67 | 110,784.25 | ||
| 192 | 722.20 | 545.85 | 143894.42 | 192 | 553.92 | 714.13 | 105.67 | 109,964.45 | ||
| 193 | 719.47 | 548.58 | 143345.85 | 193 | 549.82 | 718.23 | 105.67 | 109,140.55 | ||
| 194 | 716.73 | 551.32 | 142794.53 | 194 | 545.70 | 722.35 | 105.67 | 108,312.54 | ||
| 195 | 713.97 | 554.08 | 142240.45 | 195 | 541.56 | 726.49 | 105.67 | 107,480.38 | ||
| 196 | 711.20 | 556.85 | 141683.60 | 196 | 537.40 | 730.65 | 105.67 | 106,644.06 | ||
| 197 | 708.42 | 559.63 | 141123.97 | 197 | 533.22 | 734.83 | 105.67 | 105,803.56 | ||
| 198 | 705.62 | 562.43 | 140561.54 | 198 | 529.02 | 739.03 | 105.67 | 104,958.86 | ||
| 199 | 702.81 | 565.24 | 139996.30 | 199 | 524.79 | 743.26 | 105.67 | 104,109.93 | ||
| 200 | 699.98 | 568.07 | 139428.23 | 200 | 520.55 | 747.50 | 105.67 | 103,256.76 | ||
| 201 | 697.14 | 570.91 | 138857.32 | 201 | 516.28 | 751.77 | 105.67 | 102,399.33 | ||
| 202 | 694.29 | 573.76 | 138283.56 | 202 | 512.00 | 756.05 | 105.67 | 101,537.60 | ||
| 203 | 691.42 | 576.63 | 137706.93 | 203 | 507.69 | 760.36 | 105.67 | 100,671.57 | ||
| 204 | 688.53 | 579.51 | 137127.42 | 204 | 503.36 | 764.69 | 105.67 | 99,801.21 | ||
| 205 | 685.64 | 582.41 | 136545.00 | 205 | 499.01 | 769.04 | 105.67 | 98,926.49 | ||
| 206 | 682.73 | 585.32 | 135959.68 | 206 | 494.63 | 773.42 | 105.67 | 98,047.41 | ||
| 207 | 679.80 | 588.25 | 135371.43 | 207 | 490.24 | 777.81 | 105.67 | 97,163.92 | ||
| 208 | 676.86 | 591.19 | 134780.24 | 208 | 485.82 | 782.23 | 105.67 | 96,276.02 | ||
| 209 | 673.90 | 594.15 | 134186.09 | 209 | 481.38 | 786.67 | 105.67 | 95,383.68 | ||
| 210 | 670.93 | 597.12 | 133588.97 | 210 | 476.92 | 791.13 | 105.67 | 94,486.88 | ||
| 211 | 667.94 | 600.10 | 132988.86 | 211 | 472.43 | 795.61 | 105.67 | 93,585.60 | ||
| 212 | 664.94 | 603.11 | 132385.76 | 212 | 467.93 | 800.12 | 105.67 | 92,679.80 | ||
| 213 | 661.93 | 606.12 | 131779.64 | 213 | 463.40 | 804.65 | 105.67 | 91,769.48 | ||
| 214 | 658.90 | 609.15 | 131170.49 | 214 | 458.85 | 809.20 | 105.67 | 90,854.61 | ||
| 215 | 655.85 | 612.20 | 130558.29 | 215 | 454.27 | 813.78 | 105.67 | 89,935.16 | ||
| 216 | 652.79 | 615.26 | 129943.03 | 216 | 449.68 | 818.37 | 105.67 | 89,011.12 | ||
| 217 | 649.72 | 618.33 | 129324.70 | 217 | 445.06 | 822.99 | 105.67 | 88,082.45 | ||
| 218 | 646.62 | 621.43 | 128703.27 | 218 | 440.41 | 827.64 | 105.67 | 87,149.15 | ||
| 219 | 643.52 | 624.53 | 128078.74 | 219 | 435.75 | 832.30 | 105.67 | 86,211.17 | ||
| 220 | 640.39 | 627.66 | 127451.08 | 220 | 431.06 | 836.99 | 105.67 | 85,268.51 | ||
| 221 | 637.26 | 630.79 | 126820.29 | 221 | 426.34 | 841.71 | 105.67 | 84,321.13 | ||
| 222 | 634.10 | 633.95 | 126186.34 | 222 | 421.61 | 846.44 | 105.67 | 83,369.02 | ||
| 223 | 630.93 | 637.12 | 125549.22 | 223 | 416.85 | 851.20 | 105.67 | 82,412.14 | ||
| 224 | 627.75 | 640.30 | 124908.92 | 224 | 412.06 | 855.99 | 105.67 | 81,450.48 | ||
| 225 | 624.54 | 643.50 | 124265.42 | 225 | 407.25 | 860.80 | 105.67 | 80,484.01 | ||
| 226 | 621.33 | 646.72 | 123618.69 | 226 | 402.42 | 865.63 | 105.67 | 79,512.71 | ||
| 227 | 618.09 | 649.96 | 122968.74 | 227 | 397.56 | 870.49 | 105.67 | 78,536.56 | ||
| 228 | 614.84 | 653.21 | 122315.53 | 228 | 392.68 | 875.37 | 105.67 | 77,555.52 | ||
| 229 | 611.58 | 656.47 | 121659.06 | 229 | 387.78 | 880.27 | 105.67 | 76,569.58 | ||
| 230 | 608.30 | 659.75 | 120999.31 | 230 | 382.85 | 885.20 | 105.67 | 75,578.70 | ||
| 231 | 605.00 | 663.05 | 120336.25 | 231 | 377.89 | 890.16 | 105.67 | 74,582.88 | ||
| 232 | 601.68 | 666.37 | 119669.89 | 232 | 372.91 | 895.13 | 105.67 | 73,582.07 | ||
| 233 | 598.35 | 669.70 | 119000.19 | 233 | 367.91 | 900.14 | 105.67 | 72,576.26 | ||
| 234 | 595.00 | 673.05 | 118327.14 | 234 | 362.88 | 905.17 | 105.67 | 71,565.42 | ||
| 235 | 591.64 | 676.41 | 117650.72 | 235 | 357.83 | 910.22 | 105.67 | 70,549.53 | ||
| 236 | 588.25 | 679.80 | 116970.93 | 236 | 352.75 | 915.30 | 105.67 | 69,528.56 | ||
| 237 | 584.85 | 683.19 | 116287.73 | 237 | 347.64 | 920.41 | 105.67 | 68,502.48 | ||
| 238 | 581.44 | 686.61 | 115601.12 | 238 | 342.51 | 925.54 | 105.67 | 67,471.27 | ||
| 239 | 578.01 | 690.04 | 114911.08 | 239 | 337.36 | 930.69 | 105.67 | 66,434.91 | ||
| 240 | 574.56 | 693.49 | 114217.58 | 240 | 332.17 | 935.87 | 105.67 | 65,393.36 | ||
| 241 | 571.09 | 696.96 | 113520.62 | 241 | 326.97 | 941.08 | 105.67 | 64,346.61 | ||
| 242 | 567.60 | 700.45 | 112820.18 | 242 | 321.73 | 946.32 | 105.67 | 63,294.62 | ||
| 243 | 564.10 | 703.95 | 112116.23 | 243 | 316.47 | 951.58 | 105.67 | 62,237.38 | ||
| 244 | 560.58 | 707.47 | 111408.76 | 244 | 311.19 | 956.86 | 105.67 | 61,174.84 | ||
| 245 | 557.04 | 711.01 | 110697.75 | 245 | 305.87 | 962.18 | 105.67 | 60,107.00 | ||
| 246 | 553.49 | 714.56 | 109983.19 | 246 | 300.53 | 967.51 | 105.67 | 59,033.81 | ||
| 247 | 549.92 | 718.13 | 109265.06 | 247 | 295.17 | 972.88 | 105.67 | 57,955.26 | ||
| 248 | 546.33 | 721.72 | 108543.34 | 248 | 289.78 | 978.27 | 105.67 | 56,871.32 | ||
| 249 | 542.72 | 725.33 | 107818.00 | 249 | 284.36 | 983.69 | 105.67 | 55,781.95 | ||
| 250 | 539.09 | 728.96 | 107089.04 | 250 | 278.91 | 989.14 | 105.67 | 54,687.14 | ||
| 251 | 535.45 | 732.60 | 106356.44 | 251 | 273.44 | 994.61 | 105.67 | 53,586.86 | ||
| 252 | 531.78 | 736.27 | 105620.17 | 252 | 267.93 | 1,000.12 | 105.67 | 52,481.07 | ||
| 253 | 528.10 | 739.95 | 104880.23 | 253 | 262.41 | 1,005.64 | 105.67 | 51,369.76 | ||
| 254 | 524.40 | 743.65 | 104136.58 | 254 | 256.85 | 1,011.20 | 105.67 | 50,252.89 | ||
| 255 | 520.68 | 747.37 | 103389.21 | 255 | 251.26 | 1,016.78 | 105.67 | 49,130.43 | ||
| 256 | 516.95 | 751.10 | 102638.11 | 256 | 245.65 | 1,022.40 | 105.67 | 48,002.36 | ||
| 257 | 513.19 | 754.86 | 101883.25 | 257 | 240.01 | 1,028.04 | 105.67 | 46,868.65 | ||
| 258 | 509.42 | 758.63 | 101124.62 | 258 | 234.34 | 1,033.71 | 105.67 | 45,729.28 | ||
| 259 | 505.62 | 762.43 | 100362.19 | 259 | 228.65 | 1,039.40 | 105.67 | 44,584.20 | ||
| 260 | 501.81 | 766.24 | 99595.95 | 260 | 222.92 | 1,045.13 | 105.67 | 43,433.40 | ||
| 261 | 497.98 | 770.07 | 98825.88 | 261 | 217.17 | 1,050.88 | 105.67 | 42,276.85 | ||
| 262 | 494.13 | 773.92 | 98051.96 | 262 | 211.38 | 1,056.67 | 105.67 | 41,114.52 | ||
| 263 | 490.26 | 777.79 | 97274.17 | 263 | 205.57 | 1,062.48 | 105.67 | 39,946.37 | ||
| 264 | 486.37 | 781.68 | 96492.49 | 264 | 199.73 | 1,068.32 | 105.67 | 38,772.38 | ||
| 265 | 482.46 | 785.59 | 95706.91 | 265 | 193.86 | 1,074.19 | 105.67 | 37,592.52 | ||
| 266 | 478.53 | 789.51 | 94917.39 | 266 | 187.96 | 1,080.09 | 105.67 | 36,406.76 | ||
| 267 | 474.59 | 793.46 | 94123.93 | 267 | 182.03 | 1,086.02 | 105.67 | 35,215.08 | ||
| 268 | 470.62 | 797.43 | 93326.50 | 268 | 176.08 | 1,091.97 | 105.67 | 34,017.43 | ||
| 269 | 466.63 | 801.42 | 92525.08 | 269 | 170.09 | 1,097.96 | 105.67 | 32,813.80 | ||
| 270 | 462.63 | 805.42 | 91719.66 | 270 | 164.07 | 1,103.98 | 105.67 | 31,604.15 | ||
| 271 | 458.60 | 809.45 | 90910.21 | 271 | 158.02 | 1,110.03 | 105.67 | 30,388.45 | ||
| 272 | 454.55 | 813.50 | 90096.71 | 272 | 151.94 | 1,116.11 | 105.67 | 29,166.67 | ||
| 273 | 450.48 | 817.57 | 89279.14 | 273 | 145.83 | 1,122.22 | 105.67 | 27,938.78 | ||
| 274 | 446.40 | 821.65 | 88457.49 | 274 | 139.69 | 1,128.36 | 105.67 | 26,704.76 | ||
| 275 | 442.29 | 825.76 | 87631.73 | 275 | 133.52 | 1,134.53 | 105.67 | 25,464.56 | ||
| 276 | 438.16 | 829.89 | 86801.84 | 276 | 127.32 | 1,140.73 | 105.67 | 24,218.16 | ||
| 277 | 434.01 | 834.04 | 85967.80 | 277 | 121.09 | 1,146.96 | 105.67 | 22,965.54 | ||
| 278 | 429.84 | 838.21 | 85129.59 | 278 | 114.83 | 1,153.22 | 105.67 | 21,706.64 | ||
| 279 | 425.65 | 842.40 | 84287.18 | 279 | 108.53 | 1,159.52 | 105.67 | 20,441.46 | ||
| 280 | 421.44 | 846.61 | 83440.57 | 280 | 102.21 | 1,165.84 | 105.67 | 19,169.94 | ||
| 281 | 417.20 | 850.85 | 82589.72 | 281 | 95.85 | 1,172.20 | 105.67 | 17,892.07 | ||
| 282 | 412.95 | 855.10 | 81734.62 | 282 | 89.46 | 1,178.59 | 105.67 | 16,607.81 | ||
| 283 | 408.67 | 859.38 | 80875.25 | 283 | 83.04 | 1,185.01 | 105.67 | 15,317.13 | ||
| 284 | 404.38 | 863.67 | 80011.57 | 284 | 76.59 | 1,191.46 | 105.67 | 14,020.00 | ||
| 285 | 400.06 | 867.99 | 79143.58 | 285 | 70.10 | 1,197.95 | 105.67 | 12,716.38 | ||
| 286 | 395.72 | 872.33 | 78271.25 | 286 | 63.58 | 1,204.47 | 105.67 | 11,406.24 | ||
| 287 | 391.36 | 876.69 | 77394.56 | 287 | 57.03 | 1,211.02 | 105.67 | 10,089.55 | ||
| 288 | 386.97 | 881.08 | 76513.48 | 288 | 50.45 | 1,217.60 | 105.67 | 8,766.28 | ||
| 289 | 382.57 | 885.48 | 75628.00 | 289 | 43.83 | 1,224.22 | 105.67 | 7,436.39 | ||
| 290 | 378.14 | 889.91 | 74738.09 | 290 | 37.18 | 1,230.87 | 105.67 | 6,099.85 | ||
| 291 | 373.69 | 894.36 | 73843.73 | 291 | 30.50 | 1,237.55 | 105.67 | 4,756.63 | ||
| 292 | 369.22 | 898.83 | 72944.90 | 292 | 23.78 | 1,244.27 | 105.67 | 3,406.69 | ||
| 293 | 364.72 | 903.32 | 72041.58 | 293 | 17.03 | 1,251.02 | 105.67 | 2,050.01 | ||
| 294 | 360.21 | 907.84 | 71133.73 | 294 | 10.25 | 1,257.80 | 105.67 | 686.54 | ||
| 295 | 355.67 | 912.38 | 70221.35 | 295 | 3.43 | 1,264.62 | 105.67 | (683.75) | ||
| 296 | 351.11 | 916.94 | 69304.41 | 296 | (3.42) | 1,271.47 | 105.67 | (2,060.89) | ||
| 297 | 346.52 | 921.53 | 68382.88 | 297 | (10.30) | 1,278.35 | 105.67 | (3,444.92) | ||
| 298 | 341.91 | 926.13 | 67456.75 | 298 | (17.22) | 1,285.27 | 105.67 | (4,835.86) | ||
| 299 | 337.28 | 930.77 | 66525.98 | 299 | (24.18) | 1,292.23 | 105.67 | (6,233.76) | ||
| 300 | 332.63 | 935.42 | 65590.56 | 300 | (31.17) | 1,299.22 | 105.67 | (7,638.65) | ||
| 301 | 327.95 | 940.10 | 64650.47 | 301 | (38.19) | 1,306.24 | 105.67 | (9,050.56) | ||
| 302 | 323.25 | 944.80 | 63705.67 | 302 | (45.25) | 1,313.30 | 105.67 | (10,469.53) | ||
| 303 | 318.53 | 949.52 | 62756.15 | 303 | (52.35) | 1,320.40 | 105.67 | (11,895.60) | ||
| 304 | 313.78 | 954.27 | 61801.88 | 304 | (59.48) | 1,327.53 | 105.67 | (13,328.80) | ||
| 305 | 309.01 | 959.04 | 60842.84 | 305 | (66.64) | 1,334.69 | 105.67 | (14,769.16) | ||
| 306 | 304.21 | 963.84 | 59879.01 | 306 | (73.85) | 1,341.90 | 105.67 | (16,216.73) | ||
| 307 | 299.40 | 968.65 | 58910.35 | 307 | (81.08) | 1,349.13 | 105.67 | (17,671.53) | ||
| 308 | 294.55 | 973.50 | 57936.85 | 308 | (88.36) | 1,356.41 | 105.67 | (19,133.61) | ||
| 309 | 289.68 | 978.37 | 56958.49 | 309 | (95.67) | 1,363.72 | 105.67 | (20,603.00) | ||
| 310 | 284.79 | 983.26 | 55975.23 | 310 | (103.02) | 1,371.06 | 105.67 | (22,079.74) | ||
| 311 | 279.88 | 988.17 | 54987.06 | 311 | (110.40) | 1,378.45 | 105.67 | (23,563.85) | ||
| 312 | 274.94 | 993.11 | 53993.94 | 312 | (117.82) | 1,385.87 | 105.67 | (25,055.39) | ||
| 313 | 269.97 | 998.08 | 52995.87 | 313 | (125.28) | 1,393.33 | 105.67 | (26,554.39) | ||
| 314 | 264.98 | 1003.07 | 51992.80 | 314 | (132.77) | 1,400.82 | 105.67 | (28,060.88) | ||
| 315 | 259.96 | 1008.09 | 50984.71 | 315 | (140.30) | 1,408.35 | 105.67 | (29,574.91) | ||
| 316 | 254.92 | 1013.13 | 49971.58 | 316 | (147.87) | 1,415.92 | 105.67 | (31,096.50) | ||
| 317 | 249.86 | 1018.19 | 48953.39 | 317 | (155.48) | 1,423.53 | 105.67 | (32,625.71) | ||
| 318 | 244.77 | 1023.28 | 47930.11 | 318 | (163.13) | 1,431.18 | 105.67 | (34,162.55) | ||
| 319 | 239.65 | 1028.40 | 46901.71 | 319 | (170.81) | 1,438.86 | 105.67 | (35,707.09) | ||
| 320 | 234.51 | 1033.54 | 45868.17 | 320 | (178.54) | 1,446.58 | 105.67 | (37,259.34) | ||
| 321 | 229.34 | 1038.71 | 44829.46 | 321 | (186.30) | 1,454.35 | 105.67 | (38,819.36) | ||
| 322 | 224.15 | 1043.90 | 43785.56 | 322 | (194.10) | 1,462.15 | 105.67 | (40,387.18) | ||
| 323 | 218.93 | 1049.12 | 42736.44 | 323 | (201.94) | 1,469.99 | 105.67 | (41,962.83) | ||
| 324 | 213.68 | 1054.37 | 41682.07 | 324 | (209.81) | 1,477.86 | 105.67 | (43,546.37) | ||
| 325 | 208.41 | 1059.64 | 40622.43 | 325 | (217.73) | 1,485.78 | 105.67 | (45,137.82) | ||
| 326 | 203.11 | 1064.94 | 39557.49 | 326 | (225.69) | 1,493.74 | 105.67 | (46,737.23) | ||
| 327 | 197.79 | 1070.26 | 38487.23 | 327 | (233.69) | 1,501.74 | 105.67 | (48,344.63) | ||
| 328 | 192.44 | 1075.61 | 37411.62 | 328 | (241.72) | 1,509.77 | 105.67 | (49,960.08) | ||
| 329 | 187.06 | 1080.99 | 36330.63 | 329 | (249.80) | 1,517.85 | 105.67 | (51,583.60) | ||
| 330 | 181.65 | 1086.40 | 35244.23 | 330 | (257.92) | 1,525.97 | 105.67 | (53,215.24) | ||
| 331 | 176.22 | 1091.83 | 34152.40 | 331 | (266.08) | 1,534.13 | 105.67 | (54,855.03) | ||
| 332 | 170.76 | 1097.29 | 33055.12 | 332 | (274.28) | 1,542.32 | 105.67 | (56,503.03) | ||
| 333 | 165.28 | 1102.77 | 31952.34 | 333 | (282.52) | 1,550.56 | 105.67 | (58,159.26) | ||
| 334 | 159.76 | 1108.29 | 30844.06 | 334 | (290.80) | 1,558.85 | 105.67 | (59,823.78) | ||
| 335 | 154.22 | 1113.83 | 29730.23 | 335 | (299.12) | 1,567.17 | 105.67 | (61,496.62) | ||
| 336 | 148.65 | 1119.40 | 28610.83 | 336 | (307.48) | 1,575.53 | 105.67 | (63,177.82) | ||
| 337 | 143.05 | 1125.00 | 27485.83 | 337 | (315.89) | 1,583.94 | 105.67 | (64,867.43) | ||
| 338 | 137.43 | 1130.62 | 26355.21 | 338 | (324.34) | 1,592.39 | 105.67 | (66,565.49) | ||
| 339 | 131.78 | 1136.27 | 25218.94 | 339 | (332.83) | 1,600.88 | 105.67 | (68,272.04) | ||
| 340 | 126.09 | 1141.95 | 24076.98 | 340 | (341.36) | 1,609.41 | 105.67 | (69,987.12) | ||
| 341 | 120.38 | 1147.66 | 22929.32 | 341 | (349.94) | 1,617.98 | 105.67 | (71,710.77) | ||
| 342 | 114.65 | 1153.40 | 21775.92 | 342 | (358.55) | 1,626.60 | 105.67 | (73,443.05) | ||
| 343 | 108.88 | 1159.17 | 20616.75 | 343 | (367.22) | 1,635.26 | 105.67 | (75,183.98) | ||
| 344 | 103.08 | 1164.97 | 19451.78 | 344 | (375.92) | 1,643.97 | 105.67 | (76,933.62) | ||
| 345 | 97.26 | 1170.79 | 18280.99 | 345 | (384.67) | 1,652.72 | 105.67 | (78,692.01) | ||
| 346 | 91.40 | 1176.64 | 17104.35 | 346 | (393.46) | 1,661.51 | 105.67 | (80,459.19) | ||
| 347 | 85.52 | 1182.53 | 15921.82 | 347 | (402.30) | 1,670.35 | 105.67 | (82,235.21) | ||
| 348 | 79.61 | 1188.44 | 14733.38 | 348 | (411.18) | 1,679.23 | 105.67 | (84,020.10) | ||
| 349 | 73.67 | 1194.38 | 13539.00 | 349 | (420.10) | 1,688.15 | 105.67 | (85,813.92) | ||
| 350 | 67.69 | 1200.35 | 12338.64 | 350 | (429.07) | 1,697.12 | 105.67 | (87,616.71) | ||
| 351 | 61.69 | 1206.36 | 11132.29 | 351 | (438.08) | 1,706.13 | 105.67 | (89,428.52) | ||
| 352 | 55.66 | 1212.39 | 9919.90 | 352 | (447.14) | 1,715.19 | 105.67 | (91,249.38) | ||
| 353 | 49.60 | 1218.45 | 8701.45 | 353 | (456.25) | 1,724.30 | 105.67 | (93,079.35) | ||
| 354 | 43.51 | 1224.54 | 7476.91 | 354 | (465.40) | 1,733.45 | 105.67 | (94,918.46) | ||
| 355 | 37.38 | 1230.66 | 6246.24 | 355 | (474.59) | 1,742.64 | 105.67 | (96,766.77) | ||
| 356 | 31.23 | 1236.82 | 5009.42 | 356 | (483.83) | 1,751.88 | 105.67 | (98,624.33) | ||
| 357 | 25.05 | 1243.00 | 3766.42 | 357 | (493.12) | 1,761.17 | 105.67 | (100,491.17) | ||
| 358 | 18.83 | 1249.22 | 2517.20 | 358 | (502.46) | 1,770.51 | 105.67 | (102,367.35) | ||
| 359 | 12.59 | 1255.46 | 1261.74 | 359 | (511.84) | 1,779.89 | 105.67 | (104,252.90) | ||
| 360 | 6.31 | 1261.74 | -0.00 | 360 | (521.26) | 1,789.31 | 105.67 | (106,147.89) | ||
| Copyright © 2011 Pearson Education, Inc. Publishing as Addison-Wesley. |
Balance Scatterplot
| 211500 |
| 211289.450639302 |
| 211077.8485318 |
| 210865.188413761 |
| 210651.464995132 |
| 210436.67295941 |
| 210220.806963508 |
| 210003.861637628 |
| 209785.831585118 |
| 209566.711382346 |
| 209346.495578559 |
| 209125.178695754 |
| 208902.755228535 |
| 208679.219643979 |
| 208454.566381501 |
| 208228.78985271 |
| 208001.884441276 |
| 207773.844502784 |
| 207544.6643646 |
| 207314.338325725 |
| 207082.860656655 |
| 206850.225599241 |
| 206616.427366539 |
| 206381.460142673 |
| 206145.318082689 |
| 205907.995312404 |
| 205669.485928268 |
| 205429.783997211 |
| 205188.883556499 |
| 204946.778613584 |
| 204703.463145953 |
| 204458.931100985 |
| 204213.176395792 |
| 203966.192917073 |
| 203717.97452096 |
| 203468.515032867 |
| 203217.808247333 |
| 202965.847927872 |
| 202712.627806813 |
| 202458.141585149 |
| 202202.382932377 |
| 201945.34548634 |
| 201687.022853074 |
| 201427.408606641 |
| 201166.496288976 |
| 200904.279409723 |
| 200640.751446074 |
| 200375.905842606 |
| 200109.736011121 |
| 199842.235330478 |
| 199573.397146433 |
| 199303.214771467 |
| 199031.681484626 |
| 198758.790531351 |
| 198484.53512331 |
| 198208.908438228 |
| 197931.903619721 |
| 197653.513777122 |
| 197373.731985309 |
| 197092.551284538 |
| 196809.964680262 |
| 196525.965142966 |
| 196240.545607982 |
| 195953.698975324 |
| 195665.418109503 |
| 195375.695839352 |
| 195084.524957851 |
| 194791.898221942 |
| 194497.808352354 |
| 194202.248033417 |
| 193905.209912886 |
| 193606.686601753 |
| 193306.670674063 |
| 193005.154666736 |
| 192702.131079371 |
| 192397.59237407 |
| 192091.530975242 |
| 191783.93926942 |
| 191474.809605069 |
| 191164.134292397 |
| 190851.90560316 |
| 190538.115770478 |
| 190222.756988632 |
| 189905.821412878 |
| 189587.301159244 |
| 189267.188304342 |
| 188945.474885166 |
| 188622.152898893 |
| 188297.21430269 |
| 187970.651013505 |
| 187642.454907874 |
| 187312.617821716 |
| 186981.131550126 |
| 186647.987847179 |
| 186313.178425717 |
| 185976.694957147 |
| 185638.529071235 |
| 185298.672355893 |
| 184957.116356974 |
| 184613.852578061 |
| 184268.872480253 |
| 183922.167481956 |
| 183573.728958668 |
| 183223.548242763 |
| 182871.616623279 |
| 182517.925345697 |
| 182162.465611728 |
| 181805.228579088 |
| 181446.205361286 |
| 181085.387027394 |
| 180722.764601833 |
| 180358.329064144 |
| 179992.071348767 |
| 179623.982344812 |
| 179254.052895838 |
| 178882.27379962 |
| 178508.63580792 |
| 178133.129626261 |
| 177755.745913694 |
| 177376.475282565 |
| 176995.308298279 |
| 176612.235479073 |
| 176227.24729577 |
| 175840.334171551 |
| 175451.48648171 |
| 175060.694553421 |
| 174667.94866549 |
| 174273.239048119 |
| 173876.555882662 |
| 173477.889301377 |
| 173077.229387186 |
| 172674.566173424 |
| 172269.889643593 |
| 171863.189731113 |
| 171454.45631907 |
| 171043.679239967 |
| 170630.848275469 |
| 170215.953156148 |
| 169798.983561231 |
| 169379.929118339 |
| 168958.779403233 |
| 168535.523939551 |
| 168110.15219855 |
| 167682.653598845 |
| 167253.017506141 |
| 166821.233232974 |
| 166387.290038441 |
| 165951.177127935 |
| 165512.883652876 |
| 165072.398710443 |
| 164629.711343297 |
| 164184.810539315 |
| 163737.685231314 |
| 163288.324296772 |
| 162836.716557558 |
| 162382.850779648 |
| 161926.715672848 |
| 161468.299890514 |
| 161007.592029268 |
| 160544.580628717 |
| 160079.254171162 |
| 159611.60108132 |
| 159141.609726028 |
| 158669.26841396 |
| 158194.565395332 |
| 157717.488861611 |
| 157238.026945221 |
| 156756.167719249 |
| 156271.899197147 |
| 155785.209332435 |
| 155296.086018399 |
| 154804.517087793 |
| 154310.490312533 |
| 153813.993403398 |
| 153315.014009717 |
| 152813.539719067 |
| 152309.558056965 |
| 151803.056486551 |
| 151294.022408286 |
| 150782.443159629 |
| 150268.30601473 |
| 149751.598184105 |
| 149232.306814328 |
| 148710.418987701 |
| 148185.921721941 |
| 147658.801969853 |
| 147129.046619004 |
| 146596.642491401 |
| 146061.57634316 |
| 145523.834864178 |
| 144983.404677801 |
| 144440.272340492 |
| 143894.424341496 |
| 143345.847102505 |
| 142794.52697732 |
| 142240.450251508 |
| 141683.603142068 |
| 141123.97179708 |
| 140561.542295367 |
| 139996.300646146 |
| 139428.232788679 |
| 138857.324591924 |
| 138283.561854186 |
| 137706.930302758 |
| 137127.415593574 |
| 136545.003310844 |
| 135959.6789667 |
| 135371.428000835 |
| 134780.235780142 |
| 134186.087598344 |
| 133588.968675638 |
| 132988.864158318 |
| 132385.759118411 |
| 131779.638553305 |
| 131170.487385374 |
| 130558.290461603 |
| 129943.032553212 |
| 129324.69835528 |
| 128703.272486359 |
| 128078.739488092 |
| 127451.083824835 |
| 126820.289883261 |
| 126186.341971979 |
| 125549.224321141 |
| 124908.921082049 |
| 124265.416326761 |
| 123618.694047696 |
| 122968.738157237 |
| 122315.532487325 |
| 121659.060789064 |
| 120999.306732311 |
| 120336.253905274 |
| 119669.885814103 |
| 119000.185882475 |
| 118327.137451189 |
| 117650.723777747 |
| 116970.928035938 |
| 116287.733315419 |
| 115601.122621298 |
| 114911.078873707 |
| 114217.584907377 |
| 113520.623471216 |
| 112820.177227874 |
| 112116.228753315 |
| 111408.760536384 |
| 110697.754978368 |
| 109983.194392561 |
| 109265.061003826 |
| 108543.336948147 |
| 107818.00427219 |
| 107089.044932853 |
| 106356.440796819 |
| 105620.173640105 |
| 104880.225147607 |
| 104136.576912647 |
| 103389.210436512 |
| 102638.107127997 |
| 101883.248302939 |
| 101124.615183755 |
| 100362.188898976 |
| 99595.9504827729 |
| 98825.8808744886 |
| 98051.960918163 |
| 97274.1713620557 |
| 96492.4928581679 |
| 95706.9059617607 |
| 94917.3911308714 |
| 94123.9287258277 |
| 93326.4990087587 |
| 92525.0821431044 |
| 91719.6581931219 |
| 90910.2071233894 |
| 90096.7087983083 |
| 89279.1429816017 |
| 88457.4893358116 |
| 87631.7274217926 |
| 86801.8366982035 |
| 85967.7965209964 |
| 85129.5861429033 |
| 84287.1847129198 |
| 83440.5712757863 |
| 82589.7247714671 |
| 81734.6240346264 |
| 80875.2477941014 |
| 80011.5746723738 |
| 79143.5831850376 |
| 78271.2517402647 |
| 77394.558638268 |
| 76513.4820707612 |
| 75628.0001204169 |
| 74738.0907603209 |
| 73843.7318534244 |
| 72944.9011519935 |
| 72041.5762970553 |
| 71133.7348178425 |
| 70221.3541312337 |
| 69304.4115411918 |
| 68382.8842381996 |
| 67456.7492986925 |
| 66525.9836844879 |
| 65590.5642422123 |
| 64650.4677027253 |
| 63705.6706805408 |
| 62756.1496732454 |
| 61801.8810609136 |
| 60842.8411055201 |
| 59879.0059503496 |
| 58910.3516194032 |
| 57936.8540168022 |
| 56958.4889261881 |
| 55975.2320101209 |
| 54987.0588094735 |
| 53993.9447428228 |
| 52995.8651058388 |
| 51992.7950706699 |
| 50984.7096853251 |
| 49971.5838730537 |
| 48953.3924317209 |
| 47930.1100331814 |
| 46901.7112226492 |
| 45868.1704180644 |
| 44829.4619094566 |
| 43785.5598583058 |
| 42736.4382968993 |
| 41682.0711276857 |
| 40622.432122626 |
| 39557.4949225411 |
| 38487.2330364557 |
| 37411.6198409399 |
| 36330.6285794465 |
| 35244.2323616456 |
| 34152.4041627558 |
| 33055.1168228715 |
| 31952.3430462877 |
| 30844.0554008211 |
| 29730.2263171271 |
| 28610.8280880147 |
| 27485.8328677566 |
| 26355.2126713973 |
| 25218.9393740562 |
| 24076.9847102284 |
| 22929.3202730815 |
| 21775.9175137488 |
| 20616.7477406195 |
| 19451.7821186245 |
| 18280.9916685195 |
| 17104.347266164 |
| 15921.8196417968 |
| 14733.3793793077 |
| 13538.9969155061 |
| 12338.6425393856 |
| 11132.2863913844 |
| 9919.8984626433 |
| 8701.4485942584 |
| 7476.9064765316 |
| 6246.2416482162 |
| 5009.4234957591 |
| 3766.4212525399 |
| 2517.2039981045 |
| 1261.7406573969 |
| -0.0000000142 |
Chapter 4D/Ch4D_Pros_and_Cons_of_Paying_Extra_Financial_Toolboxes.xls
Financial ToolBoxes
| Mini Financial Calculators | ||||||||
| (Shaded boxes are the outputs based on the given inputs above the box. Do not type in the shaded boxes.) | ||||||||
| APR | 6.00% | APR | 7.25% | APR | 10.00% | |||
| Compounds | 12 | Compounds | 12 | Compounds | 12 | |||
| Present Value | 0.00 | Present Value | 175000.00 | Payment | -25 | |||
| Payment | 43.00 | Payment | -1293.29 | Present Value | -250.00 | |||
| Years | 30 | Future Value | 0 | Years | 45 | |||
| Future Value: | ($43,194.15) | Years: | 23.5 | Investment Interest: | $270,401.09 | |||
| APR | 9.00% | APR | 8.25% | Compounds | 12 | |||
| Compounds | 12 | Compounds | 12 | Payment | -482.77 | |||
| Present Value | 60000 | Future Value | 0.00 | Present Value | 60000.00 | |||
| Future Value | 0 | Payment | -300.00 | Years | 30 | |||
| Years | 30 | Years | 10 | Debt Interest: | ($113,797.20) | |||
| Payment: | ($482.77) | Present Value: | $24,459.32 | |||||
| APR | 5.46% | APY | 5.57% | |||||
| Compounds | 4 | Compounds | 4 | |||||
| Effective Yield: | 5.57% | Nominal Yield: | 5.46% | |||||
| The formulas in the gray boxes are not cell-protected. Should you accidentally lose their information, refer to the items below. | ||||||||
| You can copy and paste any of the formulas back into the gray boxes. Don't forget to drop the quote mark in front of the = sign. | ||||||||
| Future Value: | =FV(C5/C6,C6*C9,C8,C7) | |||||||
| Years: | =(NPER(F5/F6,F8,F7,F9))/12 | |||||||
| Debt Interest: | =I6*I5*I8+I7 | |||||||
| Payment: | =PMT(C13/C14,C17*C14,C15,C16) | |||||||
| Present Value: | =PV(F13/F14,F17*F14,F16,F15) | |||||||
| Investment Interest: | =FV(I13/I14,I17*I14,I15,I16)+I15*I14*I17+I16 | |||||||
| Effective Yield: | =F22*((1+F21)^(1/F22)-1) | |||||||
| Nominal Yield: | =F22*((1+F21)^(1/F22)-1) | |||||||
| Copyright © 2011 Pearson Education, Inc. Publishing as Addison-Wesley. |
Why the Negative
| Rules of Thumb: | |
| 1. Notice that present value and future value are typically opposite in sign. | |
| 2. Use the "Inflow-Outflow" way of thinking: Inflow is money coming in and outflow is money "out-the-door". | |
| 3. If all else fails, try changing the sign of any of the inputs to see how it affects the result and act accordingly. | |
| 4. Don't get "burned" by the negative or lack of a negative in the financial formulas. Always consider its role. |
Chapter 4D/Ch4D_Pros_and_Cons_of_Paying_Extra_Student.pdf
A Case Study of Paying Extra Principal on a Mortgage
Great Idea or ‘Height of Foolishness’? Activity Sheet
Before you begin: Review the loan basics in unit 4D of your textbook regarding the payment formula and the roles that interest and principal play in an amortization. Then carefully read the following pieces of advice written by two different nationally syndicated financial columnists (Sharon Epperson and Bruce Williams) regarding paying extra principal on a mortgage: • Sharon Epperson from MoneySmart of USAWeekend.com
Pay mortgage early? Q: My husband and I are 49 and 48 and are paying extra on our mortgage to have it paid off by the time we're 56. My friend says that will hurt us on our taxes; my husband says it's better to save the money in interest now than to worry about a mortgage tax deduction later. What's your take? �S.R. Sheboygan, Wis.
A: You married a smart man. Paying off your mortgage early will save thousands of dollars, and you'll get a reliable rate of return on your investment (you save the interest you would have paid on your mortgage). Yes, you'll lose the mortgage interest tax deduction when that happens. But if you're in the 25% tax bracket, for example, you'd only get back a quarter for each $1 in interest you pay -- not such a big break. If you're debt-free and maxing out your 401(k) and IRAs, which offer tax breaks, paying up early isn't a bad idea. Source: http://www.usaweekend.com/08_issues/080511/080511thinksmart-mortgage-broadway- tickets.html (Posted May 11, 2008).
• Bruce Williams from Smart Money DEAR BRUCE: I have a friend who says that you often advise that it is not wise to pay off a mortgage in advance. Could you tell me in one paragraph why this is a bad idea? It seems to me that being debt‐free is a goal worth working toward. – L.H., Syracuse, N.Y. DEAR L.H.: In a nutshell, the cheapest money that you can borrow is against a first mortgage on your primary residence. Generally speaking, it’s in a sub‐7 percent range today. It is not too difficult to earn substantially more than that in the marketplace, so why pay off the loan early and settle for an effective return of below 7 percent? You could invest this money elsewhere at a far better return. In addition, if you itemize the interest that you are paying on the home loan, it becomes a deductible item. To me, it’s a no‐brainer. For younger people to pay off a mortgage early is, in my opinion, the height of foolishness. When you get into your 60s and the idea of having your home paid for outdistances the need for return, I have no objection. Source: “Should 35‐year‐old save for down payment or retirement?" Post Register, July 19, 2001.
Copyright © 2011 Pearson Education, Inc. Publishing as Addison-Wesley.
Download Spreadsheet: (for student)
• Download or ask your instructor for the file “Financial Toolboxes.xls” which provides you a collection of mini financial calculators and a worksheet on the role of the negative.
Procedure: In our brief case study, we assume the Thomas and Jefferson families have identical mortgages (30-year term, fixed-rate 6% APR, and a loan amount of $175,000). The Thomas family will not pay extra but the Jeffersons will. Follow the steps below prior to your analysis. 1. Using the Payment mini calculator of the Financial Toolboxes spreadsheet, calculate the
mortgage payment (the same for both families). Required Monthly Payment = $_________
2. Assume that the Thomas’s will make only the required mortgage payment. The Jeffersons, however, would like to pay off their loan early. They decide to make the equivalent of an extra payment each year by adding an extra 1/12 of the payment to the required amount. Complete the following calculations to find what they plan to pay each month: a. 1/12 of the required monthly payment = $_________
b. By adding this 1/12 to the required payments, the Jeffersons plan to pay $_________
each month.
3. The Thomas’s will take the full 30 years to pay off their loan, since they are making only the required payments. The Jefferson’s extra payment amount, on the other hand, will allow them to pay off their loan more rapidly. Use the Years mini financial calculator of the Financial Toolbox spreadsheet to calculate the approximate number of years (nearest 10th) it would take the Jeffersons to pay off their loan. Number of years to pay off loan = _______
Analysis: For the Thomas Family: assume that they could afford to make the same extra payment as the Jeffersons, but instead they decide to put that money (#2a. from Procedures above) into a savings plan called an annuity. Use the Future Value mini financial calculator of the Financial Toolbox spreadsheet to calculate how much they will have in their savings plan at the end of 30 years at the various interest rates. Write your answers (to the nearest dollar) in the appropriate cells of the table below. For the Jefferson Family: assume that they save nothing until their loan is paid off, but then after their debt is paid, they start putting their full monthly payment and 1/12 (#2b. from Procedures above) into a savings plan. The time in months they invest is equal to 360 months minus the number of months needed to pay off the loan (#3 from Procedures above) multiplied by 12. Use the Future Value mini financial calculator to calculate how much they will have in their savings plan at the various interest rates. Write your answers (to the nearest dollar) in the appropriate cells of the table below.
Copyright © 2011 Pearson Education, Inc. Publishing as Addison-Wesley.
Discussion: 1. What generalizations can you make from the annuity amounts reflected in the analysis table
above with regards to the different strategies taken by the families? That is, from a purely financial aspect of the calculations in your table what generalizations could you make regarding the two different strategies?
2. What assumptions may not necessarily be valid for a typical family regarding both the loan rate and savings plan rate?
3. Discuss (as directed by your instructor) some basic pros and cons to these two very different approaches the Thomas and Jefferson families made with their extra monthly payment. Consider various ideas such as possible changes in the family’s employment situation, market performance, tax deductions, etc.
4. Comment on the merits of the advice you read from the two financial columnists. 5. Note the dates of the advice columns. How might market performance figure in to their
advice they gave at that time? 6. Why do you think Sharon Epperson’s advice at the end specifically calls attention to an
assumption of whether you are “debt-free and maxing out your 401(k) and IRAs?” 7. If you were to pay extra principal on a mortgage, when is the best time to do it (early or later
in the loan process) and why? 8. When you pay extra principal on a loan, describe whether you feel you are actually earning
interest on that money or not. That is, how does the old adage “a penny saved is a penny earned” apply in this context?
9. [Bonus] Rework your calculations using a different starting interest rate for the mortgage and/or a different extra payment amount. Do these changes affect any of the generalizations you have made above? Explain.
Thomas Family Jefferson Family 1/12th of Monthly Payment ___________ Monthly Payment + Extra 1/12th ___________
Rates Annuity Amount in 360 Months: Rates Annuity Amount in _____ Months: 0% 0% 1% 1% 2% 2% 3% 3% 4% 4% 5% 5% 6% 6% 7% 7% 8% 8%
Copyright © 2011 Pearson Education, Inc. Publishing as Addison-Wesley.
Chapter 4D/Consumer Mathematics Project 4D Instructions - Spring 2016.pdf
Consumer Math Project 4D Instructions
What You Will Need
Download the Activity Sheet & Budget Spreadsheet files. If you do not have Microsoft
Word and/or Excel, you can download Office 365 for free through Atlas. Assistance
downloading can be found at https://valenciacollege.zendesk.com/hc/en-
us/articles/203648650-Office-365-Microsoft-Office-applications-for-Personal-Usage.
What You Need to Know
This project can be done in groups or individually, but either way each student is still
required to submit their own Excel and Word files in Blackboard. Furthermore, while
some of your calculations and numerics may be identical, the written as well as the
researched portions of the project should not. You may discuss the questions of the
project with your classmates, but you must submit the written portion in your own words.
Plagiarism will not be tolerated.
This project is broken up into three parts. The Amortization Spreadsheet is for both Part
1 & Part 2. The formulas are already embedded in the spreadsheet with an example
scenario, but you will need to adjust some values based on your research. The
Financial Toolbox Spreadsheet is a resource to help you with some of the calculations
for Part 3, the Case Study. This spreadsheet contains several mini calculators which
already have values entered that you will need to be replaced with the values required
for this assignment. Additionally, you will need to use some of the mini calculators
several times, and others may not be needed at all. When using a spreadsheet, note
that negative amounts are displayed in red font, parentheses, or both. Furthermore,
note you may need to consult your textbook and possibly additional resources. Points
will be deducted if you do not complete the project as directed.
What You Need to Submit
For Part 1, you will need to submit a screenshot of the current fixed interest rates for a
home mortgage from the website you used to find this information. You will also need to
submit a screenshot of the home with purchase price that you will be using for this
project from the website where you found it listed. You can submit these screenshots as
.jpeg files or you can paste the images into a word processing software and export them
as .pdf files for submission. When submitting these screenshots, please name the files
as “Mortgage Rate – First Name Last Name” and “House Listing – First Name Last
Name,” i.e. Mortgage Rate – Emily Elrod and House Listing – Emily Elrod.
For Part 1 & Part 2, you will need to submit just one completed Amortization
Spreadsheet Excel file with a .xls file extension. When you submit the spreadsheet file,
please name the file as “Amortization Spreadsheet – First Name Last Name,” i.e.
Amortization Spreadsheet – Emily Elrod.
Also for Part 1 & Part 2, you will need to submit an Analysis & Discussion Word file for
each of these two parts with a .doc or .pdf file extension. The Part 1 document will
address Analysis Questions 1-4 and Discussion Questions 1-4. The Part 2 document
will address Analysis Questions 1-5 and Discussion Questions 1-2. While some of the
Analysis questions may only require one word answers, each Discussion answer should
be at minimum one complete sentence to approximately one paragraph in length. When
you submit the document files, please name the files as “Analysis and Discussion Part 1
– First Name Last Name,” and “Analysis and Discussion Part 2 – First Name Last
Name,” i.e. Analysis and Discussion Part 1 – Emily Elrod and Analysis and Discussion
Part 2 – Emily Elrod.
For Part 3, the Case Study, you will need to submit a Procedure, Analysis, & Discussion
Word file with a .doc or .pdf file extension. This document will address the Procedure
Questions 1-3, Analysis Table, and Discussion Questions 1-9 (as indicated on the Case
Study Sheet, Question 9 is a bonus question). While some of the Procedure questions
may only require one word answers, each Discussion answer should be at minimum
one complete sentence to approximately one paragraph in length. When completing the
Analysis Table in a word processing software, you should recreate it in a similar format
as it is presented in the Case Study Sheet, but it does not need to have the same exact
formatting. When you submit, please name the file as “Procedure, Analysis, and
Discussion for Case Study – First Name Last Name,” i.e. Procedure, Analysis, and
Discussion for Case Study – Emily Elrod.
If you use any additional resources to answer any of these questions you must cite
these sources by simply providing a link for information found on the internet or author
and title for information found in hardcopy sources. All documents should be grammar
and spell checked. Also, please use an appropriate font type and size, such as Times
New Roman 12pt, and 1.5 line spacing.
To review, for this assignment you will need to upload:
Mortgage Rate screenshot file
House Listing screenshot file
Amortization Spreadsheet file
Analysis and Discussion Part 1 file
Analysis and Discussion Part 2 file
Procedure, Analysis, and Discussion file
When you are ready to submit your files, go to the Assignment under the Content tab in
Blackboard, and upload all files. I strongly suggest not waiting to the last minute to
submit your files, as sometimes things could go wrong such as problems during the
upload process. Once the deadline passes, there will be a 20% Late Penalty assessed
to your score.
What You Will Be Graded On
You will be graded on the accuracy and completeness of your files. Although I will not
be grading your assignment for grammar/spelling or organization, it is important that
these factors do not impede my ability to grade your work, so please pay careful
attention to detail.
The project will be graded on a 100 point scale with a rubric, available in Blackboard,
distributing the points accordingly. Even if you submit your project early, no projects will
be grade until after the deadline. Lastly, your project score will be 10% of your overall
final grade for the course.