Mortgage Data.xlsx - Scenario Summary Current Values Best Case Created by ITS on Worst Case Created by ITS on Most Likely Created by ITS on Modified by

Mortgage Data.xlsx - Scenario Summary Current Values Best...

This preview shows page 1 - 8 out of 8 pages.

Scenario Summary Current Values: Best Case Worst Case Most Likely Changing Cells: $B$2 $ 150,000.00 $ 250,000.00 $ 250,000.00 $ 250,000.00 $B$3 $ 20,000.00 $ 10,000.00 $ 15,000.00 $ 85,000.00 $B$4 6.00% 2.25% 6.00% 4.25% $B$5 30 15 45 30 Result Cells: $B$12 $ 779.42 $ 1,572.20 $ 1,260.27 $ 811.70 Created by ITS on 12/3/2018 Created by ITS on 12/3/2018 Created by ITS on 12/3/2018 Modified by ITS on 12/3/2018
Image of page 1
$B$13 $ 280,589.65 $ 282,996.62 $ 680,545.12 $ 292,212.30 $B$14 $ 150,589.65 $ 42,996.62 $ 445,545.12 $ 127,212.30 Notes: Current Values column represents values of changing cells at time Scenario Summary Report was created. Changing cells for each scenario are highlighted in gray.
Image of page 2
Input Area One-Variable Data Table: APR Cost of home $ 150,000.00 Monthly Pmt, Amt Repaid, Tot Int Down Payment $ 20,000.00 6.00% Monthly Payment Amount Repaid APR 6.00% 4.00% $ 620.64 $ 223,430.36 No. Years for Loan 30 4.50% $ 658.69 $ 237,128.72 Payments Per Year 12 5.00% $ 697.87 $ 251,232.52 5.50% $ 738.13 $ 265,725.25 Output Area 6.00% $ 779.42 $ 280,589.65 Amount of Loan $ 130,000.00 6.50% $ 821.69 $ 295,807.83 Periodic Rate 0.50% 7.00% $ 864.89 $ 311,361.57 No. Payment Periods 360 7.50% $ 908.98 $ 327,232.39 Monthly Payment $ 779.42 8.00% $ 953.89 $ 343,401.82 Total to Repay Loan $ 280,589.65
Image of page 3
Image of page 4
Image of page 5
Image of page 6
Image of page 7
Image of page 8

You've reached the end of your free preview.

Want to read all 8 pages?

  • Fall '18
  • Sharma

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern

Stuck? We have tutors online 24/7 who can help you get unstuck.
A+ icon
Ask Expert Tutors You can ask You can ask You can ask (will expire )
Answers in as fast as 15 minutes
A+ icon
Ask Expert Tutors