Description
This documents consist of two financial mathematics questions, which require the use of Python 2.7.10.0 (a screenshot will be suffice) and Excel to calculate the following questions.
Unformatted Attachment Preview
Purchase answer to see full attachment
Explanation & Answer
I am facing problem in uploading image file here. Here is the answer in Excel File. Not understanding what to do.
(i) Initial Value
Ending Value
Holding Period Yield
(i) Annual Rate
Total Days
Effective Interest Rate
Daily Equivalent Rate
138 Days Discount Factor
$
$
83,00
83,64
0,77%
6,50%
138
6,71%
0,018%
0,9765
(iii)
Particulars
Cash Flows
Discount Factor (10%)
Discounted Value
Net Presenet Value (NPV)
Now
(105,00)
1,0000
(105,00)
65,97
NPV Calculation
6 Month
12 Month
(47,00)
(47,00)
0,9535
0,9091
(44,81)
(42,73)
18 Month
(47,00)
0,8668
(40,74)
24 Month
(47,00)
0,8264
(38,84)
36 Month
450,00
0,7513
338,09
(a) Monthly Installment
$4.899,15
(b) Outstanding principal balance at the
$1.363.342,19
end of one year
(c) Mortgage Amortization Table
Mortgage
Principle Value
Annual
Interest Rate
Month
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
$1.400.000
1,60%
Beginning
Balance
$1.400.000,00
$1.396.967,52
$1.393.931,00
$1.390.890,42
$1.387.845,80
$1.384.797,11
$1.381.744,36
$1.378.687,54
$1.375.626,65
$1.372.561,67
$1.369.492,60
$1.366.419,45
$1.363.342,19
$1.360.260,84
$1.357.175,37
$1.354.085,79
$1.350.992,09
$1.347.894,27
$1.344.792,31
$1.341.686,22
$1.338.575,99
$1.335.461,61
$1.332.343,08
$1.329.220,39
$1.326.093,54
$1.322.962,52
$1.319.827,32
$1.316.687,95
$1.313.544,38
$1.310.396,63
Mortgage Term
(Months)
Monthly
Payment (PMT)
360
$4.899,15
Mortgage Amortization Table
Monthly
Periodic Interest Periodic Principal
Payment
Paid
Repaid
$4.899,15
$1.866,67
$3.032,48
$4.899,15
$1.862,62
$3.036,52
$4.899,15
$1.858,57
$3.040,57
$4.899,15
$1.854,52
$3.044,63
$4.899,15
$1.850,46
$3.048,69
$4.899,15
$1.846,40
$3.052,75
$4.899,15
$1.842,33
$3.056,82
$4.899,15
$1.838,25
$3.060,90
$4.899,15
$1.834,17
$3.064,98
$4.899,15
$1.830,08
$3.069,06
$4.899,15
$1.825,99
$3.073,16
$4.899,15
$1.821,89
$3.077,25
$4.899,15
$1.817,79
$3.081,36
$4.899,15
$1.813,68
$3.085,47
$4.899,15
$1.809,57
$3.089,58
$4.899,15
$1.805,45
$3.093,70
$4.899,15
$1.801,32
$3.097,82
$4.899,15
$1.797,19
$3.101,95
$4.899,15
$1.793,06
$3.106,09
$4.899,15
$1.788,91
$3.110,23
$4.899,15
$1.784,77
$3.114,38
$4.899,15
$1.780,62
$3.118,53
$4.899,15
$1.776,46
$3.122,69
$4.899,15
$1.772,29
$3.126,85
$4.899,15
$1.768,12
$3.131,02
$4.899,15
$1.763,95
$3.135,20
$4.899,15
$1.759,77
$3.139,38
$4.899,15
$1.755,58
$3.143,56
$4.899,15
$1.751,39
$3.147,75
$4.899,15
$1.747,20
$3.151,95
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
$1.307.244,68
$1.304.088,52
$1.300.928,16
$1.297.763,59
$1.294.594,79
$1.291.421,77
$1.288.244,52
$1.285.063,03
$1.281.877,30
$1.278.687,33
$1.275.493,10
$1.272.294,61
$1.269.091,85
$1.265.884,83
$1.262.673,53
$1.259.457,95
$1.256.238,08
$1.253.013,92
$1.249.785,45
$1.246.552,69
$1.243.315,61
$1.240.074,22
$1.236.828,51
$1.233.578,46
$1.230.324,09
$1.227.065,37
$1.223.802,31
$1.220.534,90
$1.217.263,14
$1.213.987,01
$1.210.706,51
$1.207.421,64
$1.204.132,39
$1.200.838,75
$1.197.540,72
$1.194.238,30
$1.190.931,47
$1.187.620,23
$1.184.304,58
$1.180.984,51
$1.177.660,00
$1.174.331,07
$1.170.997,70
$1.167.659,88
$1.164.317,62
$1.160.970,89
$1.157.619,71
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$4.899,15
$1.742,99
$1.738,78
$1.734,57
$1.730,35
$1.726,13
$1.721,90
$1.717,66
$1.713,42
$1.709,17
$1.704,92
$1.700,66
$1.696,39
$1.692,12
$1.687,85
$1.683,56
$1.679,28
$1.674,98
$1.670,69
$1.666,38
$1.662,07
$1.657,75
$1.653,43
$1.649,10
$1.644,77
$1.640,43
$1.636,09
$1.631,74
$1.627,38
$1.623,02
$1.618,65
$1.614,28
$1.609,90
$1.605,51
$1.601,12
$1.596,72
$1.592,32
$1.587,91
$1.583,49
$1.579,07
$1.574,65
$1.570,21
$1.565,77
$1.561,33
$1.556,88
$1.552,42
$1.547,96
$1.543,49
$3.156,15
$3.160,36
$3.164,58
$3.168,80
$3.173,02
$3.177,25
$3.181,49
$3.185,73
$3.189,98
$3.194,23
$3.198,49
$3.202,75
$3.207,02
$3.211,30
$3.215,58
$3.219,87
$3.224,16
$3.228,46
$3.232,77
$3.237,08
$3.241,39
$3.245,71
$3.250,04
$3.254,38
$3.258,71
$3.263,06
$3.267,41
$3.271,77
$3.276,13
$3.280,50
$3.284,87
$3.289,25
$3.293,64
$3.298,03
$3.302,43
$3.306,83
$3.311,24
$3.315,65
$3.320,07
$3.324,50
$3.328,93
$3.333,37
$3.337,82
$3.342,27
$3.346,72
$3.351,19
$3.355,65
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
11...