C (30 points) Refer to part B, in which Braunda Johannesen borrowed $6,000 to help pay her federal in-
come taxes. Now suppose that Braunda agreed to make payments of $1,200 in months 1, 2, and 3.The
bank will compute the interest on the unpaid balance at a rate of 0.75% (9%/12) each month and will
deduct the interest from the $1,200. In the last (fourth) month, Braunda will pay all of the remaining
unpaid balance plus the interest for the last month. Complete the table, using the same procedure as in
part B. (2 points for each correct answer)
Unpaid Interest Total Principal New
Month Balance Payment Payment Payment Balance
10. 1 $6,000.00 $1,200.00
11. 2 1,200.00
12. 3 1,200.00
13. 4 0.00
Score for C (30)
D (22 points) Mr. and Mrs. Paul Yeiter sold their previous home and used the profits as a down payment to
buy a new home.They took out a $160,000, 25-year mortgage from Colonial Home Finance.The mort-
gage had an annual interest rate of 6%. From Table 14-1, the amortization payment factor is $6.44301
and the monthly payment is $1,030.88. Complete the first three rows of the amortization schedule for
the Yeiters’ mortgage. (2 points for each correct answer)
Amortization Schedule for Mortgage
Unpaid Interest Total Principal New
Month Balance Payment Payment Payment Balance
14. 1 $160,000.00 $1,030.88
15. 2 1,030.88
16. 3 1,030.88
Score for D (22)
159,303.90233.19797.69159,537.09
159,537.09232.03798.85159,769.12
$159,769.12$230.88$800.00
2,508.952,527.7718.822,508.95
2,508.951,172.3927.613,681.34
3,681.341,163.6636.344,845.00
$4,845.00$1,155.00$45.00
294 Part 4 Interest Applications
Assignment 14.3 Continued
Month 1
$6,000 3 0.0075 5 $45; $1,200 2 $45 5 $1,155; $6,000 2 $1,155 5 $4,845
Month 2
$4,845 3 0.0075 5 $36.34; $1,200 2 $36.34 5 $1,163.66; $4,845 2 $1,163.66 5 $3,681.34
Month 3
$3,681.34 3 0.0075 5 $27.61; $1,200 2 $27.61 5 $1,172.39; $3,681.34 2 $1,172.39 5 $2,508.95
Month 4
$2,508.95 3 0.0075 5 $18.82; $2,508.95 1 $18.82 5 $2,527.77
Month 1
$160,000 3 0.005 5 $800; $1,030.88 2 $800 5 $230.88; $160,000 2 $230.88 5 $159,769.12
Month 2
$159,769.12 3 0.005 5 $798.85; $1,030.88 2 $798.85 5 $232.03; $159,769.12 2 $232.03 5 $159,537.09
Month 3
$159,537.09 3 0.005 5 $797.69; $1,030.88 2 $797.69 5 $233.19; $159,537.09 2 $233.19 5 $159,303.90