HP 12C#ABA hp 12c_solutions handbook_English_E.pdf - Page 6

Example 2, A customer has an existing mortgage with a balance - how to clear

Page 6 highlights

Example 2: A customer has an existing mortgage with a balance of $125.010, a remaining term of 200 months, and a $1051.61 monthly payment. He wishes to obtain a $200,000, 9 1/2% wrap-around with 240 monthly payments of $1681.71 and a balloon payment at the end of the 240th month of $129,963.35. If you, as a lender, accept the proposal, what is your rate of return? $125010 240 mos. $129963.35 $1681.71 $1681.71 $1681.71 $-1051.61 $-1051.61 200mos. $-200000 Keystrokes Display CLEAR 200000 125010 1051.61 1681.71 99 2 39 129963.35 12 -74,990.00 Net investment. 630.10 Net cash flow received by lender. The above cash flow occurs 200 times. 1,681.71 39.00 Next cash flow received by lender. Cash flow occurs 39 times. 131,645.06 Final cash flow. 11.84 Rate of return to lender. 5

  • 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
  • 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
  • 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
  • 119
  • 120
  • 121
  • 122
  • 123
  • 124
  • 125
  • 126
  • 127
  • 128
  • 129
  • 130
  • 131
  • 132
  • 133
  • 134
  • 135
  • 136
  • 137
  • 138
  • 139
  • 140
  • 141
  • 142
  • 143
  • 144
  • 145
  • 146
  • 147
  • 148
  • 149
  • 150
  • 151
  • 152
  • 153
  • 154
  • 155
  • 156
  • 157
  • 158
  • 159
  • 160
  • 161
  • 162
  • 163
  • 164
  • 165

5
Example 2:
A customer has an existing mortgage with a balance of
$125.010, a remaining term of 200 months, and a $1051.61 monthly
payment. He wishes to obtain a $200,000, 9 1/2% wrap-around with 240
monthly payments of $1681.71 and a balloon payment at the end of the
240th month of $129,963.35. If you, as a lender, accept the proposal, what
is your rate of return?
Keystrokes
Display
CLEAR
200000
125010
-74,990.00
Net investment.
1051.61
1681.71
630.10
Net cash flow received by lender.
99
2
The above cash flow occurs 200
times.
1,681.71
Next cash flow received by lender.
39
39.00
Cash flow occurs 39 times.
129963.35
131,645.06
Final cash flow.
12
11.84
Rate of return to lender.
$125010
$1681.71
$1681.71
$1681.71
$-1051.61
$-1051.61
200mos.
$-200000
$129963.35
240 mos.