Chapter 6 - Loan A Amount Period Rate Payment Points Month...

Info icon This preview shows pages 1–5. Sign up to view the full content.

View Full Document Right Arrow Icon
Loan A Loan B Amount 80000 Amount Period 300 Period Rate 0.0066666667 Rate Payment $617.45 Payment Points 0 Points Month Beginning PMT Interest Principle End Bal. Month 1 80000 $617.45 533.3333333 $84.12 $79,915.88 1 2 $79,915.88 $617.45 $532.77 $84.68 $79,831.20 2 3 $79,831.20 $617.45 $532.21 $85.24 $79,745.95 3 4 $79,745.95 $617.45 $531.64 $85.81 $79,660.14 4 5 $79,660.14 $617.45 $531.07 $86.39 $79,573.76 5 6 $79,573.76 $617.45 $530.49 $86.96 $79,486.80 6 7 $79,486.80 $617.45 $529.91 $87.54 $79,399.25 7 8 $79,399.25 $617.45 $529.33 $88.12 $79,311.13 8 9 $79,311.13 $617.45 $528.74 $88.71 $79,222.42 9 10 $79,222.42 $617.45 $528.15 $89.30 $79,133.11 10 11 $79,133.11 $617.45 $527.55 $89.90 $79,043.21 11 12 $79,043.21 $617.45 $526.95 $90.50 $78,952.72 12 13 $78,952.72 $617.45 $526.35 $91.10 $78,861.62 13 14 $78,861.62 $617.45 $525.74 $91.71 $78,769.91 14 15 $78,769.91 $617.45 $525.13 $92.32 $78,677.59 15 16 $78,677.59 $617.45 $524.52 $92.94 $78,584.65 16 17 $78,584.65 $617.45 $523.90 $93.56 $78,491.09 17 18 $78,491.09 $617.45 $523.27 $94.18 $78,396.92 18 19 $78,396.92 $617.45 $522.65 $94.81 $78,302.11 19 20 $78,302.11 $617.45 $522.01 $95.44 $78,206.67 20 21 $78,206.67 $617.45 $521.38 $96.08 $78,110.59 21 22 $78,110.59 $617.45 $520.74 $96.72 $78,013.88 22 23 $78,013.88 $617.45 $520.09 $97.36 $77,916.52 23 24 $77,916.52 $617.45 $519.44 $98.01 $77,818.51 24 25 $77,818.51 $617.45 $518.79 $98.66 $77,719.85 25 26 $77,719.85 $617.45 $518.13 $99.32 $77,620.53 26 27 $77,620.53 $617.45 $517.47 $99.98 $77,520.54 27 28 $77,520.54 $617.45 $516.80 $100.65 $77,419.89 28 29 $77,419.89 $617.45 $516.13 $101.32 $77,318.57 29 30 $77,318.57 $617.45 $515.46 $102.00 $77,216.58 30 31 $77,216.58 $617.45 $514.78 $102.68 $77,113.90 31 32 $77,113.90 $617.45 $514.09 $103.36 $77,010.54 32 33 $77,010.54 $617.45 $513.40 $104.05 $76,906.49 33 34 $76,906.49 $617.45 $512.71 $104.74 $76,801.75 34 35 $76,801.75 $617.45 $512.01 $105.44 $76,696.31 35 36 $76,696.31 $617.45 $511.31 $106.14 $76,590.16 36 37 $76,590.16 $617.45 $510.60 $106.85 $76,483.31 37
Image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
38 $76,483.31 $617.45 $509.89 $107.56 $76,375.75 38 39 $76,375.75 $617.45 $509.17 $108.28 $76,267.47 39 40 $76,267.47 $617.45 $508.45 $109.00 $76,158.46 40 41 $76,158.46 $617.45 $507.72 $109.73 $76,048.73 41 42 $76,048.73 $617.45 $506.99 $110.46 $75,938.27 42 43 $75,938.27 $617.45 $506.26 $111.20 $75,827.07 43 44 $75,827.07 $617.45 $505.51 $111.94 $75,715.13 44 45 $75,715.13 $617.45 $504.77 $112.69 $75,602.45 45 46 $75,602.45 $617.45 $504.02 $113.44 $75,489.01 46 47 $75,489.01 $617.45 $503.26 $114.19 $75,374.82 47 48 $75,374.82 $617.45 $502.50 $114.95 $75,259.87 48 49 $75,259.87 $617.45 $501.73 $115.72 $75,144.14 49 50 $75,144.14 $617.45 $500.96 $116.49 $75,027.65 50 51 $75,027.65 $617.45 $500.18 $117.27 $74,910.38 51 52 $74,910.38 $617.45 $499.40 $118.05 $74,792.33 52 53 $74,792.33 $617.45 $498.62 $118.84 $74,673.50 53 54 $74,673.50 $617.45 $497.82 $119.63 $74,553.87 54 55 $74,553.87 $617.45 $497.03 $120.43 $74,433.44 55 56 $74,433.44 $617.45 $496.22 $121.23 $74,312.21 56 57 $74,312.21 $617.45 $495.41 $122.04 $74,190.17 57 58 $74,190.17 $617.45 $494.60 $122.85 $74,067.32 58 59 $74,067.32 $617.45 $493.78 $123.67 $73,943.65 59 60 $73,943.65 $617.45 $492.96 $124.50 $73,819.15 60 61 $73,819.15 $617.45 $492.13 $125.33 $73,693.83 61 62 $73,693.83 $617.45 $491.29 $126.16 $73,567.67 62 63 $73,567.67 $617.45 $490.45 $127.00 $73,440.67 63 64 $73,440.67 $617.45 $489.60 $127.85 $73,312.82 64 65 $73,312.82 $617.45 $488.75 $128.70 $73,184.12 65 66 $73,184.12 $617.45 $487.89 $129.56 $73,054.56 66 67 $73,054.56 $617.45 $487.03 $130.42 $72,924.13 67 68 $72,924.13 $617.45 $486.16 $131.29 $72,792.84 68 69 $72,792.84 $617.45 $485.29 $132.17 $72,660.67 69 70 $72,660.67 $617.45 $484.40 $133.05 $72,527.63 70 71 $72,527.63 $617.45 $483.52 $133.94 $72,393.69 71 72 $72,393.69 $617.45 $482.62 $134.83 $72,258.86 72 73 $72,258.86 $617.45 $481.73 $135.73 $72,123.14 73 74 $72,123.14 $617.45 $480.82 $136.63 $71,986.50 74 75 $71,986.50 $617.45 $479.91 $137.54 $71,848.96 75 76 $71,848.96 $617.45 $478.99 $138.46 $71,710.50 76 77 $71,710.50 $617.45 $478.07 $139.38 $71,571.12 77 78 $71,571.12 $617.45 $477.14 $140.31 $71,430.81 78 79 $71,430.81 $617.45 $476.21 $141.25 $71,289.56 79 80 $71,289.56 $617.45 $475.26 $142.19 $71,147.37 80 81 $71,147.37 $617.45 $474.32 $143.14 $71,004.23 81 82 $71,004.23 $617.45 $473.36 $144.09 $70,860.14 82
Image of page 2
83 $70,860.14 $617.45 $472.40 $145.05 $70,715.09 83 84 $70,715.09 $617.45 $471.43 $146.02 $70,569.07 84 85 $70,569.07 $617.45 $470.46 $146.99 $70,422.08 85 86 $70,422.08 $617.45 $469.48 $147.97 $70,274.10 86 87 $70,274.10 $617.45 $468.49 $148.96 $70,125.14 87 88 $70,125.14 $617.45 $467.50 $149.95 $69,975.19 88 89 $69,975.19 $617.45 $466.50 $150.95 $69,824.24 89 90 $69,824.24 $617.45 $465.49 $151.96 $69,672.28 90 91 $69,672.28 $617.45 $464.48 $152.97 $69,519.31 91 92 $69,519.31 $617.45 $463.46 $153.99 $69,365.32 92 93 $69,365.32 $617.45 $462.44 $155.02 $69,210.30 93 94 $69,210.30 $617.45 $461.40 $156.05 $69,054.25 94 95 $69,054.25 $617.45 $460.36 $157.09 $68,897.16 95 96 $68,897.16 $617.45 $459.31 $158.14 $68,739.02 96 97 $68,739.02 $617.45 $458.26 $159.19 $68,579.83 97 98 $68,579.83 $617.45 $457.20 $160.25 $68,419.58 98 99 $68,419.58 $617.45 $456.13 $161.32 $68,258.25 99 100 $68,258.25 $617.45 $455.06 $162.40 $68,095.86 100 101 $68,095.86 $617.45 $453.97 $163.48 $67,932.37 101 102 $67,932.37 $617.45 $452.88 $164.57 $67,767.80 102 103 $67,767.80 $617.45 $451.79 $165.67 $67,602.14 103 104 $67,602.14 $617.45 $450.68 $166.77 $67,435.36 104 105 $67,435.36 $617.45 $449.57 $167.88 $67,267.48 105 106 $67,267.48 $617.45 $448.45 $169.00 $67,098.48 106 107 $67,098.48 $617.45 $447.32 $170.13 $66,928.35 107 108 $66,928.35 $617.45 $446.19 $171.26 $66,757.08 108 109 $66,757.08 $617.45 $445.05 $172.41 $66,584.68 109 110 $66,584.68 $617.45 $443.90 $173.56 $66,411.12 110 111 $66,411.12 $617.45 $442.74 $174.71 $66,236.41 111 112 $66,236.41 $617.45 $441.58 $175.88 $66,060.53 112 113 $66,060.53 $617.45 $440.40 $177.05 $65,883.48 113 114 $65,883.48 $617.45 $439.22 $178.23 $65,705.25 114 115 $65,705.25 $617.45 $438.04 $179.42 $65,525.84 115 116 $65,525.84 $617.45 $436.84 $180.61 $65,345.22 116 117 $65,345.22 $617.45 $435.63 $181.82 $65,163.40 117 118 $65,163.40 $617.45 $434.42 $183.03 $64,980.37 118 119 $64,980.37 $617.45 $433.20 $184.25 $64,796.12 119 120 $64,796.12 $617.45 $431.97 $185.48 $64,610.64 120 121 $64,610.64 $617.45 $430.74 $186.72 $64,423.93 121 122 $64,423.93 $617.45 $429.49 $187.96 $64,235.97 122 123 $64,235.97 $617.45 $428.24 $189.21 $64,046.76 123 124 $64,046.76 $617.45 $426.98 $190.47 $63,856.28 124 125 $63,856.28 $617.45 $425.71 $191.74 $63,664.54 125 126 $63,664.54 $617.45 $424.43 $193.02 $63,471.51 126 127 $63,471.51 $617.45 $423.14 $194.31 $63,277.21 127
Image of page 3

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
128 $63,277.21 $617.45 $421.85 $195.60 $63,081.60
Image of page 4
Image of page 5
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

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