Loan amortization Case

Loan amortization Case - Scenario 1(15 years no down...

Info icon This preview shows pages 1–4. Sign up to view the full content.

View Full Document Right Arrow Icon
Scenario 1 (15 years) - no down payment 1. Borrowing money 125000 Down pmt 0 0 Outstanding 125000 Bank Serv cost 0.02 2500 Outstanding 127500 127,500 Borrowing money Stated rate 0.0054 Market rate 0.0054 # of payments 180 PMT -1,109.26р 2. Amortization tabel Time PMT Effect. Interest Principle pmt O/S balance 0.00 31-Dec-99 887.41 Err:522 Err:522 Err:522 2 887.41 Err:522 Err:522 Err:522 3 887.41 Err:522 Err:522 Err:522 4 887.41 Err:522 Err:522 Err:522 5 887.41 Err:522 Err:522 Err:522 6 887.41 Err:522 Err:522 Err:522 7 887.41 Err:522 Err:522 Err:522 8 887.41 Err:522 Err:522 Err:522 9 887.41 Err:522 Err:522 Err:522 10 887.41 Err:522 Err:522 Err:522 11 887.41 Err:522 Err:522 Err:522 12 887.41 Err:522 Err:522 Err:522 13 887.41 Err:522 Err:522 Err:522 14 887.41 Err:522 Err:522 Err:522 15 887.41 Err:522 Err:522 Err:522 16 887.41 Err:522 Err:522 Err:522 17 887.41 Err:522 Err:522 Err:522 18 887.41 Err:522 Err:522 Err:522 19 887.41 Err:522 Err:522 Err:522 20 887.41 Err:522 Err:522 Err:522 21 887.41 Err:522 Err:522 Err:522 22 887.41 Err:522 Err:522 Err:522 23 887.41 Err:522 Err:522 Err:522 24 887.41 Err:522 Err:522 Err:522 25 887.41 Err:522 Err:522 Err:522 26 887.41 Err:522 Err:522 Err:522 27 887.41 Err:522 Err:522 Err:522 28 887.41 Err:522 Err:522 Err:522 29 887.41 Err:522 Err:522 Err:522 30 887.41 Err:522 Err:522 Err:522 31 887.41 Err:522 Err:522 Err:522 32 887.41 Err:522 Err:522 Err:522 33 887.41 Err:522 Err:522 Err:522 34 887.41 Err:522 Err:522 Err:522 35 887.41 Err:522 Err:522 Err:522
Image of page 1

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

View Full Document Right Arrow Icon
36 887.41 Err:522 Err:522 Err:522 37 887.41 Err:522 Err:522 Err:522 38 887.41 Err:522 Err:522 Err:522 39 887.41 Err:522 Err:522 Err:522 40 887.41 Err:522 Err:522 Err:522 41 887.41 Err:522 Err:522 Err:522 42 887.41 Err:522 Err:522 Err:522 43 887.41 Err:522 Err:522 Err:522 44 887.41 Err:522 Err:522 Err:522 45 887.41 Err:522 Err:522 Err:522 46 887.41 Err:522 Err:522 Err:522 47 887.41 Err:522 Err:522 Err:522 48 887.41 Err:522 Err:522 Err:522 49 887.41 Err:522 Err:522 Err:522 50 887.41 Err:522 Err:522 Err:522 51 887.41 Err:522 Err:522 Err:522 52 887.41 Err:522 Err:522 Err:522 53 887.41 Err:522 Err:522 Err:522 54 887.41 Err:522 Err:522 Err:522 55 887.41 Err:522 Err:522 Err:522 56 887.41 Err:522 Err:522 Err:522 57 887.41 Err:522 Err:522 Err:522 58 887.41 Err:522 Err:522 Err:522 59 887.41 Err:522 Err:522 Err:522 60 887.41 Err:522 Err:522 Err:522 61 887.41 Err:522 Err:522 Err:522 62 887.41 Err:522 Err:522 Err:522 63 887.41 Err:522 Err:522 Err:522 64 887.41 Err:522 Err:522 Err:522 65 887.41 Err:522 Err:522 Err:522 66 887.41 Err:522 Err:522 Err:522 67 887.41 Err:522 Err:522 Err:522 68 887.41 Err:522 Err:522 Err:522 69 887.41 Err:522 Err:522 Err:522 70 887.41 Err:522 Err:522 Err:522 71 887.41 Err:522 Err:522 Err:522 72 887.41 Err:522 Err:522 Err:522 73 887.41 Err:522 Err:522 Err:522 74 887.41 Err:522 Err:522 Err:522 75 887.41 Err:522 Err:522 Err:522 76 887.41 Err:522 Err:522 Err:522 77 887.41 Err:522 Err:522 Err:522 78 887.41 Err:522 Err:522 Err:522 79 887.41 Err:522 Err:522 Err:522 80 887.41 Err:522 Err:522 Err:522 81 887.41 Err:522 Err:522 Err:522 82 887.41 Err:522 Err:522 Err:522 83 887.41 Err:522 Err:522 Err:522 84 887.41 Err:522 Err:522 Err:522 85 887.41 Err:522 Err:522 Err:522
Image of page 2
86 887.41 Err:522 Err:522 Err:522 87 887.41 Err:522 Err:522 Err:522 88 887.41 Err:522 Err:522 Err:522 89 887.41 Err:522 Err:522
Image of page 3

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

View Full Document Right Arrow Icon
Image of page 4
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