Lecture7_Data_Tables_Amort(2)

# Lecture7_Data_Tables_Amort(2) - 210,594.56 8,606.00...

This preview shows pages 1–2. Sign up to view the full content.

Loan Payment Calculator Date 3-Mar-2010 Rate 5.75% Year Item Home Years 18 1 Price \$265,000.00 Monthly Payment \$1,748.80 2 Down Payment \$30,000.00 Total Interest \$142,740.46 3 Loan Amount \$235,000.00 Total Cost \$407,740.46 4 Interest Rate Schedule 5 Rate Monthly Payment Total Interest Total Cost 6 \$1,748.80 \$142,740.46 \$407,740.46 7 4.50% 1,589.36 108,302.37 373,302.37 8 4.75% 1,620.58 115,044.51 380,044.51 9 5.00% 1,652.13 121,859.98 386,859.98 10 5.25% 1,684.02 128,748.21 393,748.21 11 5.50% 1,716.24 135,708.58 400,708.58 12 5.75% 1,748.80 142,740.46 407,740.46 13 6.00% 1,781.68 149,843.19 414,843.19 14 6.25% 1,814.89 157,016.11 422,016.11 15 6.50% 1,848.42 164,258.51 429,258.51 16 6.75% 1,882.27 171,569.68 436,569.68 17 7.00% 1,916.43 178,948.90 443,948.90 18 7.25% 1,950.90 186,395.42 451,395.42 7.50% 1,985.69 193,908.46 458,908.46 7.75% 2,020.77 201,487.26 466,487.26

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

View Full Document
Amortization Schedule \$235,000.00 \$227,326.79 \$7,673.21 \$13,312.37 227,326.79 219,200.56 8,126.23 12,859.35 219,200.56
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 210,594.56 8,606.00 12,379.58 210,594.56 201,480.45 9,114.10 11,871.48 201,480.45 191,828.26 9,652.20 11,333.38 191,828.26 181,606.20 10,222.06 10,763.52 181,606.20 170,780.63 10,825.57 10,160.01 170,780.63 159,315.92 11,464.71 9,520.87 159,315.92 147,174.34 12,141.58 8,844.00 147,174.34 134,315.92 12,858.42 8,127.16 134,315.92 120,698.34 13,617.58 7,368.00 120,698.34 106,276.78 14,421.56 6,564.02 106,276.78 91,003.77 15,273.01 5,712.58 91,003.77 74,829.05 16,174.72 4,810.86 74,829.05 57,699.38 17,129.67 3,855.91 57,699.38 39,558.37 18,141.01 2,844.57 39,558.37 20,346.32 19,212.05 1,773.53 20,346.32 0.00 20,346.32 639.26 Subtotal \$235,000.00 \$142,740.46 Down Pymt \$30,000.00 Total Cost \$407,740.46 Beginning Balance Ending Balance Paid On Principal Interest Paid...
View Full Document

{[ snackBarMessage ]}

### Page1 / 2

Lecture7_Data_Tables_Amort(2) - 210,594.56 8,606.00...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document
Ask a homework question - tutors are online