CameronMastersspreadsheet

CameronMastersspreadsheet - Cameron Masters $96,000 4.80 12...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Cameron Masters 1/31/2012 $96,000 4.80% $69,023.13 12 300 1-Jul-28 $550.08 Apr 1 2032 100 Unpaid Balance principle interest $96,000.00 $166.08 $384.00 7/1/2012 $95,833.92 $166.74 $383.34 8/1/2012 $95,667.18 $167.41 $382.67 9/1/2012 $95,499.77 $168.08 $382.00 10/1/2012 $95,331.70 $168.75 $381.33 11/1/2012 $95,162.94 $169.43 $380.65 12/1/2012 $94,993.52 $170.10 $379.97 1/1/2013 $94,823.42 $170.78 $379.29 2/1/2013 $94,652.63 $171.47 $378.61 3/1/2013 $94,481.17 $172.15 $377.92 4/1/2013 $94,309.01 $172.84 $377.24 5/1/2013 $94,136.17 $173.53 $376.54 6/1/2013 $93,962.64 $174.23 $375.85 7/1/2013 $93,788.41 $174.92 $375.15 8/1/2013 $93,613.49 $175.62 $374.45 9/1/2013 $93,437.87 $176.33 $373.75 10/1/2013 $93,261.54 $177.03 $373.05 11/1/2013 $93,084.51 $177.74 $372.34 12/1/2013 $92,906.77 $178.45 $371.63 1/1/2014 $92,728.32 $179.16 $370.91 2/1/2014 $92,549.16 $179.88 $370.20 3/1/2014 $92,369.28 $180.60 $369.48 4/1/2014 $92,188.68 $181.32 $368.75 5/1/2014 $92,007.36 $182.05 $368.03 6/1/2014 $91,825.31 $182.78 $367.30 7/1/2014 $91,642.53 $183.51 $366.57 8/1/2014 $91,459.03 $184.24 $365.84 9/1/2014 $91,274.78 $184.98 $365.10 10/1/2014 $91,089.81 $185.72 $364.36 11/1/2014 $90,904.09 $186.46 $363.62 12/1/2014 $90,717.63 $187.21 $362.87 1/1/2015 $90,530.42 $187.96 $362.12 2/1/2015 $90,342.47 $188.71 $361.37 3/1/2015 $90,153.76 $189.46 $360.62 4/1/2015 $89,964.30 $190.22 $359.86 5/1/2015 $89,774.08 $190.98 $359.10 6/1/2015 $89,583.10 $191.74 $358.33 7/1/2015 $89,391.35 $192.51 $357.57 8/1/2015 $89,198.84 $193.28 $356.80 9/1/2015 $89,005.56 $194.05 $356.02 10/1/2015 $88,811.50 $194.83 $355.25 11/1/2015 $88,616.67 $195.61 $354.47 12/1/2015 $88,421.06 $196.39 $353.68 1/1/2016 $88,224.67 $197.18 $352.90 2/1/2016 $88,027.49 $197.97 $352.11 3/1/2016 $87,829.52 $198.76 $351.32 4/1/2016 $87,630.76 $199.55 $350.52 5/1/2016 $87,431.21 $200.35 $349.72 6/1/2016 $87,230.86 $201.15 $348.92 7/1/2016 $87,029.70 $201.96 $348.12 8/1/2016 $86,827.75 $202.77 $347.31 9/1/2016 $86,624.98 $203.58 $346.50 10/1/2016 $86,421.40 $204.39 $345.69 11/1/2016 $86,217.01 $205.21 $344.87 12/1/2016 $86,011.80 $206.03 $344.05 1/1/2017 $85,805.77 $206.85 $343.22 2/1/2017 $85,598.92 $207.68 $342.40 3/1/2017 $85,391.24 $208.51 $341.56 4/1/2017 $85,182.72 $209.35 $340.73 5/1/2017 $84,973.38 $210.18 $339.89 6/1/2017 $84,763.19 $211.02 $339.05 7/1/2017 $84,552.17 $211.87 $338.21 8/1/2017 $84,340.30 $212.72 $337.36 9/1/2017 $84,127.59 $213.57 $336.51 10/1/2017 $83,914.02 $214.42 $335.66 11/1/2017 $83,699.60 $215.28 $334.80 12/1/2017 $83,484.32 $216.14 $333.94 1/1/2018 $83,268.18 $217.00 $333.07 2/1/2018
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

Ask a homework question - tutors are online