00 NO CHANGE 10000 NO CHANGE 10000 PLEASE REMODEL 10000 NO CHANGE 10000 PLEASE

00 no change 10000 no change 10000 please remodel

This preview shows page 5 - 10 out of 15 pages.

100.00 ~NO CHANGE $ 100.00 ~NO CHANGE
Image of page 5

Subscribe to view the full document.

$ 100.00 PLEASE REMODEL $ 100.00 ~NO CHANGE $ 100.00 PLEASE REMODEL $ 150.00 ~NO CHANGE $ 150.00 ~NO CHANGE $ 100.00 ~NO CHANGE $ 100.00 ~NO CHANGE $ 100.00 PLEASE REMODEL $ 150.00 ~NO CHANGE $ 150.00 ~NO CHANGE $ 100.00 ~NO CHANGE $ 100.00 PLEASE REMODEL
Image of page 6
Justin Thompson 7 Professor Ryan Bennett Input Area Summary Calculations Complex Cost $ 950,000.00 Loan Amount $550,000.00 Down Payment $ 400,000.00 No. Periods 360 # of Pmts per Year 12 Monthly Rate 0.44% Years 30 Monthly Payment $3,062.72 APR 5.33% Total Interest Paid $552,579.17 1st Payment Date 1/20/2017 Payment # Payment Date Beginning Balance Interest Paid Principal Payment Ending Balance 1 1/20/2017 $550,000.00 $2,440.63 $622.09 $549,377.91 2 2/20/2017 $549,377.91 $2,437.86 $624.86 $548,753.05 3 3/20/2017 $548,753.05 $2,435.09 $627.63 $548,125.42 4 4/20/2017 $548,125.42 $2,432.31 $630.41 $547,495.01 5 5/20/2017 $547,495.01 $2,429.51 $633.21 $546,861.80 6 6/20/2017 $546,861.80 $2,426.70 $636.02 $546,225.78 7 7/20/2017 $546,225.78 $2,423.88 $638.84 $545,586.93 8 8/20/2017 $545,586.93 $2,421.04 $641.68 $544,945.26 9 9/20/2017 $544,945.26 $2,418.19 $644.53 $544,300.73 10 10/20/2017 $544,300.73 $2,415.33 $647.39 $543,653.34 11 11/20/2017 $543,653.34 $2,412.46 $650.26 $543,003.09 12 12/20/2017 $543,003.09 $2,409.58 $653.14 $542,349.94 13 1/20/2018 $542,349.94 $2,406.68 $656.04 $541,693.90 14 2/20/2018 $541,693.90 $2,403.77 $658.95 $541,034.95 15 3/20/2018 $541,034.95 $2,400.84 $661.88 $540,373.07 16 4/20/2018 $540,373.07 $2,397.91 $664.81 $539,708.26 17 5/20/2018 $539,708.26 $2,394.96 $667.76 $539,040.49 18 6/20/2018 $539,040.49 $2,391.99 $670.73 $538,369.76 19 7/20/2018 $538,369.76 $2,389.02 $673.70 $537,696.06 20 8/20/2018 $537,696.06 $2,386.03 $676.69 $537,019.37 21 9/20/2018 $537,019.37 $2,383.02 $679.70 $536,339.67 22 10/20/2018 $536,339.67 $2,380.01 $682.71 $535,656.96 23 11/20/2018 $535,656.96 $2,376.98 $685.74 $534,971.21 24 12/20/2018 $534,971.21 $2,373.93 $688.79 $534,282.43 25 1/20/2019 $534,282.43 $2,370.88 $691.84 $533,590.59 26 2/20/2019 $533,590.59 $2,367.81 $694.91 $532,895.68 27 3/20/2019 $532,895.68 $2,364.72 $698.00 $532,197.68 28 4/20/2019 $532,197.68 $2,361.63 $701.09 $531,496.59 29 5/20/2019 $531,496.59 $2,358.52 $704.20 $530,792.38 30 6/20/2019 $530,792.38 $2,355.39 $707.33 $530,085.06 31 7/20/2019 $530,085.06 $2,352.25 $710.47 $529,374.59 32 8/20/2019 $529,374.59 $2,349.10 $713.62 $528,660.97 33 9/20/2019 $528,660.97 $2,345.93 $716.79 $527,944.18 34 10/20/2019 $527,944.18 $2,342.75 $719.97 $527,224.21 35 11/20/2019 $527,224.21 $2,339.56 $723.16 $526,501.05 36 12/20/2019 $526,501.05 $2,336.35 $726.37 $525,774.68 37 1/20/2020 $525,774.68 $2,333.13 $729.59 $525,045.09 38 2/20/2020 $525,045.09 $2,329.89 $732.83 $524,312.25 39 3/20/2020 $524,312.25 $2,326.64 $736.08 $523,576.17 40 4/20/2020 $523,576.17 $2,323.37 $739.35 $522,836.82 41 5/20/2020 $522,836.82 $2,320.09 $742.63 $522,094.19 42 6/20/2020 $522,094.19 $2,316.79 $745.93 $521,348.26 43 7/20/2020 $521,348.26 $2,313.48 $749.24 $520,599.02 44 8/20/2020 $520,599.02 $2,310.16 $752.56 $519,846.46 45 9/20/2020 $519,846.46 $2,306.82 $755.90 $519,090.56 46 10/20/2020 $519,090.56 $2,303.46 $759.26 $518,331.30 47 11/20/2020 $518,331.30 $2,300.10 $762.62 $517,568.68 48 12/20/2020 $517,568.68 $2,296.71 $766.01 $516,802.67 49 1/20/2021 $516,802.67 $2,293.31 $769.41 $516,033.26 50 2/20/2021 $516,033.26 $2,289.90 $772.82 $515,260.44 51 3/20/2021 $515,260.44 $2,286.47 $776.25 $514,484.19 52 4/20/2021 $514,484.19 $2,283.02 $779.70 $513,704.49 53 5/20/2021 $513,704.49 $2,279.56 $783.16 $512,921.34 54 6/20/2021 $512,921.34 $2,276.09 $786.63 $512,134.70 55 7/20/2021 $512,134.70 $2,272.60 $790.12 $511,344.58 56 8/20/2021 $511,344.58 $2,269.09 $793.63 $510,550.95
Image of page 7

Subscribe to view the full document.

Justin Thompson 8 Professor Ryan Bennett 57 9/20/2021 $510,550.95 $2,265.57 $797.15 $509,753.80 58 10/20/2021 $509,753.80 $2,262.03 $800.69 $508,953.12 59 11/20/2021 $508,953.12 $2,258.48 $804.24 $508,148.88 60 12/20/2021 $508,148.88 $2,254.91 $807.81 $507,341.07 61 1/20/2022 $507,341.07 $2,251.33 $811.39 $506,529.67 62 2/20/2022 $506,529.67 $2,247.73 $814.99 $505,714.68 63 3/20/2022 $505,714.68 $2,244.11 $818.61 $504,896.07 64 4/20/2022 $504,896.07 $2,240.48 $822.24 $504,073.82 65 5/20/2022 $504,073.82 $2,236.83 $825.89 $503,247.93 66 6/20/2022 $503,247.93 $2,233.16 $829.56 $502,418.37 67 7/20/2022 $502,418.37 $2,229.48 $833.24 $501,585.14 68 8/20/2022 $501,585.14 $2,225.78 $836.94 $500,748.20 69 9/20/2022 $500,748.20 $2,222.07 $840.65 $499,907.55 70 10/20/2022 $499,907.55 $2,218.34 $844.38 $499,063.17 71 11/20/2022 $499,063.17 $2,214.59 $848.13 $498,215.04 72 12/20/2022 $498,215.04 $2,210.83 $851.89 $497,363.15 73 1/20/2023 $497,363.15 $2,207.05 $855.67 $496,507.48 74 2/20/2023 $496,507.48 $2,203.25 $859.47 $495,648.01 75 3/20/2023 $495,648.01 $2,199.44 $863.28 $494,784.73 76 4/20/2023 $494,784.73 $2,195.61 $867.11 $493,917.62 77 5/20/2023 $493,917.62 $2,191.76 $870.96 $493,046.66 78 6/20/2023 $493,046.66 $2,187.89 $874.83 $492,171.83 79 7/20/2023 $492,171.83 $2,184.01 $878.71 $491,293.13 80 8/20/2023 $491,293.13 $2,180.11 $882.61 $490,410.52 81 9/20/2023 $490,410.52 $2,176.20 $886.52 $489,524.00 82 10/20/2023 $489,524.00 $2,172.26 $890.46 $488,633.54 83 11/20/2023 $488,633.54 $2,168.31 $894.41 $487,739.13 84 12/20/2023 $487,739.13 $2,164.34 $898.38 $486,840.75 85 1/20/2024 $486,840.75 $2,160.36 $902.36 $485,938.39 86 2/20/2024 $485,938.39 $2,156.35 $906.37 $485,032.02 87 3/20/2024 $485,032.02 $2,152.33 $910.39 $484,121.63 88 4/20/2024 $484,121.63 $2,148.29 $914.43 $483,207.20 89 5/20/2024 $483,207.20 $2,144.23 $918.49 $482,288.71 90 6/20/2024 $482,288.71 $2,140.16 $922.56 $481,366.15 91 7/20/2024 $481,366.15 $2,136.06 $926.66 $480,439.49 92 8/20/2024 $480,439.49 $2,131.95 $930.77 $479,508.72 93 9/20/2024 $479,508.72 $2,127.82 $934.90 $478,573.82 94 10/20/2024 $478,573.82 $2,123.67 $939.05 $477,634.77 95 11/20/2024 $477,634.77 $2,119.50 $943.22 $476,691.56 96 12/20/2024 $476,691.56 $2,115.32 $947.40 $475,744.16 97 1/20/2025 $475,744.16 $2,111.11 $951.61 $474,792.55 98 2/20/2025 $474,792.55 $2,106.89 $955.83 $473,836.72 99 3/20/2025 $473,836.72 $2,102.65 $960.07 $472,876.65 100 4/20/2025 $472,876.65 $2,098.39 $964.33 $471,912.32 101 5/20/2025 $471,912.32 $2,094.11 $968.61 $470,943.71 102 6/20/2025 $470,943.71 $2,089.81 $972.91 $469,970.81 103 7/20/2025 $469,970.81 $2,085.50 $977.22 $468,993.58 104 8/20/2025 $468,993.58 $2,081.16 $981.56 $468,012.02 105 9/20/2025 $468,012.02 $2,076.80 $985.92 $467,026.10 106 10/20/2025 $467,026.10 $2,072.43 $990.29 $466,035.81 107 11/20/2025 $466,035.81 $2,068.03 $994.69 $465,041.13 108 12/20/2025 $465,041.13 $2,063.62 $999.10 $464,042.03 109 1/20/2026 $464,042.03 $2,059.19 $1,003.53 $463,038.49 110 2/20/2026 $463,038.49 $2,054.73 $1,007.99 $462,030.51 111 3/20/2026 $462,030.51 $2,050.26 $1,012.46 $461,018.05 112 4/20/2026 $461,018.05 $2,045.77 $1,016.95 $460,001.10 113 5/20/2026 $460,001.10 $2,041.25 $1,021.47 $458,979.63 114 6/20/2026 $458,979.63 $2,036.72 $1,026.00 $457,953.63 115 7/20/2026 $457,953.63 $2,032.17 $1,030.55 $456,923.08 116 8/20/2026 $456,923.08 $2,027.60 $1,035.12 $455,887.96 117 9/20/2026 $455,887.96 $2,023.00 $1,039.72 $454,848.24 118 10/20/2026 $454,848.24 $2,018.39 $1,044.33 $453,803.91 119 11/20/2026 $453,803.91 $2,013.75 $1,048.97 $452,754.95 120 12/20/2026 $452,754.95 $2,009.10 $1,053.62 $451,701.33 121 1/20/2027 $451,701.33 $2,004.42 $1,058.30 $450,643.03 122 2/20/2027 $450,643.03 $1,999.73 $1,062.99 $449,580.04 123 3/20/2027 $449,580.04 $1,995.01 $1,067.71 $448,512.33
Image of page 8
Justin Thompson 9 Professor Ryan Bennett 124 4/20/2027 $448,512.33 $1,990.27 $1,072.45 $447,439.88 125 5/20/2027 $447,439.88 $1,985.51 $1,077.21 $446,362.68 126 6/20/2027 $446,362.68 $1,980.73 $1,081.99 $445,280.69 127 7/20/2027 $445,280.69 $1,975.93 $1,086.79 $444,193.91 128 8/20/2027 $444,193.91 $1,971.11 $1,091.61 $443,102.30 129 9/20/2027 $443,102.30 $1,966.27 $1,096.45 $442,005.84
Image of page 9

Subscribe to view the full document.

Image of page 10
  • Winter '17
  • Piedra Springs, Justin Thompson, Ryan Bennett

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

Ask Expert Tutors You can ask 0 bonus questions You can ask 0 questions (0 expire soon) You can ask 0 questions (will expire )
Answers in as fast as 15 minutes