Mortgages

775 views

Published on

Published in: Economy & Finance, Business
0 Comments
0 Likes
Statistics
Notes
  • Be the first to comment

  • Be the first to like this

No Downloads
Views
Total views
775
On SlideShare
0
From Embeds
0
Number of Embeds
2
Actions
Shares
0
Downloads
7
Comments
0
Likes
0
Embeds 0
No embeds

No notes for slide

Mortgages

  1. 1. Summary Information Payment Schedule Loan $1,000,000 Date Period Rate 10% 1-Jan-05 1 Years 20 1-Feb-05 2 # of Payment Per Year 12 1-Mar-05 3 Total Payments 240 1-Apr-05 4 Monthly Payment $9,650.22 1-May-05 5 Total Payment $2,316,052 1-Jun-05 6 Cost of Mortgage $1,316,052 1-Jul-05 7 1-Aug-05 8 Observed Payments 1-Sep-05 9 Cost of Mortgage $1,198,563 1-Oct-05 10 Total Payments 226 1-Nov-05 11 1-Dec-05 12 1-Jan-06 13 1-Feb-06 14 1-Mar-06 15 1-Apr-06 16 1-May-06 17 1-Jun-06 18 1-Jul-06 19 1-Aug-06 20 1-Sep-06 21 1-Oct-06 22 1-Nov-06 23 1-Dec-06 24 1-Jan-07 25 1-Feb-07 26 1-Mar-07 27 1-Apr-07 28 1-May-07 29 1-Jun-07 30 1-Jul-07 31 1-Aug-07 32 1-Sep-07 33 1-Oct-07 34 1-Nov-07 35 1-Dec-07 36 1-Jan-08 37 1-Feb-08 38 1-Mar-08 39 1-Apr-08 40 1-May-08 41
  2. 2. 1-Jun-08 42 1-Jul-08 43 1-Aug-08 44 1-Sep-08 45 1-Oct-08 46 1-Nov-08 47 1-Dec-08 48 1-Jan-09 49 1-Feb-09 50 1-Mar-09 51 1-Apr-09 52 1-May-09 53 1-Jun-09 54 1-Jul-09 55 1-Aug-09 56 1-Sep-09 57 1-Oct-09 58 1-Nov-09 59 1-Dec-09 60 1-Jan-10 61 1-Feb-10 62 1-Mar-10 63 1-Apr-10 64 1-May-10 65 1-Jun-10 66 1-Jul-10 67 1-Aug-10 68 1-Sep-10 69 1-Oct-10 70 1-Nov-10 71 1-Dec-10 72 1-Jan-11 73 1-Feb-11 74 1-Mar-11 75 1-Apr-11 76 1-May-11 77 1-Jun-11 78 1-Jul-11 79 1-Aug-11 80 1-Sep-11 81 1-Oct-11 82 1-Nov-11 83 1-Dec-11 84 1-Jan-12 85
  3. 3. 1-Feb-12 86 1-Mar-12 87 1-Apr-12 88 1-May-12 89 1-Jun-12 90 1-Jul-12 91 1-Aug-12 92 1-Sep-12 93 1-Oct-12 94 1-Nov-12 95 1-Dec-12 96 1-Jan-13 97 1-Feb-13 98 1-Mar-13 99 1-Apr-13 100 1-May-13 101 1-Jun-13 102 1-Jul-13 103 1-Aug-13 104 1-Sep-13 105 1-Oct-13 106 1-Nov-13 107 1-Dec-13 108 1-Jan-14 109 1-Feb-14 110 1-Mar-14 111 1-Apr-14 112 1-May-14 113 1-Jun-14 114 1-Jul-14 115 1-Aug-14 116 1-Sep-14 117 1-Oct-14 118 1-Nov-14 119 1-Dec-14 120 1-Jan-15 121 1-Feb-15 122 1-Mar-15 123 1-Apr-15 124 1-May-15 125 1-Jun-15 126 1-Jul-15 127 1-Aug-15 128 1-Sep-15 129
  4. 4. 1-Oct-15 130 1-Nov-15 131 1-Dec-15 132 1-Jan-16 133 1-Feb-16 134 1-Mar-16 135 1-Apr-16 136 1-May-16 137 1-Jun-16 138 1-Jul-16 139 1-Aug-16 140 1-Sep-16 141 1-Oct-16 142 1-Nov-16 143 1-Dec-16 144 1-Jan-17 145 1-Feb-17 146 1-Mar-17 147 1-Apr-17 148 1-May-17 149 1-Jun-17 150 1-Jul-17 151 1-Aug-17 152 1-Sep-17 153 1-Oct-17 154 1-Nov-17 155 1-Dec-17 156 1-Jan-18 157 1-Feb-18 158 1-Mar-18 159 1-Apr-18 160 1-May-18 161 1-Jun-18 162 1-Jul-18 163 1-Aug-18 164 1-Sep-18 165 1-Oct-18 166 1-Nov-18 167 1-Dec-18 168 1-Jan-19 169 1-Feb-19 170 1-Mar-19 171 1-Apr-19 172 1-May-19 173
  5. 5. 1-Jun-19 174 1-Jul-19 175 1-Aug-19 176 1-Sep-19 177 1-Oct-19 178 1-Nov-19 179 1-Dec-19 180 1-Jan-20 181 1-Feb-20 182 1-Mar-20 183 1-Apr-20 184 1-May-20 185 1-Jun-20 186 1-Jul-20 187 1-Aug-20 188 1-Sep-20 189 1-Oct-20 190 1-Nov-20 191 1-Dec-20 192 1-Jan-21 193 1-Feb-21 194 1-Mar-21 195 1-Apr-21 196 1-May-21 197 1-Jun-21 198 1-Jul-21 199 1-Aug-21 200 1-Sep-21 201 1-Oct-21 202 1-Nov-21 203 1-Dec-21 204 1-Jan-22 205 1-Feb-22 206 1-Mar-22 207 1-Apr-22 208 1-May-22 209 1-Jun-22 210 1-Jul-22 211 1-Aug-22 212 1-Sep-22 213 1-Oct-22 214 1-Nov-22 215 1-Dec-22 216 1-Jan-23 217
  6. 6. 1-Feb-23 218 1-Mar-23 219 1-Apr-23 220 1-May-23 221 1-Jun-23 222 1-Jul-23 223 1-Aug-23 224 1-Sep-23 225 1-Oct-23 226 1-Nov-23 0 1-Dec-23 0 1-Jan-24 0 1-Feb-24 0 1-Mar-24 0 1-Apr-24 0 1-May-24 0 1-Jun-24 0 1-Jul-24 0 1-Aug-24 0 1-Sep-24 0 1-Oct-24 0 1-Nov-24 0 1-Dec-24 0
  7. 7. Balance Interest Remaining Extra Payment Remaining $1,000,000 $8,333 $1,317 $20,000 $978,683 $978,683 $8,156 $1,495 $- $977,189 $977,189 $8,143 $1,507 $- $975,682 $975,682 $8,131 $1,520 $- $974,162 $974,162 $8,118 $1,532 $- $972,630 $972,630 $8,105 $1,545 $- $971,085 $971,085 $8,092 $1,558 $- $969,527 $969,527 $8,079 $1,571 $- $967,956 $967,956 $8,066 $1,584 $- $966,372 $966,372 $8,053 $1,597 $- $964,775 $964,775 $8,040 $1,610 $- $963,165 $963,165 $8,026 $1,624 $- $961,541 $961,541 $8,013 $1,637 $- $959,904 $959,904 $7,999 $1,651 $- $958,253 $958,253 $7,985 $1,665 $- $956,588 $956,588 $7,972 $1,679 $- $954,909 $954,909 $7,958 $1,693 $- $953,216 $953,216 $7,943 $1,707 $- $951,510 $951,510 $7,929 $1,721 $- $949,789 $949,789 $7,915 $1,735 $- $948,053 $948,053 $7,900 $1,750 $- $946,304 $946,304 $7,886 $1,764 $- $944,539 $944,539 $7,871 $1,779 $- $942,760 $942,760 $7,856 $1,794 $- $940,966 $940,966 $7,841 $1,809 $- $939,158 $939,158 $7,826 $1,824 $- $937,334 $937,334 $7,811 $1,839 $- $935,495 $935,495 $7,796 $1,854 $- $933,640 $933,640 $7,780 $1,870 $- $931,770 $931,770 $7,765 $1,885 $- $929,885 $929,885 $7,749 $1,901 $- $927,984 $927,984 $7,733 $1,917 $- $926,067 $926,067 $7,717 $1,933 $- $924,134 $924,134 $7,701 $1,949 $- $922,184 $922,184 $7,685 $1,965 $- $920,219 $920,219 $7,668 $1,982 $- $918,237 $918,237 $7,652 $1,998 $- $916,239 $916,239 $7,635 $2,015 $- $914,224 $914,224 $7,619 $2,032 $- $912,193 $912,193 $7,602 $2,049 $- $910,144 $910,144 $7,585 $2,066 $- $908,078
  8. 8. $908,078 $7,567 $2,083 $- $905,995 $905,995 $7,550 $2,100 $- $903,895 $903,895 $7,532 $2,118 $- $901,777 $901,777 $7,515 $2,135 $- $899,642 $899,642 $7,497 $2,153 $- $897,489 $897,489 $7,479 $2,171 $- $895,318 $895,318 $7,461 $2,189 $- $893,128 $893,128 $7,443 $2,207 $- $890,921 $890,921 $7,424 $2,226 $- $888,695 $888,695 $7,406 $2,244 $- $886,451 $886,451 $7,387 $2,263 $- $884,188 $884,188 $7,368 $2,282 $- $881,906 $881,906 $7,349 $2,301 $- $879,605 $879,605 $7,330 $2,320 $- $877,284 $877,284 $7,311 $2,340 $- $874,945 $874,945 $7,291 $2,359 $- $872,586 $872,586 $7,272 $2,379 $- $870,207 $870,207 $7,252 $2,398 $- $867,809 $867,809 $7,232 $2,418 $- $865,390 $865,390 $7,212 $2,439 $- $862,952 $862,952 $7,191 $2,459 $- $860,493 $860,493 $7,171 $2,479 $- $858,013 $858,013 $7,150 $2,500 $- $855,513 $855,513 $7,129 $2,521 $- $852,992 $852,992 $7,108 $2,542 $- $850,450 $850,450 $7,087 $2,563 $- $847,887 $847,887 $7,066 $2,584 $- $845,303 $845,303 $7,044 $2,606 $- $842,697 $842,697 $7,022 $2,628 $- $840,069 $840,069 $7,001 $2,650 $- $837,419 $837,419 $6,978 $2,672 $- $834,747 $834,747 $6,956 $2,694 $- $832,053 $832,053 $6,934 $2,716 $- $829,337 $829,337 $6,911 $2,739 $- $826,598 $826,598 $6,888 $2,762 $- $823,836 $823,836 $6,865 $2,785 $- $821,051 $821,051 $6,842 $2,808 $- $818,243 $818,243 $6,819 $2,832 $- $815,411 $815,411 $6,795 $2,855 $- $812,556 $812,556 $6,771 $2,879 $- $809,677 $809,677 $6,747 $2,903 $- $806,775 $806,775 $6,723 $2,927 $- $803,847 $803,847 $6,699 $2,951 $- $800,896 $800,896 $6,674 $2,976 $- $797,920
  9. 9. $797,920 $6,649 $3,001 $- $794,919 $794,919 $6,624 $3,026 $- $791,893 $791,893 $6,599 $3,051 $- $788,842 $788,842 $6,574 $3,077 $- $785,765 $785,765 $6,548 $3,102 $- $782,663 $782,663 $6,522 $3,128 $- $779,535 $779,535 $6,496 $3,154 $- $776,381 $776,381 $6,470 $3,180 $- $773,201 $773,201 $6,443 $3,207 $- $769,994 $769,994 $6,417 $3,234 $- $766,760 $766,760 $6,390 $3,261 $- $763,500 $763,500 $6,362 $3,288 $- $760,212 $760,212 $6,335 $3,315 $- $756,897 $756,897 $6,307 $3,343 $- $753,554 $753,554 $6,280 $3,371 $- $750,184 $750,184 $6,252 $3,399 $- $746,785 $746,785 $6,223 $3,427 $- $743,358 $743,358 $6,195 $3,456 $- $739,902 $739,902 $6,166 $3,484 $- $736,418 $736,418 $6,137 $3,513 $- $732,905 $732,905 $6,108 $3,543 $- $729,362 $729,362 $6,078 $3,572 $- $725,790 $725,790 $6,048 $3,602 $- $722,188 $722,188 $6,018 $3,632 $- $718,556 $718,556 $5,988 $3,662 $- $714,893 $714,893 $5,957 $3,693 $- $711,201 $711,201 $5,927 $3,724 $- $707,477 $707,477 $5,896 $3,755 $- $703,723 $703,723 $5,864 $3,786 $- $699,937 $699,937 $5,833 $3,817 $- $696,119 $696,119 $5,801 $3,849 $- $692,270 $692,270 $5,769 $3,881 $- $688,389 $688,389 $5,737 $3,914 $- $684,475 $684,475 $5,704 $3,946 $- $680,529 $680,529 $5,671 $3,979 $- $676,550 $676,550 $5,638 $4,012 $- $672,537 $672,537 $5,604 $4,046 $- $668,492 $668,492 $5,571 $4,079 $- $664,412 $664,412 $5,537 $4,113 $- $660,299 $660,299 $5,502 $4,148 $- $656,151 $656,151 $5,468 $4,182 $- $651,969 $651,969 $5,433 $4,217 $- $647,752 $647,752 $5,398 $4,252 $- $643,499 $643,499 $5,362 $4,288 $- $639,212
  10. 10. $639,212 $5,327 $4,323 $- $634,888 $634,888 $5,291 $4,359 $- $630,529 $630,529 $5,254 $4,396 $- $626,133 $626,133 $5,218 $4,432 $- $621,700 $621,700 $5,181 $4,469 $- $617,231 $617,231 $5,144 $4,507 $- $612,724 $612,724 $5,106 $4,544 $- $608,180 $608,180 $5,068 $4,582 $- $603,598 $603,598 $5,030 $4,620 $- $598,978 $598,978 $4,991 $4,659 $- $594,319 $594,319 $4,953 $4,698 $- $589,622 $589,622 $4,914 $4,737 $- $584,885 $584,885 $4,874 $4,776 $- $580,109 $580,109 $4,834 $4,816 $- $575,293 $575,293 $4,794 $4,856 $- $570,437 $570,437 $4,754 $4,897 $- $565,540 $565,540 $4,713 $4,937 $- $560,603 $560,603 $4,672 $4,979 $- $555,624 $555,624 $4,630 $5,020 $- $550,604 $550,604 $4,588 $5,062 $- $545,542 $545,542 $4,546 $5,104 $- $540,438 $540,438 $4,504 $5,147 $- $535,292 $535,292 $4,461 $5,189 $- $530,102 $530,102 $4,418 $5,233 $- $524,870 $524,870 $4,374 $5,276 $- $519,593 $519,593 $4,330 $5,320 $- $514,273 $514,273 $4,286 $5,365 $- $508,908 $508,908 $4,241 $5,409 $- $503,499 $503,499 $4,196 $5,454 $- $498,045 $498,045 $4,150 $5,500 $- $492,545 $492,545 $4,105 $5,546 $- $486,999 $486,999 $4,058 $5,592 $- $481,407 $481,407 $4,012 $5,638 $- $475,769 $475,769 $3,965 $5,685 $- $470,083 $470,083 $3,917 $5,733 $- $464,350 $464,350 $3,870 $5,781 $- $458,570 $458,570 $3,821 $5,829 $- $452,741 $452,741 $3,773 $5,877 $- $446,864 $446,864 $3,724 $5,926 $- $440,937 $440,937 $3,674 $5,976 $- $434,962 $434,962 $3,625 $6,026 $- $428,936 $428,936 $3,574 $6,076 $- $422,860 $422,860 $3,524 $6,126 $- $416,734 $416,734 $3,473 $6,177 $- $410,557
  11. 11. $410,557 $3,421 $6,229 $- $404,328 $404,328 $3,369 $6,281 $- $398,047 $398,047 $3,317 $6,333 $- $391,714 $391,714 $3,264 $6,386 $- $385,328 $385,328 $3,211 $6,439 $- $378,889 $378,889 $3,157 $6,493 $- $372,396 $372,396 $3,103 $6,547 $- $365,849 $365,849 $3,049 $6,601 $- $359,247 $359,247 $2,994 $6,656 $- $352,591 $352,591 $2,938 $6,712 $- $345,879 $345,879 $2,882 $6,768 $- $339,111 $339,111 $2,826 $6,824 $- $332,287 $332,287 $2,769 $6,881 $- $325,406 $325,406 $2,712 $6,939 $- $318,467 $318,467 $2,654 $6,996 $- $311,471 $311,471 $2,596 $7,055 $- $304,416 $304,416 $2,537 $7,113 $- $297,303 $297,303 $2,478 $7,173 $- $290,130 $290,130 $2,418 $7,232 $- $282,897 $282,897 $2,357 $7,293 $- $275,605 $275,605 $2,297 $7,354 $- $268,251 $268,251 $2,235 $7,415 $- $260,836 $260,836 $2,174 $7,477 $- $253,360 $253,360 $2,111 $7,539 $- $245,821 $245,821 $2,049 $7,602 $- $238,219 $238,219 $1,985 $7,665 $- $230,554 $230,554 $1,921 $7,729 $- $222,825 $222,825 $1,857 $7,793 $- $215,032 $215,032 $1,792 $7,858 $- $207,174 $207,174 $1,726 $7,924 $- $199,250 $199,250 $1,660 $7,990 $- $191,260 $191,260 $1,594 $8,056 $- $183,204 $183,204 $1,527 $8,124 $- $175,080 $175,080 $1,459 $8,191 $- $166,889 $166,889 $1,391 $8,259 $- $158,630 $158,630 $1,322 $8,328 $- $150,301 $150,301 $1,253 $8,398 $- $141,904 $141,904 $1,183 $8,468 $- $133,436 $133,436 $1,112 $8,538 $- $124,898 $124,898 $1,041 $8,609 $- $116,288 $116,288 $969 $8,681 $- $107,607 $107,607 $897 $8,753 $- $98,854 $98,854 $824 $8,826 $- $90,027 $90,027 $750 $8,900 $- $81,127
  12. 12. $81,127 $676 $8,974 $- $72,153 $72,153 $601 $9,049 $- $63,104 $63,104 $526 $9,124 $- $53,980 $53,980 $450 $9,200 $- $44,779 $44,779 $373 $9,277 $- $35,502 $35,502 $296 $9,354 $- $26,148 $26,148 $218 $9,432 $- $16,716 $16,716 $139 $9,511 $- $7,205 $7,205 $60 $7,205 $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $- $-

×