home *** CD-ROM | disk | FTP | other *** search
/ Over 1,000 Windows 95 Programs / Over 1000 Windows 95 Programs (Microforum) (Disc 2).iso / 0979 / fixed-1.ez_ / fixed-1.ez
Encoding:
Text File  |  1997-03-06  |  20.3 KB  |  254 lines
  1. "Loan Name: ","This Is A Fixed Rate Loan With Prepayments."
  2. "Amount of Loan ($): ",100000
  3. "Initial Interest Rate (%): ",7.25
  4. "Years in Loan: ",30
  5. "Loan Starting Date: ",#1995-03-01#
  6. "Loan Type: ","Fixed Rate"
  7. "Year 1","Payment 1",#1995-04-01#,7.25,682.18,604.1667,78.0133,107.64,99814.3467
  8. "Year 1","Payment 2",#1995-05-01#,7.25,682.18,603.045,79.135,107.64,99627.5717
  9. "Year 1","Payment 3",#1995-06-01#,7.25,682.18,601.9166,80.2634,107.64,99439.6683
  10. "Year 1","Payment 4",#1995-07-01#,7.25,682.18,600.7813,81.3987,107.64,99250.6296
  11. "Year 1","Payment 5",#1995-08-01#,7.25,682.18,599.6392,82.5408,107.64,99060.4488
  12. "Year 1","Payment 6",#1995-09-01#,7.25,682.18,598.4902,83.6898,107.64,98869.119
  13. "Year 1","Payment 7",#1995-10-01#,7.25,682.18,597.3343,84.8457,107.64,98676.6333
  14. "Year 1","Payment 8",#1995-11-01#,7.25,682.18,596.1713,86.0087,107.64,98482.9846
  15. "Year 1","Payment 9",#1995-12-01#,7.25,682.18,595.0014,87.1786,107.64,98288.166
  16. "Year 1","Payment 10",#1996-01-01#,7.25,682.18,593.8243,88.3557,107.64,98092.1703
  17. "Year 1","Payment 11",#1996-02-01#,7.25,682.18,592.6402,89.5398,107.64,97894.9905
  18. "Year 1","Payment 12",#1996-03-01#,7.25,682.18,591.4489,90.7311,107.64,97696.6194
  19. "Year 2","Payment 13",#1996-04-01#,7.25,682.18,590.2504,91.9296,107.64,97497.0498
  20. "Year 2","Payment 14",#1996-05-01#,7.25,682.18,589.0447,93.1353,107.64,97296.2745
  21. "Year 2","Payment 15",#1996-06-01#,7.25,682.18,587.8317,94.3483,107.64,97094.2862
  22. "Year 2","Payment 16",#1996-07-01#,7.25,682.18,586.6113,95.5687,107.64,96891.0775
  23. "Year 2","Payment 17",#1996-08-01#,7.25,682.18,585.3836,96.7964,107.64,96686.6411
  24. "Year 2","Payment 18",#1996-09-01#,7.25,682.18,584.1485,98.0315,107.64,96480.9696
  25. "Year 2","Payment 19",#1996-10-01#,7.25,682.18,582.9059,99.2741,107.64,96274.0555
  26. "Year 2","Payment 20",#1996-11-01#,7.25,682.18,581.6558,100.5242,107.64,96065.8913
  27. "Year 2","Payment 21",#1996-12-01#,7.25,682.18,580.3981,101.7819,107.64,95856.4694
  28. "Year 2","Payment 22",#1997-01-01#,7.25,682.18,579.1328,103.0472,107.64,95645.7822
  29. "Year 2","Payment 23",#1997-02-01#,7.25,682.18,577.8599,104.3201,107.64,95433.8221
  30. "Year 2","Payment 24",#1997-03-01#,7.25,682.18,576.5793,105.6007,107.64,95220.5814
  31. "Year 3","Payment 25",#1997-04-01#,7.25,682.18,575.291,106.889,107.64,95006.0524
  32. "Year 3","Payment 26",#1997-05-01#,7.25,682.18,573.9949,108.1851,107.64,94790.2273
  33. "Year 3","Payment 27",#1997-06-01#,7.25,682.18,572.691,109.489,107.64,94573.0983
  34. "Year 3","Payment 28",#1997-07-01#,7.25,682.18,571.3791,110.8009,107.64,94354.6574
  35. "Year 3","Payment 29",#1997-08-01#,7.25,682.18,570.0594,112.1206,107.64,94134.8968
  36. "Year 3","Payment 30",#1997-09-01#,7.25,682.18,568.7317,113.4483,107.64,93913.8085
  37. "Year 3","Payment 31",#1997-10-01#,7.25,682.18,567.3959,114.7841,107.64,93691.3844
  38. "Year 3","Payment 32",#1997-11-01#,7.25,682.18,566.0521,116.1279,107.64,93467.6165
  39. "Year 3","Payment 33",#1997-12-01#,7.25,682.18,564.7002,117.4798,107.64,93242.4967
  40. "Year 3","Payment 34",#1998-01-01#,7.25,682.18,563.3401,118.8399,107.64,93016.0168
  41. "Year 3","Payment 35",#1998-02-01#,7.25,682.18,561.9718,120.2082,107.64,92788.1686
  42. "Year 3","Payment 36",#1998-03-01#,7.25,682.18,560.5952,121.5848,107.64,92558.9438
  43. "Year 4","Payment 37",#1998-04-01#,7.25,682.18,559.2103,122.9697,107.64,92328.3341
  44. "Year 4","Payment 38",#1998-05-01#,7.25,682.18,557.817,124.363,107.64,92096.3311
  45. "Year 4","Payment 39",#1998-06-01#,7.25,682.18,556.4153,125.7647,107.64,91862.9264
  46. "Year 4","Payment 40",#1998-07-01#,7.25,682.18,555.0052,127.1748,107.64,91628.1116
  47. "Year 4","Payment 41",#1998-08-01#,7.25,682.18,553.5865,128.5935,107.64,91391.8781
  48. "Year 4","Payment 42",#1998-09-01#,7.25,682.18,552.1593,130.0207,107.64,91154.2174
  49. "Year 4","Payment 43",#1998-10-01#,7.25,682.18,550.7234,131.4566,107.64,90915.1208
  50. "Year 4","Payment 44",#1998-11-01#,7.25,682.18,549.2789,132.9011,107.64,90674.5797
  51. "Year 4","Payment 45",#1998-12-01#,7.25,682.18,547.8256,134.3544,107.64,90432.5853
  52. "Year 4","Payment 46",#1999-01-01#,7.25,682.18,546.3635,135.8165,107.64,90189.1288
  53. "Year 4","Payment 47",#1999-02-01#,7.25,682.18,544.8927,137.2873,107.64,89944.2015
  54. "Year 4","Payment 48",#1999-03-01#,7.25,682.18,543.4129,138.7671,107.64,89697.7944
  55. "Year 5","Payment 49",#1999-04-01#,7.25,682.18,541.9242,140.2558,107.64,89449.8986
  56. "Year 5","Payment 50",#1999-05-01#,7.25,682.18,540.4265,141.7535,107.64,89200.5051
  57. "Year 5","Payment 51",#1999-06-01#,7.25,682.18,538.9197,143.2603,107.64,88949.6048
  58. "Year 5","Payment 52",#1999-07-01#,7.25,682.18,537.4039,144.7761,107.64,88697.1887
  59. "Year 5","Payment 53",#1999-08-01#,7.25,682.18,535.8788,146.3012,107.64,88443.2475
  60. "Year 5","Payment 54",#1999-09-01#,7.25,682.18,534.3446,147.8354,107.64,88187.7721
  61. "Year 5","Payment 55",#1999-10-01#,7.25,682.18,532.8011,149.3789,107.64,87930.7532
  62. "Year 5","Payment 56",#1999-11-01#,7.25,682.18,531.2483,150.9317,107.64,87672.1815
  63. "Year 5","Payment 57",#1999-12-01#,7.25,682.18,529.6861,152.4939,107.64,87412.0476
  64. "Year 5","Payment 58",#2000-01-01#,7.25,682.18,528.1145,154.0655,107.64,87150.3421
  65. "Year 5","Payment 59",#2000-02-01#,7.25,682.18,526.5333,155.6467,107.64,86887.0554
  66. "Year 5","Payment 60",#2000-03-01#,7.25,682.18,524.9426,157.2374,107.64,86622.178
  67. "Year 6","Payment 61",#2000-04-01#,7.25,682.18,523.3423,158.8377,107.64,86355.7003
  68. "Year 6","Payment 62",#2000-05-01#,7.25,682.18,521.7324,160.4476,107.64,86087.6127
  69. "Year 6","Payment 63",#2000-06-01#,7.25,682.18,520.1127,162.0673,107.64,85817.9054
  70. "Year 6","Payment 64",#2000-07-01#,7.25,682.18,518.4832,163.6968,107.64,85546.5686
  71. "Year 6","Payment 65",#2000-08-01#,7.25,682.18,516.8439,165.3361,107.64,85273.5925
  72. "Year 6","Payment 66",#2000-09-01#,7.25,682.18,515.1946,166.9854,107.64,84998.9671
  73. "Year 6","Payment 67",#2000-10-01#,7.25,682.18,513.5354,168.6446,107.64,84722.6825
  74. "Year 6","Payment 68",#2000-11-01#,7.25,682.18,511.8662,170.3138,107.64,84444.7287
  75. "Year 6","Payment 69",#2000-12-01#,7.25,682.18,510.1869,171.9931,107.64,84165.0956
  76. "Year 6","Payment 70",#2001-01-01#,7.25,682.18,508.4975,173.6825,107.64,83883.7731
  77. "Year 6","Payment 71",#2001-02-01#,7.25,682.18,506.7978,175.3822,107.64,83600.7509
  78. "Year 6","Payment 72",#2001-03-01#,7.25,682.18,505.0879,177.0921,107.64,83316.0188
  79. "Year 7","Payment 73",#2001-04-01#,7.25,682.18,503.3676,178.8124,107.64,83029.5664
  80. "Year 7","Payment 74",#2001-05-01#,7.25,682.18,501.637,180.543,107.64,82741.3834
  81. "Year 7","Payment 75",#2001-06-01#,7.25,682.18,499.8959,182.2841,107.64,82451.4593
  82. "Year 7","Payment 76",#2001-07-01#,7.25,682.18,498.1442,184.0358,107.64,82159.7835
  83. "Year 7","Payment 77",#2001-08-01#,7.25,682.18,496.382,185.798,107.64,81866.3455
  84. "Year 7","Payment 78",#2001-09-01#,7.25,682.18,494.6092,187.5708,107.64,81571.1347
  85. "Year 7","Payment 79",#2001-10-01#,7.25,682.18,492.8256,189.3544,107.64,81274.1403
  86. "Year 7","Payment 80",#2001-11-01#,7.25,682.18,491.0313,191.1487,107.64,80975.3516
  87. "Year 7","Payment 81",#2001-12-01#,7.25,682.18,489.2261,192.9539,107.64,80674.7577
  88. "Year 7","Payment 82",#2002-01-01#,7.25,682.18,487.41,194.77,107.64,80372.3477
  89. "Year 7","Payment 83",#2002-02-01#,7.25,682.18,485.5829,196.5971,107.64,80068.1106
  90. "Year 7","Payment 84",#2002-03-01#,7.25,682.18,483.7448,198.4352,107.64,79762.0354
  91. "Year 8","Payment 85",#2002-04-01#,7.25,682.18,481.8956,200.2844,107.64,79454.111
  92. "Year 8","Payment 86",#2002-05-01#,7.25,682.18,480.0353,202.1447,107.64,79144.3263
  93. "Year 8","Payment 87",#2002-06-01#,7.25,682.18,478.1636,204.0164,107.64,78832.6699
  94. "Year 8","Payment 88",#2002-07-01#,7.25,682.18,476.2807,205.8993,107.64,78519.1306
  95. "Year 8","Payment 89",#2002-08-01#,7.25,682.18,474.3864,207.7936,107.64,78203.697
  96. "Year 8","Payment 90",#2002-09-01#,7.25,682.18,472.4807,209.6993,107.64,77886.3577
  97. "Year 8","Payment 91",#2002-10-01#,7.25,682.18,470.5634,211.6166,107.64,77567.1011
  98. "Year 8","Payment 92",#2002-11-01#,7.25,682.18,468.6346,213.5454,107.64,77245.9157
  99. "Year 8","Payment 93",#2002-12-01#,7.25,682.18,466.6941,215.4859,107.64,76922.7898
  100. "Year 8","Payment 94",#2003-01-01#,7.25,682.18,464.7419,217.4381,107.64,76597.7117
  101. "Year 8","Payment 95",#2003-02-01#,7.25,682.18,462.7778,219.4022,107.64,76270.6695
  102. "Year 8","Payment 96",#2003-03-01#,7.25,682.18,460.802,221.378,107.64,75941.6515
  103. "Year 9","Payment 97",#2003-04-01#,7.25,682.18,458.8141,223.3659,107.64,75610.6456
  104. "Year 9","Payment 98",#2003-05-01#,7.25,682.18,456.8143,225.3657,107.64,75277.6399
  105. "Year 9","Payment 99",#2003-06-01#,7.25,682.18,454.8024,227.3776,107.64,74942.6223
  106. "Year 9","Payment 100",#2003-07-01#,7.25,682.18,452.7783,229.4017,107.64,74605.5806
  107. "Year 9","Payment 101",#2003-08-01#,7.25,682.18,450.742,231.438,107.64,74266.5026
  108. "Year 9","Payment 102",#2003-09-01#,7.25,682.18,448.6935,233.4865,107.64,73925.3761
  109. "Year 9","Payment 103",#2003-10-01#,7.25,682.18,446.6325,235.5475,107.64,73582.1886
  110. "Year 9","Payment 104",#2003-11-01#,7.25,682.18,444.5591,237.6209,107.64,73236.9277
  111. "Year 9","Payment 105",#2003-12-01#,7.25,682.18,442.4731,239.7069,107.64,72889.5808
  112. "Year 9","Payment 106",#2004-01-01#,7.25,682.18,440.3746,241.8054,107.64,72540.1354
  113. "Year 9","Payment 107",#2004-02-01#,7.25,682.18,438.2633,243.9167,107.64,72188.5787
  114. "Year 9","Payment 108",#2004-03-01#,7.25,682.18,436.1393,246.0407,107.64,71834.898
  115. "Year 10","Payment 109",#2004-04-01#,7.25,682.18,434.0025,248.1775,107.64,71479.0805
  116. "Year 10","Payment 110",#2004-05-01#,7.25,682.18,431.8528,250.3272,107.64,71121.1133
  117. "Year 10","Payment 111",#2004-06-01#,7.25,682.18,429.6901,252.4899,107.64,70760.9834
  118. "Year 10","Payment 112",#2004-07-01#,7.25,682.18,427.5143,254.6657,107.64,70398.6777
  119. "Year 10","Payment 113",#2004-08-01#,7.25,682.18,425.3253,256.8547,107.64,70034.183
  120. "Year 10","Payment 114",#2004-09-01#,7.25,682.18,423.1232,259.0568,107.64,69667.4862
  121. "Year 10","Payment 115",#2004-10-01#,7.25,682.18,420.9077,261.2723,107.64,69298.5739
  122. "Year 10","Payment 116",#2004-11-01#,7.25,682.18,418.6789,263.5011,107.64,68927.4328
  123. "Year 10","Payment 117",#2004-12-01#,7.25,682.18,416.4366,265.7434,107.64,68554.0494
  124. "Year 10","Payment 118",#2005-01-01#,7.25,682.18,414.1807,267.9993,107.64,68178.4101
  125. "Year 10","Payment 119",#2005-02-01#,7.25,682.18,411.9112,270.2688,107.64,67800.5013
  126. "Year 10","Payment 120",#2005-03-01#,7.25,682.18,409.628,272.552,107.64,67420.3093
  127. "Year 11","Payment 121",#2005-04-01#,7.25,682.18,407.331,274.849,107.64,67037.8203
  128. "Year 11","Payment 122",#2005-05-01#,7.25,682.18,405.0202,277.1598,107.64,66653.0205
  129. "Year 11","Payment 123",#2005-06-01#,7.25,682.18,402.6953,279.4847,107.64,66265.8958
  130. "Year 11","Payment 124",#2005-07-01#,7.25,682.18,400.3565,281.8235,107.64,65876.4323
  131. "Year 11","Payment 125",#2005-08-01#,7.25,682.18,398.0034,284.1766,107.64,65484.6157
  132. "Year 11","Payment 126",#2005-09-01#,7.25,682.18,395.6362,286.5438,107.64,65090.4319
  133. "Year 11","Payment 127",#2005-10-01#,7.25,682.18,393.2547,288.9253,107.64,64693.8666
  134. "Year 11","Payment 128",#2005-11-01#,7.25,682.18,390.8588,291.3212,107.64,64294.9054
  135. "Year 11","Payment 129",#2005-12-01#,7.25,682.18,388.4484,293.7316,107.64,63893.5338
  136. "Year 11","Payment 130",#2006-01-01#,7.25,682.18,386.0234,296.1566,107.64,63489.7372
  137. "Year 11","Payment 131",#2006-02-01#,7.25,682.18,383.5838,298.5962,107.64,63083.501
  138. "Year 11","Payment 132",#2006-03-01#,7.25,682.18,381.1295,301.0505,107.64,62674.8105
  139. "Year 12","Payment 133",#2006-04-01#,7.25,682.18,378.6603,303.5197,107.64,62263.6508
  140. "Year 12","Payment 134",#2006-05-01#,7.25,682.18,376.1762,306.0038,107.64,61850.007
  141. "Year 12","Payment 135",#2006-06-01#,7.25,682.18,373.6771,308.5029,107.64,61433.8641
  142. "Year 12","Payment 136",#2006-07-01#,7.25,682.18,371.1629,311.0171,107.64,61015.207
  143. "Year 12","Payment 137",#2006-08-01#,7.25,682.18,368.6335,313.5465,107.64,60594.0205
  144. "Year 12","Payment 138",#2006-09-01#,7.25,682.18,366.0889,316.0911,107.64,60170.2894
  145. "Year 12","Payment 139",#2006-10-01#,7.25,682.18,363.5288,318.6512,107.64,59743.9982
  146. "Year 12","Payment 140",#2006-11-01#,7.25,682.18,360.9533,321.2267,107.64,59315.1315
  147. "Year 12","Payment 141",#2006-12-01#,7.25,682.18,358.3623,323.8177,107.64,58883.6738
  148. "Year 12","Payment 142",#2007-01-01#,7.25,682.18,355.7555,326.4245,107.64,58449.6093
  149. "Year 12","Payment 143",#2007-02-01#,7.25,682.18,353.1331,329.0469,107.64,58012.9224
  150. "Year 12","Payment 144",#2007-03-01#,7.25,682.18,350.4947,331.6853,107.64,57573.5971
  151. "Year 13","Payment 145",#2007-04-01#,7.25,682.18,347.8405,334.3395,107.64,57131.6176
  152. "Year 13","Payment 146",#2007-05-01#,7.25,682.18,345.1702,337.0098,107.64,56686.9678
  153. "Year 13","Payment 147",#2007-06-01#,7.25,682.18,342.4838,339.6962,107.64,56239.6316
  154. "Year 13","Payment 148",#2007-07-01#,7.25,682.18,339.7811,342.3989,107.64,55789.5927
  155. "Year 13","Payment 149",#2007-08-01#,7.25,682.18,337.0621,345.1179,107.64,55336.8348
  156. "Year 13","Payment 150",#2007-09-01#,7.25,682.18,334.3267,347.8533,107.64,54881.3415
  157. "Year 13","Payment 151",#2007-10-01#,7.25,682.18,331.5748,350.6052,107.64,54423.0963
  158. "Year 13","Payment 152",#2007-11-01#,7.25,682.18,328.8062,353.3738,107.64,53962.0825
  159. "Year 13","Payment 153",#2007-12-01#,7.25,682.18,326.0209,356.1591,107.64,53498.2834
  160. "Year 13","Payment 154",#2008-01-01#,7.25,682.18,323.2188,358.9612,107.64,53031.6822
  161. "Year 13","Payment 155",#2008-02-01#,7.25,682.18,320.3997,361.7803,107.64,52562.2619
  162. "Year 13","Payment 156",#2008-03-01#,7.25,682.18,317.5637,364.6163,107.64,52090.0056
  163. "Year 14","Payment 157",#2008-04-01#,7.25,682.18,314.7105,367.4695,107.64,51614.8961
  164. "Year 14","Payment 158",#2008-05-01#,7.25,682.18,311.84,370.34,107.64,51136.9161
  165. "Year 14","Payment 159",#2008-06-01#,7.25,682.18,308.9522,373.2278,107.64,50656.0483
  166. "Year 14","Payment 160",#2008-07-01#,7.25,682.18,306.047,376.133,107.64,50172.2753
  167. "Year 14","Payment 161",#2008-08-01#,7.25,682.18,303.1242,379.0558,107.64,49685.5795
  168. "Year 14","Payment 162",#2008-09-01#,7.25,682.18,300.1837,381.9963,107.64,49195.9432
  169. "Year 14","Payment 163",#2008-10-01#,7.25,682.18,297.2255,384.9545,107.64,48703.3487
  170. "Year 14","Payment 164",#2008-11-01#,7.25,682.18,294.2494,387.9306,107.64,48207.7781
  171. "Year 14","Payment 165",#2008-12-01#,7.25,682.18,291.2553,390.9247,107.64,47709.2134
  172. "Year 14","Payment 166",#2009-01-01#,7.25,682.18,288.2432,393.9368,107.64,47207.6366
  173. "Year 14","Payment 167",#2009-02-01#,7.25,682.18,285.2128,396.9672,107.64,46703.0294
  174. "Year 14","Payment 168",#2009-03-01#,7.25,682.18,282.1641,400.0159,107.64,46195.3735
  175. "Year 15","Payment 169",#2009-04-01#,7.25,682.18,279.097,403.083,107.64,45684.6505
  176. "Year 15","Payment 170",#2009-05-01#,7.25,682.18,276.0114,406.1686,107.64,45170.8419
  177. "Year 15","Payment 171",#2009-06-01#,7.25,682.18,272.9072,409.2728,107.64,44653.9291
  178. "Year 15","Payment 172",#2009-07-01#,7.25,682.18,269.7842,412.3958,107.64,44133.8933
  179. "Year 15","Payment 173",#2009-08-01#,7.25,682.18,266.6423,415.5377,107.64,43610.7156
  180. "Year 15","Payment 174",#2009-09-01#,7.25,682.18,263.4814,418.6986,107.64,43084.377
  181. "Year 15","Payment 175",#2009-10-01#,7.25,682.18,260.3014,421.8786,107.64,42554.8584
  182. "Year 15","Payment 176",#2009-11-01#,7.25,682.18,257.1023,425.0777,107.64,42022.1407
  183. "Year 15","Payment 177",#2009-12-01#,7.25,682.18,253.8838,428.2962,107.64,41486.2045
  184. "Year 15","Payment 178",#2010-01-01#,7.25,682.18,250.6458,431.5342,107.64,40947.0303
  185. "Year 15","Payment 179",#2010-02-01#,7.25,682.18,247.3883,434.7917,107.64,40404.5986
  186. "Year 15","Payment 180",#2010-03-01#,7.25,682.18,244.1111,438.0689,107.64,39858.8897
  187. "Year 16","Payment 181",#2010-04-01#,7.25,682.18,240.8141,441.3659,107.64,39309.8838
  188. "Year 16","Payment 182",#2010-05-01#,7.25,682.18,237.4972,444.6828,107.64,38757.561
  189. "Year 16","Payment 183",#2010-06-01#,7.25,682.18,234.1603,448.0197,107.64,38201.9013
  190. "Year 16","Payment 184",#2010-07-01#,7.25,682.18,230.8032,451.3768,107.64,37642.8845
  191. "Year 16","Payment 185",#2010-08-01#,7.25,682.18,227.4258,454.7542,107.64,37080.4903
  192. "Year 16","Payment 186",#2010-09-01#,7.25,682.18,224.028,458.152,107.64,36514.6983
  193. "Year 16","Payment 187",#2010-10-01#,7.25,682.18,220.6096,461.5704,107.64,35945.4879
  194. "Year 16","Payment 188",#2010-11-01#,7.25,682.18,217.1707,465.0093,107.64,35372.8386
  195. "Year 16","Payment 189",#2010-12-01#,7.25,682.18,213.7109,468.4691,107.64,34796.7295
  196. "Year 16","Payment 190",#2011-01-01#,7.25,682.18,210.2302,471.9498,107.64,34217.1397
  197. "Year 16","Payment 191",#2011-02-01#,7.25,682.18,206.7286,475.4514,107.64,33634.0483
  198. "Year 16","Payment 192",#2011-03-01#,7.25,682.18,203.2057,478.9743,107.64,33047.434
  199. "Year 17","Payment 193",#2011-04-01#,7.25,682.18,199.6616,482.5184,107.64,32457.2756
  200. "Year 17","Payment 194",#2011-05-01#,7.25,682.18,196.096,486.084,107.64,31863.5516
  201. "Year 17","Payment 195",#2011-06-01#,7.25,682.18,192.509,489.671,107.64,31266.2406
  202. "Year 17","Payment 196",#2011-07-01#,7.25,682.18,188.9002,493.2798,107.64,30665.3208
  203. "Year 17","Payment 197",#2011-08-01#,7.25,682.18,185.2696,496.9104,107.64,30060.7704
  204. "Year 17","Payment 198",#2011-09-01#,7.25,682.18,181.6172,500.5628,107.64,29452.5676
  205. "Year 17","Payment 199",#2011-10-01#,7.25,682.18,177.9426,504.2374,107.64,28840.6902
  206. "Year 17","Payment 200",#2011-11-01#,7.25,682.18,174.2458,507.9342,107.64,28225.116
  207. "Year 17","Payment 201",#2011-12-01#,7.25,682.18,170.5267,511.6533,107.64,27605.8227
  208. "Year 17","Payment 202",#2012-01-01#,7.25,682.18,166.7852,515.3948,107.64,26982.7879
  209. "Year 17","Payment 203",#2012-02-01#,7.25,682.18,163.021,519.159,107.64,26355.9889
  210. "Year 17","Payment 204",#2012-03-01#,7.25,682.18,159.2341,522.9459,107.64,25725.403
  211. "Year 18","Payment 205",#2012-04-01#,7.25,682.18,155.4243,526.7557,107.64,25091.0073
  212. "Year 18","Payment 206",#2012-05-01#,7.25,682.18,151.5915,530.5885,107.64,24452.7788
  213. "Year 18","Payment 207",#2012-06-01#,7.25,682.18,147.7355,534.4445,107.64,23810.6943
  214. "Year 18","Payment 208",#2012-07-01#,7.25,682.18,143.8563,538.3237,107.64,23164.7306
  215. "Year 18","Payment 209",#2012-08-01#,7.25,682.18,139.9536,542.2264,107.64,22514.8642
  216. "Year 18","Payment 210",#2012-09-01#,7.25,682.18,136.0273,546.1527,107.64,21861.0715
  217. "Year 18","Payment 211",#2012-10-01#,7.25,682.18,132.0773,550.1027,107.64,21203.3288
  218. "Year 18","Payment 212",#2012-11-01#,7.25,682.18,128.1034,554.0766,107.64,20541.6122
  219. "Year 18","Payment 213",#2012-12-01#,7.25,682.18,124.1056,558.0744,107.64,19875.8978
  220. "Year 18","Payment 214",#2013-01-01#,7.25,682.18,120.0835,562.0965,107.64,19206.1613
  221. "Year 18","Payment 215",#2013-02-01#,7.25,682.18,116.0372,566.1428,107.64,18532.3785
  222. "Year 18","Payment 216",#2013-03-01#,7.25,682.18,111.9665,570.2135,107.64,17854.525
  223. "Year 19","Payment 217",#2013-04-01#,7.25,682.18,107.8711,574.3089,107.64,17172.5761
  224. "Year 19","Payment 218",#2013-05-01#,7.25,682.18,103.751,578.429,107.64,16486.5071
  225. "Year 19","Payment 219",#2013-06-01#,7.25,682.18,99.606,582.574,107.64,15796.2931
  226. "Year 19","Payment 220",#2013-07-01#,7.25,682.18,95.4359,586.7441,107.64,15101.909
  227. "Year 19","Payment 221",#2013-08-01#,7.25,682.18,91.2407,590.9393,107.64,14403.3297
  228. "Year 19","Payment 222",#2013-09-01#,7.25,682.18,87.0201,595.1599,107.64,13700.5298
  229. "Year 19","Payment 223",#2013-10-01#,7.25,682.18,82.774,599.406,107.64,12993.4838
  230. "Year 19","Payment 224",#2013-11-01#,7.25,682.18,78.5023,603.6777,107.64,12282.1661
  231. "Year 19","Payment 225",#2013-12-01#,7.25,682.18,74.2048,607.9752,107.64,11566.5509
  232. "Year 19","Payment 226",#2014-01-01#,7.25,682.18,69.8812,612.2988,107.64,10846.6121
  233. "Year 19","Payment 227",#2014-02-01#,7.25,682.18,65.5316,616.6484,107.64,10122.3237
  234. "Year 19","Payment 228",#2014-03-01#,7.25,682.18,61.1557,621.0243,107.64,9393.6594
  235. "Year 20","Payment 229",#2014-04-01#,7.25,682.18,56.7534,625.4266,107.64,8660.5928
  236. "Year 20","Payment 230",#2014-05-01#,7.25,682.18,52.3244,629.8556,107.64,7923.0972
  237. "Year 20","Payment 231",#2014-06-01#,7.25,682.18,47.8687,634.3113,107.64,7181.1459
  238. "Year 20","Payment 232",#2014-07-01#,7.25,682.18,43.3861,638.7939,107.64,6434.712
  239. "Year 20","Payment 233",#2014-08-01#,7.25,682.18,38.8764,643.3036,107.64,5683.7684
  240. "Year 20","Payment 234",#2014-09-01#,7.25,682.18,34.3394,647.8406,107.64,4928.2878
  241. "Year 20","Payment 235",#2014-10-01#,7.25,682.18,29.7751,652.4049,107.64,4168.2429
  242. "Year 20","Payment 236",#2014-11-01#,7.25,682.18,25.1831,656.9969,107.64,3403.606
  243. "Year 20","Payment 237",#2014-12-01#,7.25,682.18,20.5635,661.6165,107.64,2634.3495
  244. "Year 20","Payment 238",#2015-01-01#,7.25,682.18,15.9159,666.2641,107.64,1860.4454
  245. "Year 20","Payment 239",#2015-02-01#,7.25,682.18,11.2402,670.9398,107.64,1081.8656
  246. "Year 20","Payment 240",#2015-03-01#,7.25,682.18,6.5363,675.6437,107.64,298.5819
  247. "Year 21","Payment 241",#2015-04-01#,7.25,300.3858,1.8039,298.5819,0,0
  248. "*****"
  249. "Loan Summary"
  250. "Interest Payment for the Entire Loan($): ",89858.9897
  251. "Payment for the Entire Loan($): ",189858.9897
  252. "Payment without Any Prepayments($): ",245583.46082
  253. "Interest Saved($): ",55724.4711
  254.