Sheet1Loan DataChris KennedyHouse price190,000IE 377Price minus down payment152000Quiz 2Loan Terms (years)30Problem 3Annual Interest Rate0.06Payments per Year12Payment$911.32MonthPaymentInterestPrincipalBalance0$152,000.001$911.32$760.00$151.32$151,848.682$911.32$759.24$152.07$151,696.613$911.32$758.48$152.83$151,543.784$911.32$757.72$153.60$151,390.185$911.32$756.95$154.37$151,235.816$911.32$756.18$155.14$151,080.677$911.32$755.40$155.91$150,924.768$911.32$754.62$156.69$150,768.079$911.32$753.84$157.48$150,610.5910$911.32$753.05$158.26$150,452.3311$911.32$752.26$159.06$150,293.2712$911.32$751.47$159.85$150,133.4213$911.32$750.67$160.65$149,972.7714$911.32$749.86$161.45$149,811.3215$911.32$749.06$162.26$149,649.0616$911.32$748.25$163.07$149,485.9917$911.32$747.43$163.89$149,322.1018$911.32$746.61$164.71$149,157.3919$911.32$745.79$165.53$148,991.8620$911.32$744.96$166.36$148,825.5121$911.32$744.13$167.19$148,658.3222$911.32$743.29$168.03$148,490.2923$911.32$742.45$168.87$148,321.4324$911.32$741.61$169.71$148,151.7225$911.32$740.76$170.56$147,981.1626$911.32$739.91$171.41$147,809.7527$911.32$739.05$172.27$147,637.4828$911.32$738.19$173.13$147,464.3529$911.32$737.32$174.00$147,290.3630$911.32$736.45$174.87$147,115.4931$911.32$735.58$175.74$146,939.7532$911.32$734.70$176.62$146,763.1333$911.32$733.82$177.50$146,585.6334$911.32$732.93$178.39$146,407.2435$911.32$732.04$179.28$146,227.9636$911.32$731.14$180.18$146,047.7937$911.32$730.24$181.08$145,866.7138$911.32$729.33$181.98$145,684.7339$911.32$728.42$182.89$145,501.8340$911.32$727.51$183.81$145,318.0241$911.32$726.59$184.73$145,133.3042$911.32$725.67$185.65$144,947.6543$911.32$724.74$186.58$144,761.0744$911.32$723.81$187.51$144,573.5645$911.32$722.87$188.45$144,385.1146$911.32$721.93$189.39$144,195.7247$911.32$720.98$190.34$144,005.3848$911.32$720.03$191.29$143,814.0949$911.32$719.07$192.25$143,621.8450$911.32$718.11$193.21$143,428.6451$911.32$717.14$194.17$143,234.4652$911.32$716.17$195.14$143,039.3253$911.32$715.20$196.12$142,843.2054$911.32$714.22$197.10$142,646.1055$911.32$713.23$198.09$142,448.0156$911.32$712.24$199.08$142,248.9357$911.32$711.24$200.07$142,048.8658$911.32$710.24$201.07$141,847.7959$911.32$709.24$202.08$141,645.7160$911.32$708.23$203.09$141,442.6261$911.32$707.21$204.10$141,238.5262$911.32$706.19$205.12$141,033.3963$911.32$705.17$206.15$140,827.2464$911.32$704.14$207.18$140,620.0665$911.32$703.10$208.22$140,411.8566$911.32$702.06$209.26$140,202.5967$911.32$701.01$210.30$139,992.2968$911.32$699.96$211.36$139,780.9369$911.32$698.90$212.41$139,568.5270$911.32$697.84$213.47$139,355.0471$911.32$696.78$214.54$139,140.5072$911.32$695.70$215.61$138,924.8973$911.32$694.62$216.69$138,708.2074$911.32$693.54$217.78$138,490.4275$911.32$692.45$218.86$138,271.5676$911.32$691.36$219.96$138,051.6077$911.32$690.26$221.06$137,830.5478$911.32$689.15$222.16$137,608.3779$911.32$688.04$223.27$137,385.1080$911.32$686.93$224.39$137,160.7181$911.32$685.80$225.51$136,935.1982$911.32$684.68$226.64$136,708.5583$911.32$683.54$227.77$136,480.7884$911.32$682.40$228.91$136,251.8785$911.32$681.26$230.06$136,021.8186$911.32$680.11$231.21$135,790.6087$911.32$678.95$232.36$135,558.2488$911.32$677.79$233.53$135,324.7189$911.32$676.62$234.69$135,090.0290$911.32$675.45$235.87$134,854.1591$911.32$674.27$237.05$134,617.1192$911.32$673.09$238.23$134,378.8793$911.32$671.89$239.42$134,139.4594$911.32$670.70$240.62$133,898.8395$911.32$669.49$241.82$133,657.0196$911.32$668.29$243.03$133,413.9897$911.32$667.07$244.25$133,169.7398$911.32$665.85$245.47$132,924.2699$911.32$664.62$246.70$132,677.57100$911.32$663.39$247.93$132,429.64101$911.32$662.15$249.17$132,180.47102$911.32$660.90$250.41$131,930.06103$911.32$659.65$251.67$131,678.39104$911.32$658.39$252.92$131,425.46105$911.32$657.13$254.19$131,171.27106$911.32$655.86$255.46$130,915.81107$911.32$654.58$256.74$130,659.08108$911.32$653.30$258.02$130,401.06109$911.32$652.01$259.31$130,141.74110$911.32$650.71$260.61$129,881.14111$911.32$649.41$261.91$129,619.22112$911.32$648.10$263.22$129,356.00113$911.32$646.78$264.54$129,091.47114$911.32$645.46$265.86$128,825.61115$911.32$644.13$267.19$128,558.42116$911.32$642.79$268.52$128,289.89117$911.32$641.45$269.87$128,020.03118$911.32$640.10$271.22$127,748.81119$911.32$638.74$272.57$127,476.24120$911.32$637.38$273.94$127,202.30121$911.32$636.01$275.31$126,927.00122$911.32$634.63$276.68$126,650.31123$911.32$633.25$278.07$126,372.25124$911.32$631.86$279.46$126,092.79125$911.32$630.46$280.85$125,811.94126$911.32$629.06$282.26$125,529.68127$911.32$627.65$283.67$125,246.02128$911.32$626.23$285.09$124,960.93129$911.32$624.80$286.51$124,674.42130$911.32$623.37$287.94$124,386.47131$911.32$621.93$289.38$124,097.09132$911.32$620.49$290.83$123,806.26133$911.32$619.03$292.29$123,513.97134$911.32$617.57$293.75$123,220.22135$911.32$616.10$295.22$122,925.01136$911.32$614.63$296.69$122,628.32137$911.32$613.14$298.18$122,330.14138$911.32$611.65$299.67$122,030.48139$911.32$610.15$301.16$121,729.31140$911.32$608.65$302.67$121,426.64141$911.32$607.13$304.18$121,122.46142$911.32$605.61$305.70$120,816.75143$911.32$604.08$307.23$120,509.52144$911.32$602.55$308.77$120,200.75145$911.32$601.00$310.31$119,890.44146$911.32$599.45$311.86$119,578.57147$911.32$597.89$313.42$119,265.15148$911.32$596.33$314.99$118,950.16149$911.32$594.75$316.57$118,633.59150$911.32$593.17$318.15$118,315.44151$911.32$591.58$319.74$117,995.70152$911.32$589.98$321.34$117,674.36153$911.32$588.37$322.94$117,351.42154$911.32$586.76$324.56$117,026.86155$911.32$585.13$326.18$116,700.68156$911.32$583.50$327.81$116,372.86157$911.32$581.86$329.45$116,043.41158$911.32$580.22$331.10$115,712.31159$911.32$578.56$332.76$115,379.56160$911.32$576.90$334.42$115,045.14161$911.32$575.23$336.09$114,709.05162$911.32$573.55$337.77$114,371.28163$911.32$571.86$339.46$114,031.81164$911.32$570.16$341.16$113,690.66165$911.32$568.45$342.86$113,347.79166$911.32$566.74$344.58$113,003.22167$911.32$565.02$346.30$112,656.91168$911.32$563.28$348.03$112,308.88169$911.32$561.54$349.77$111,959.11170$911.32$559.80$351.52$111,607.59171$911.32$558.04$353.28$111,254.31172$911.32$556.27$355.05$110,899.26173$911.32$554.50$356.82$110,542.44174$911.32$552.71$358.60$110,183.84175$911.32$550.92$360.40$109,823.44176$911.32$549.12$362.20$109,461.24177$911.32$547.31$364.01$109,097.23178$911.32$545.49$365.83$108,731.40179$911.32$543.66$367.66$108,363.74180$911.32$541.82$369.50$107,994.24181$911.32$539.97$371.35$107,622.90182$911.32$538.11$373.20$107,249.70183$911.32$536.25$375.07$106,874.63184$911.32$534.37$376.94$106,497.68185$911.32$532.49$378.83$106,118.86186$911.32$530.59$380.72$105,738.13187$911.32$528.69$382.63$105,355.51188$911.32$526.78$384.54$104,970.97189$911.32$524.85$386.46$104,584.51190$911.32$522.92$388.39$104,196.11191$911.32$520.98$390.34$103,805.77192$911.32$519.03$392.29$103,413.49193$911.32$517.07$394.25$103,019.24194$911.32$515.10$396.22$102,623.02195$911.32$513.12$398.20$102,224.82196$911.32$511.12$400.19$101,824.62197$911.32$509.12$402.19$101,422.43198$911.32$507.11$404.20$101,018.22199$911.32$505.09$406.23$100,612.00200$911.32$503.06$408.26$100,203.74201$911.32$501.02$410.30$99,793.44202$911.32$498.97$412.35$99,381.09203$911.32$496.91$414.41$98,966.68204$911.32$494.83$416.48$98,550.20205$911.32$492.75$418.57$98,131.63206$911.32$490.66$420.66$97,710.97207$911.32$488.55$422.76$97,288.21208$911.32$486.44$424.88$96,863.34209$911.32$484.32$427.00$96,436.34210$911.32$482.18$429.14$96,007.20211$911.32$480.04$431.28$95,575.92212$911.32$477.88$433.44$95,142.48213$911.32$475.71$435.60$94,706.88214$911.32$473.53$437.78$94,269.10215$911.32$471.35$439.97$93,829.13216$911.32$469.15$442.17$93,386.95217$911.32$466.93$444.38$92,942.57218$911.32$464.71$446.60$92,495.97219$911.32$462.48$448.84$92,047.13220$911.32$460.24$451.08$91,596.05221$911.32$457.98$453.34$91,142.71222$911.32$455.71$455.60$90,687.11223$911.32$453.44$457.88$90,229.23224$911.32$451.15$460.17$89,769.06225$911.32$448.85$462.47$89,306.59226$911.32$446.53$464.78$88,841.80227$911.32$444.21$467.11$88,374.70228$911.32$441.87$469.44$87,905.25229$911.32$439.53$471.79$87,433.46230$911.32$437.17$474.15$86,959.31231$911.32$434.80$476.52$86,482.79232$911.32$432.41$478.90$86,003.89233$911.32$430.02$481.30$85,522.59234$911.32$427.61$483.70$85,038.89235$911.32$425.19$486.12$84,552.77236$911.32$422.76$488.55$84,064.21237$911.32$420.32$491.00$83,573.22238$911.32$417.87$493.45$83,079.77239$911.32$415.40$495.92$82,583.85240$911.32$412.92$498.40$82,085.45241$911.32$410.43$500.89$81,584.56242$911.32$407.92$503.39$81,081.17243$911.32$405.41$505.91$80,575.26244$911.32$402.88$508.44$80,066.82245$911.32$400.33$510.98$79,555.83246$911.32$397.78$513.54$79,042.30247$911.32$395.21$516.11$78,526.19248$911.32$392.63$518.69$78,007.50249$911.32$390.04$521.28$77,486.23250$911.32$387.43$523.89$76,962.34251$911.32$384.81$526.51$76,435.83252$911.32$382.18$529.14$75,906.70253$911.32$379.53$531.78$75,374.91254$911.32$376.87$534.44$74,840.47255$911.32$374.20$537.11$74,303.36256$911.32$371.52$539.80$73,763.56257$911.32$368.82$542.50$73,221.06258$911.32$366.11$545.21$72,675.85259$911.32$363.38$547.94$72,127.91260$911.32$360.64$550.68$71,577.23261$911.32$357.89$553.43$71,023.80262$911.32$355.12$556.20$70,467.60263$911.32$352.34$558.98$69,908.62264$911.32$349.54$561.77$69,346.85265$911.32$346.73$564.58$68,782.27266$911.32$343.91$567.41$68,214.86267$911.32$341.07$570.24$67,644.62268$911.32$338.22$573.09$67,071.53269$911.32$335.36$575.96$66,495.57270$911.32$332.48$578.84$65,916.73271$911.32$329.58$581.73$65,335.00272$911.32$326.67$584.64$64,750.35273$911.32$323.75$587.57$64,162.79274$911.32$320.81$590.50$63,572.29275$911.32$317.86$593.46$62,978.83276$911.32$314.89$596.42$62,382.41277$911.32$311.91$599.40$61,783.00278$911.32$308.92$602.40$61,180.60279$911.32$305.90$605.41$60,575.19280$911.32$302.88$608.44$59,966.75281$911.32$299.83$611.48$59,355.26282$911.32$296.78$614.54$58,740.72283$911.32$293.70$617.61$58,123.11284$911.32$290.62$620.70$57,502.41285$911.32$287.51$623.80$56,878.60286$911.32$284.39$626.92$56,251.68287$911.32$281.26$630.06$55,621.62288$911.32$278.11$633.21$54,988.41289$911.32$274.94$636.37$54,352.04290$911.32$271.76$639.56$53,712.48291$911.32$268.56$642.75$53,069.73292$911.32$265.35$645.97$52,423.76293$911.32$262.12$649.20$51,774.56294$911.32$258.87$652.44$51,122.12295$911.32$255.61$655.71$50,466.41296$911.32$252.33$658.98$49,807.43297$911.32$249.04$662.28$49,145.15298$911.32$245.73$665.59$48,479.56299$911.32$242.40$668.92$47,810.64300$911.32$239.05$672.26$47,138.37301$911.32$235.69$675.62$46,462.75302$911.32$232.31$679.00$45,783.74303$911.32$228.92$682.40$45,101.35304$911.32$225.51$685.81$44,415.54305$911.32$222.08$689.24$43,726.30306$911.32$218.63$692.69$43,033.61307$911.32$215.17$696.15$42,337.46308$911.32$211.69$699.63$41,637.83309$911.32$208.19$703.13$40,934.71310$911.32$204.67$706.64$40,228.06311$911.32$201.14$710.18$39,517.89312$911.32$197.59$713.73$38,804.16313$911.32$194.02$717.30$38,086.86314$911.32$190.43$720.88$37,365.98315$911.32$186.83$724.49$36,641.49316$911.32$183.21$728.11$35,913.38317$911.32$179.57$731.75$35,181.63318$911.32$175.91$735.41$34,446.23319$911.32$172.23$739.09$33,707.14320$911.32$168.54$742.78$32,964.36321$911.32$164.82$746.50$32,217.86322$911.32$161.09$750.23$31,467.64323$911.32$157.34$753.98$30,713.66324$911.32$153.57$757.75$29,955.91325$911.32$149.78$761.54$29,194.37326$911.32$145.97$765.34$28,429.03327$911.32$142.15$769.17$27,659.86328$911.32$138.30$773.02$26,886.84329$911.32$134.43$776.88$26,109.96330$911.32$130.55$780.77$25,329.19331$911.32$126.65$784.67$24,544.52332$911.32$122.72$788.59$23,755.92333$911.32$118.78$792.54$22,963.39334$911.32$114.82$796.50$22,166.89335$911.32$110.83$800.48$21,366.40336$911.32$106.83$804.48$20,561.92337$911.32$102.81$808.51$19,753.41338$911.32$98.77$812.55$18,940.86339$911.32$94.70$816.61$18,124.25340$911.32$90.62$820.70$17,303.55341$911.32$86.52$824.80$16,478.75342$911.32$82.39$828.92$15,649.83343$911.32$78.25$833.07$14,816.76344$911.32$74.08$837.23$13,979.53345$911.32$69.90$841.42$13,138.11346$911.32$65.69$845.63$12,292.49347$911.32$61.46$849.85$11,442.63348$911.32$57.21$854.10$10,588.53349$911.32$52.94$858.37$9,730.15350$911.32$48.65$862.67$8,867.49351$911.32$44.34$866.98$8,000.51352$911.32$40.00$871.31$7,129.19353$911.32$35.65$875.67$6,253.52354$911.32$31.27$880.05$5,373.47355$911.32$26.87$884.45$4,489.02356$911.32$22.45$888.87$3,600.15357$911.32$18.00$893.32$2,706.84358$911.32$13.53$897.78$1,809.05359$911.32$9.05$902.27$906.78360$911.32$4.53$906.78-$0.00

Sheet2

Sheet3