loan comparison calculator1

Upload: none

Post on 23-Feb-2018

225 views

Category:

Documents


0 download

TRANSCRIPT

  • 7/24/2019 Loan Comparison Calculator1

    1/14

    PAYMENT COMPARISONLOAN AMOUNT

    $150,000.00 SCENARIO 1 SCENARIO 2 SCENARIO 3

    LOAN PERIOD IN YEARS 20 30 20

    PAYMENT FREQUENCY Monthly Bi-monthly Monthly

    ANNUAL INTEREST RATE !00" !00" #!00"

    SC$EDULED PAYMENT %&'&!&3 %#02!## %&0'!&(

    TOTAL PAYMENTS 2#0 (20 2#0

    TOTAL INTEREST %'()'#!0( %*3&)(3!(+ %+')*2!&2

    COST OF LOAN $237,584.07 $289,753.76 $218,152.92 SCENARIO * S0

    0)000

    *00)000

    *0)000

    200)000

    20)000

    300)000

    30)000

    LOAN AMOU

    Ent, . Lo.n Amo/nt .lon 1ith . P.ym,nt F,/,ny) Ann/.lInt,,4t R.t,) .n5 Lo.n P,io5 in Y,.4 6o /7 to 3 lo.n7.ym,nt om7.i4on4!

    8Thi4 ti7 1ill not 7int!9

  • 7/24/2019 Loan Comparison Calculator1

    2/14

    PAYMENT SC$EDULELOAN SCENARIO LOAN SUMMARY

    START DATE OF LOAN +:*0:20*# SC$EDULED PAYMENT

    OPTIONAL E;TRA PAYMENT %0!00 SC$EDULED < OF PAYMENTS

    LOAN AMOUNT %*0)000!00 ACTUAL < OF PAYMENTS

    LOAN PERIOD IN YEARS 20 TOTAL EARLY PAYMENTS

    PAYMENT FREQUENCY Monthly TOTAL INTEREST

    ANNUAL INTEREST !00" COST OF LOAN

    PMT # PAYMENT DATE BEINNIN BAL E!TRA PMT TOTAL PMT PRINCIPAL

    * +:*0:20*# % *0)000!00 % &'&!&3 % *00!00 % *)0'&!&3 % #+#!&

    2 (:*0:20*# *#&)3!0( % &'&!&3 &'&!&3 3++!'

    3 ':*0:20*# *#&)*+'!20 % &'&!&3 &'&!&3 3+'!#

    # &:*0:20*# *#')(&&!'0 % &'&!&3 &'&!&3 3+&!&

    *0:*0:20*# *#')#2&!'+ % &'&!&3 &'&!&3 3(*!#

    + **:*0:20*# *#')0'!3& % &'&!&3 &'&!&3 3(3!0

    ( *2:*0:20*# *#()+'!3+ % &'&!&3 &'&!&3 3(#!

    ' *:*0:20* *#()3*0!(' % &'&!&3 &'&!&3 3(+!*

    & 2:*0:20* *#+)&3#!+ % &'&!&3 &'&!&3 3((!(

    *0 3:*0:20* *#+)+! % &'&!&3 &'&!&3 3(&!2

    ** #:*0:20* *#+)*((!++ % &'&!&3 &'&!&3 3'0!'

    *2 :*0:20* *#)(&+!'0 % &'&!&3 &'&!&3 3'2!#

    *3 +:*0:20* *#)#*#!3 % &'&!&3 &'&!&3 3'#!0

    *# (:*0:20* *#)030!3* % &'&!&3 &'&!&3 3'!+

    * ':*0:20* *##)+##!+( % &'&!&3 &'&!&3 3'(!2

    *+ &:*0:20* *##)2(!#2 % &'&!&3 &'&!&3 3''!'

    *( *0:*0:20* *#3)'+'!+ % &'&!&3 &'&!&3 3&0!#

    *' **:*0:20* *#3)#('!0' % &'&!&3 &'&!&3 3&2!*

    *& *2:*0:20* *#3)0'!&( % &'&!&3 &'&!&3 3&3!(

    20 *:*0:20*+ *#2)+&2!23 % &'&!&3 &'&!&3 3&!3

    2* 2:*0:20*+ *#2)2&+!' % &'&!&3 &'&!&3 3&(!0

    22 3:*0:20*+ *#*)'&&!'2 % &'&!&3 &'&!&3 3&'!+

    23 #:*0:20*+ *#*)0*!*3 % &'&!&3 &'&!&3 #00!3

    2# :*0:20*+ *#*)*00!(& % &'&!&3 &'&!&3 #02!0

    2 +:*0:20*+ *#0)+&'!(' % &'&!&3 &'&!&3 #03!+

    2+ (:*0:20*+ *#0)2&!0& % &'&!&3 &'&!&3 #0!3

    2( ':*0:20*+ *3&)''&!(2 % &'&!&3 &'&!&3 #0(!0

    2' &:*0:20*+ *3&)#'2!++ % &'&!&3 &'&!&3 #0'!(

    2& *0:*0:20*+ *3&)0(3!&0 % &'&!&3 &'&!&3 #*0!#

    30 **:*0:20*+ *3')++3!## % &'&!&3 &'&!&3 #*2!*

    3* *2:*0:20*+ *3')2*!2( % &'&!&3 &'&!&3 #*3!'

    32 *:*0:20*( *3()'3(!3& % &'&!&3 &'&!&3 #*!+

    33 2:*0:20*( *3()#2*!(( % &'&!&3 &'&!&3 #*(!3

    3# 3:*0:20*( *3()00#!#3 % &'&!&3 &'&!&3 #*&!0

    3 #:*0:20*( *3+)'!3 % &'&!&3 &'&!&3 #20!'

    3+ :*0:20*( *3+)*+#!2 % &'&!&3 &'&!&3 #22!

    3( +:*0:20*( *3)(#*! % &'&!&3 &'&!&3 #2#!3

    3' (:*0:20*( *3)3*(!+0 % &'&!&3 &'&!&3 #2+!*

    3& ':*0:20*( *3#)'&*!#& % &'&!&3 &'&!&3 #2(!'

    #0 &:*0:20*( *3# #+3 +0 % &'& &3 &'& &3 #2& +

    PMT

  • 7/24/2019 Loan Comparison Calculator1

    3/14

    PMT # PAYMENT DATE BEINNIN BAL E!TRA PMT TOTAL PMT PRINCIPAPMT

    +0 :*0:20*& *2)2*!#2 % &'&!&3 &'&!&3 #++

    +* +:*0:20*& *2)0#!#& % &'&!&3 &'&!&3 #+'

    +2 (:*0:20*& *2#)'!+2 % &'&!&3 &'&!&3 #(0

    +3 ':*0:20*& *2#)**#!(& % &'&!&3 &'&!&3 #(2

    +# &:*0:20*& *23)+#2!00 % &'&!&3 &'&!&3 #(#+ *0:*0:20*& *23)*+(!2# % &'&!&3 &'&!&3 #(+

    ++ **:*0:20*& *22)+&0!* % &'&!&3 - &'&!&3 #('

    +( *2:*0:20*& *22)2**!(' % &'&!&3 - &'&!&3 #'0

    +' *:*0:2020 *2*)(3*!0( % &'&!&3 - &'&!&3 #'2

    +& 2:*0:2020 *2*)2#'!3 % &'&!&3 - &'&!&3 #'#

    (0 3:*0:2020 *20)(+3!+* % &'&!&3 - &'&!&3 #'+

    (* #:*0:2020 *20)2(+!'+ % &'&!&3 - &'&!&3 #''

    (2 :*0:2020 **&)(''!0' % &'&!&3 - &'&!&3 #&0

    (3 +:*0:2020 **&)2&(!2+ % &'&!&3 - &'&!&3 #&2

    (# (:*0:2020 **')'0#!#0 % &'&!&3 - &'&!&3 #

    ( ':*0:2020 **')30&!#& % &'&!&3 - &'&!&3 #&+

    (+ &:*0:2020 **()'*2!* % &'&!&3 - &'&!&3 #&&

    (( *0:*0:2020 **()3*3!#+ % &'&!&3 - &'&!&3 0*

    (' **:*0:2020 **+)'*2!33 % &'&!&3 - &'&!&3 03

    (& *2:*0:2020 **+)30&!*2 % &'&!&3 - &'&!&3 0

    '0 *:*0:202* **)'03!'* % &'&!&3 - &'&!&3 0(

    '* 2:*0:202* **)2&+!3& % &'&!&3 - &'&!&3 0&

    '2 3:*0:202* **#)('+!'+ % &'&!&3 - &'&!&3 **

    '3 #:*0:202* **#)2(!20 % &'&!&3 - &'&!&3 *3

    '# :*0:202* **3)(+*!#2 % &'&!&3 - &'&!&3 *

    ' +:*0:202* **3)2#!#& % &'&!&3 - &'&!&3 *'

    '+ (:*0:202* **2)(2(!#* % &'&!&3 - &'&!&3 20

    '( ':*0:202* **2)20(!*( % &'&!&3 - &'&!&3 22

    '' &:*0:202* ***)+'#!(( % &'&!&3 - &'&!&3 2#

    '& *0:*0:202* ***)*+0!*& % &'&!&3 - &'&!&3 2+

    &0 **:*0:202* **0)+33!#2 % &'&!&3 - &'&!&3 2'

    &* *2:*0:202* **0)*0#!#+ % &'&!&3 - &'&!&3 3*

    &2 *:*0:2022 *0&)(3!30 % &'&!&3 - &'&!&3 33

    &3 2:*0:2022 *0&)03&!&2 % &'&!&3 - &'&!&3 3

    3:*0:2022 *0')0#!32 % &'&!&3 - &'&!&3 3(

    & #:*0:2022 *0()&++!#& % &'&!&3 - &'&!&3 #0

    &+ :*0:2022 *0()#2+!#* % &'&!&3 - &'&!&3 #2

    &( +:*0:2022 *0+)''#!0& % &'&!&3 - &'&!&3 ##

    &' (:*0:2022 *0+)33&!* % &'&!&3 - &'&!&3 #+&& ':*0:2022 *0)(&2!+ % &'&!&3 - &'&!&3 #&

    *00 &:*0:2022 *0)2#3!2 % &'&!&3 - &'&!&3 *

    *0* *0:*0:2022 *0#)+&2!*0 % &'&!&3 - &'&!&3 3

    *02 **:*0:2022 *0#)*3'!3& % &'&!&3 - &'&!&3 +

    *03 *2:*0:2022 *03)'2!3+ % &'&!&3 - &'&!&3 '

    *0# *:*0:2023 *03)02#!02 % &'&!&3 - &'&!&3 +0

    *0 2:*0:2023 *02)#+3!3+ % &'&!&3 - &'&!&3 +3

    *0+ 3:*0:2023 *0*)&00!3 % &'&!&3 - &'&!&3 +

    *0( #:*0:2023 *0*)33!0* % &'&!&3 - &'&!&3 +(

    *0' :*0:2023 *00)(+(!30 % &'&!&3 - &'&!&3 (0

    *0& +:*0:2023 *00)*&(!23 % &'&!&3 - &'&!&3 (2

    **0 (:*0:2023 &&)+2#!(& % &'&!&3 - &'&!&3 (#

    *** ':*0:2023 &&)0#&!&+ % &'&!&3 - &'&!&3 ((

  • 7/24/2019 Loan Comparison Calculator1

    4/14

    PMT # PAYMENT DATE BEINNIN BAL E!TRA PMT TOTAL PMT PRINCIPAPMT

    *33 +:*0:202 ')((&!+( % &'&!&3 - &'&!&3 +32

    *3# (:*0:202 ')*#(!* % &'&!&3 - &'&!&3 +3

    *3 ':*0:202 '#)*2!00 % &'&!&3 - &'&!&3 +3(

    *3+ &:*0:202 '3)'(#!20 % &'&!&3 - &'&!&3 +#0

    *3( *0:*0:202 '3)233!(# % &'&!&3 - &'&!&3 +#3*3' **:*0:202 '2)&0!+2 % &'&!&3 - &'&!&3 +#

    *3& *2:*0:202 '*)#!'* % &'&!&3 - &'&!&3 +#'

    *#0 *:*0:202+ '*)2&+!3* % &'&!&3 - &'&!&3 +*

    *#* 2:*0:202+ '0)+#!** % &'&!&3 - &'&!&3 +3

    *#2 3:*0:202+ (&)&&*!20 % &'&!&3 - &'&!&3 ++

    *#3 #:*0:202+ (&)33#!( % &'&!&3 - &'&!&3 +&

    *## :*0:202+ (')+(!*& % &'&!&3 - &'&!&3 ++2

    *# +:*0:202+ (')0*3!0( % &'&!&3 - &'&!&3 ++#

    *#+ (:*0:202+ (()3#'!*& % &'&!&3 - &'&!&3 ++(

    *#( ':*0:202+ (+)+'0!# % &'&!&3 - &'&!&3 +(0

    *#' &:*0:202+ (+)0*0!** % &'&!&3 - &'&!&3 +(3

    *#& *0:*0:202+ ()33+!'& % &'&!&3 - &'&!&3 +(+

    *0 **:*0:202+ (#)++0!'+ % &'&!&3 - &'&!&3 +('

    ** *2:*0:202+ (3)&'2!0* % &'&!&3 - &'&!&3 +'*

    *2 *:*0:202( (3)300!3# % &'&!&3 - &'&!&3 +'#

    *3 2:*0:202( (2)+*!'2 % &'&!&3 - &'&!&3 +'(

    *# 3:*0:202( (*)&2'!# % &'&!&3 - &'&!&3 +&0

    * #:*0:202( (*)23'!22 % &'&!&3 - &'&!&3 +&3

    *+ :*0:202( (0)#!** % &'&!&3 - &'&!&3 +&+

    *( +:*0:202( +&)'#&!*2 % &'&!&3 - &'&!&3 +&'

    *' (:*0:202( +&)*0!22 % &'&!&3 - &'&!&3 (0*

    *& ':*0:202( +')##'!#* % &'&!&3 - &'&!&3 (0#

    *+0 &:*0:202( +()(#3!+' % &'&!&3 - &'&!&3 (0(

    *+* *0:*0:202( +()03+!0* % &'&!&3 - &'&!&3 (*0

    *+2 **:*0:202( ++)32!#0 % &'&!&3 - &'&!&3 (*3

    *+3 *2:*0:202( +)+**!'2 % &'&!&3 - &'&!&3 (*+

    *+# *:*0:202' +#)'&!2( % &'&!&3 - &'&!&3 (*&

    *+ 2:*0:202' +#)*(!(3 % &'&!&3 - &'&!&3 (22

    *++ 3:*0:202' +3)#3!20 % &'&!&3 - &'&!&3 (2

    *+( #:*0:202' +2)(2(!+ % &'&!&3 - &'&!&3 (2'

    *+' :*0:202' +*)&&&!0' % &'&!&3 - &'&!&3 (3*

    *+& +:*0:202' +*)2+(!#' % &'&!&3 - &'&!&3 (3#

    *(0 (:*0:202' +0)32!'3 % &'&!&3 - &'&!&3 (3(

    *(* ':*0:202' &)(&!** % &'&!&3 - &'&!&3 (#0*(2 &:*0:202' &)0#!33 % &'&!&3 - &'&!&3 (#3

    *(3 *0:*0:202' ')3*0!# % &'&!&3 - &'&!&3 (#+

    *(# **:*0:202' ()+3!#' % &'&!&3 - &'&!&3 (0

    *( *2:*0:202' +)'*3!3& % &'&!&3 - &'&!&3 (3

    *(+ *:*0:202& +)0+0!*' % &'&!&3 - &'&!&3 (+

    *(( 2:*0:202& )303!'3 % &'&!&3 - &'&!&3 (&

    *(' 3:*0:202& #)##!33 % &'&!&3 - &'&!&3 (+2

    *(& #:*0:202& 3)('*!+( % &'&!&3 - &'&!&3 (+

    *'0 :*0:202& 3)0*!'2 % &'&!&3 - &'&!&3 (+&

    *'* +:*0:202& 2)2#+!(& % &'&!&3 - &'&!&3 ((2

    *'2 (:*0:202& *)#(#! % &'&!&3 - &'&!&3 ((

    *'3 ':*0:202& 0)+&&!0& % &'&!&3 - &'&!&3 (('

    *'# &:*0:202& #&)&20!#* % &'&!&3 - &'&!&3 ('*

  • 7/24/2019 Loan Comparison Calculator1

    5/14

    PMT # PAYMENT DATE BEINNIN BAL E!TRA PMT TOTAL PMT PRINCIPAPMT

    20+ (:*0:203* 3*)!&( % &'&!&3 - &'&!&3 '+

    20( ':*0:203* 3*)0'(!*3 % &'&!&3 - &'&!&3 '+0

    20' &:*0:203* 30)22+!(3 % &'&!&3 - &'&!&3 '+3

    20& *0:*0:203* 2&)3+2!(# % &'&!&3 - &'&!&3 '+(

    2*0 **:*0:203* 2')#&!* % &'&!&3 - &'&!&3 '(*2** *2:*0:203* 2()+23!& % &'&!&3 - &'&!&3 '(#

    2*2 *:*0:2032 2+)(#&!** % &'&!&3 - &'&!&3 '('

    2*3 2:*0:2032 2)'(0!+# % &'&!&3 - &'&!&3 ''2

    2*# 3:*0:2032 2#)&''!0 % &'&!&3 - &'&!&3 ''

    2* #:*0:2032 2#)*02!+' % &'&!&3 - &'&!&3 ''&

    2*+ :*0:2032 23)2*3!*' % &'&!&3 - &'&!&3 '&3

    2*( +:*0:2032 22)3*&!&+ % &'&!&3 - &'&!&3 '&+

    2*' (:*0:2032 2*)#23!03 % &'&!&3 - &'&!&3 &00

    2*& ':*0:2032 20)22!3+ % &'&!&3 - &'&!&3 &0#

    220 &:*0:2032 *&)+*(! % &'&!&3 - &'&!&3 &0'

    22* *0:*0:2032 *')(0&!(# % &'&!&3 - &'&!&3 &**

    222 **:*0:2032 *()(&(!(( % &'&!&3 - &'&!&3 &*

    223 *2:*0:2032 *+)''*!&& % &'&!&3 - &'&!&3 &*&

    22# *:*0:2033 *)&+2!#0 % &'&!&3 - &'&!&3 &23

    22 2:*0:2033 *)03'!&' % &'&!&3 - &'&!&3 &2(

    22+ 3:*0:2033 *#)***!(0 % &'&!&3 - &'&!&3 &3*

    22( #:*0:2033 *3)*'0!( % &'&!&3 - &'&!&3 &3

    22' :*0:2033 *2)2#! % &'&!&3 - &'&!&3 &3'

    22& +:*0:2033 **)30+!+# % &'&!&3 - &'&!&3

    230 (:*0:2033 *0)3+3!'2 % &'&!&3 - &'&!&3 +

    23* ':*0:2033 &)#*(!0( % &'&!&3 - &'&!&3 &0

    232 &:*0:2033 ')#++!3( % &'&!&3 - &'&!&3

    233 *0:*0:2033 ()**!(2 % &'&!&3 - &'&!&3 &'

    23# **:*0:2033 +)3!0' % &'&!&3 - &'&!&3 &+2

    23 *2:*0:2033 )&0!# % &'&!&3 - &'&!&3 &++

    23+ *:*0:203# #)+23!'* % &'&!&3 - &'&!&3 &(0

    23( 2:*0:203# 3)+3!* % &'&!&3 - &'&!&3 &(#

    23' 3:*0:203# 2)+('!#3 % &'&!&3 - &'&!&3 &('

    23& #:*0:203# *)+&&!++ % &'&!&3 - &'&!&3 &'2

    2#0 :*0:203# (*+!'* % &'&!&3 - (*+!'* (*3

    2#* +:*0:203# 0!00 % &'&!&3 - 0!00 0

    2#2 (:*0:203# 0!00 % &'&!&3 - 0!00 0

    2#3 ':*0:203# 0!00 % &'&!&3 - 0!00 0

    2## &:*0:203# 0!00 % &'&!&3 - 0!00 02# *0:*0:203# 0!00 % &'&!&3 - 0!00 0

    2#+ **:*0:203# 0!00 % &'&!&3 - 0!00 0

    2#( *2:*0:203# 0!00 % &'&!&3 - 0!00 0

    2#' *:*0:203 0!00 % &'&!&3 - 0!00 0

    2#& 2:*0:203 0!00 % &'&!&3 - 0!00 0

    20 3:*0:203 0!00 % &'&!&3 - 0!00 0

    2* #:*0:203 0!00 % &'&!&3 - 0!00 0

    22 :*0:203 0!00 % &'&!&3 - 0!00 0

    23 +:*0:203 0!00 % &'&!&3 - 0!00 0

    2# (:*0:203 0!00 % &'&!&3 - 0!00 0

    2 ':*0:203 0!00 % &'&!&3 - 0!00 0

    2+ &:*0:203 0!00 % &'&!&3 - 0!00 0

    2( *0:*0:203 0!00 % &'&!&3 - 0!00 0

  • 7/24/2019 Loan Comparison Calculator1

    6/14

    PMT # PAYMENT DATE BEINNIN BAL E!TRA PMT TOTAL PMT PRINCIPAPMT

    2(& ':*0:203( 0!00 % &'&!&3 - 0!00 0

    2'0 &:*0:203( 0!00 % &'&!&3 - 0!00 0

    2'* *0:*0:203( 0!00 % &'&!&3 - 0!00 0

    2'2 **:*0:203( 0!00 % &'&!&3 - 0!00 0

    2'3 *2:*0:203( 0!00 % &'&!&3 - 0!00 02'# *:*0:203' 0!00 % &'&!&3 - 0!00 0

    2' 2:*0:203' 0!00 % &'&!&3 - 0!00 0

    2'+ 3:*0:203' 0!00 % &'&!&3 - 0!00 0

    2'( #:*0:203' 0!00 % &'&!&3 - 0!00 0

    2'' :*0:203' 0!00 % &'&!&3 - 0!00 0

    2'& +:*0:203' 0!00 % &'&!&3 - 0!00 0

    2&0 (:*0:203' 0!00 % &'&!&3 - 0!00 0

    2&* ':*0:203' 0!00 % &'&!&3 - 0!00 0

    2&2 &:*0:203' 0!00 % &'&!&3 - 0!00 0

    2&3 *0:*0:203' 0!00 % &'&!&3 - 0!00 0

    2 **:*0:203' 0!00 % &'&!&3 - 0!00 0

    2& *2:*0:203' 0!00 % &'&!&3 - 0!00 0

    2&+ *:*0:203& 0!00 % &'&!&3 - 0!00 0

    2&( 2:*0:203& 0!00 % &'&!&3 - 0!00 0

    2&' 3:*0:203& 0!00 % &'&!&3 - 0!00 0

    2&& #:*0:203& 0!00 % &'&!&3 - 0!00 0

    300 :*0:203& 0!00 % &'&!&3 - 0!00 0

    30* +:*0:203& 0!00 % &'&!&3 - 0!00 0

    302 (:*0:203& 0!00 % &'&!&3 - 0!00 0

    303 ':*0:203& 0!00 % &'&!&3 - 0!00 0

    30# &:*0:203& 0!00 % &'&!&3 - 0!00 0

    30 *0:*0:203& 0!00 % &'&!&3 - 0!00 0

    30+ **:*0:203& 0!00 % &'&!&3 - 0!00 0

    30( *2:*0:203& 0!00 % &'&!&3 - 0!00 0

    30' *:*0:20#0 0!00 % &'&!&3 - 0!00 0

    30& 2:*0:20#0 0!00 % &'&!&3 - 0!00 0

    3*0 3:*0:20#0 0!00 % &'&!&3 - 0!00 0

    3** #:*0:20#0 0!00 % &'&!&3 - 0!00 0

    3*2 :*0:20#0 0!00 % &'&!&3 - 0!00 0

    3*3 +:*0:20#0 0!00 % &'&!&3 - 0!00 0

    3*# (:*0:20#0 0!00 % &'&!&3 - 0!00 0

    3* ':*0:20#0 0!00 % &'&!&3 - 0!00 0

    3*+ &:*0:20#0 0!00 % &'&!&3 - 0!00 0

    3*( *0:*0:20#0 0!00 % &'&!&3 - 0!00 03*' **:*0:20#0 0!00 % &'&!&3 - 0!00 0

    3*& *2:*0:20#0 0!00 % &'&!&3 - 0!00 0

    320 *:*0:20#* 0!00 % &'&!&3 - 0!00 0

    32* 2:*0:20#* 0!00 % &'&!&3 - 0!00 0

    322 3:*0:20#* 0!00 % &'&!&3 - 0!00 0

    323 #:*0:20#* 0!00 % &'&!&3 - 0!00 0

    32# :*0:20#* 0!00 % &'&!&3 - 0!00 0

    32 +:*0:20#* 0!00 % &'&!&3 - 0!00 0

    32+ (:*0:20#* 0!00 % &'&!&3 - 0!00 0

    32( ':*0:20#* 0!00 % &'&!&3 - 0!00 0

    32' &:*0:20#* 0!00 % &'&!&3 - 0!00 0

    32& *0:*0:20#* 0!00 % &'&!&3 - 0!00 0

    330 **:*0:20#* 0!00 % &'&!&3 - 0!00 0

  • 7/24/2019 Loan Comparison Calculator1

    7/14

    PMT # PAYMENT DATE BEINNIN BAL E!TRA PMT TOTAL PMT PRINCIPAPMT

    32 &:*0:20#3 0!00 % &'&!&3 - 0!00 0

    33 *0:*0:20#3 0!00 % &'&!&3 - 0!00 0

    3# **:*0:20#3 0!00 % &'&!&3 - 0!00 0

    3 *2:*0:20#3 0!00 % &'&!&3 - 0!00 0

    3+ *:*0:20## 0!00 % &'&!&3 - 0!00 03( 2:*0:20## 0!00 % &'&!&3 - 0!00 0

    3' 3:*0:20## 0!00 % &'&!&3 - 0!00 0

    3& #:*0:20## 0!00 % &'&!&3 - 0!00 0

    3+0 :*0:20## 0!00 % &'&!&3 - 0!00 0

    3+* +:*0:20## 0!00 % &'&!&3 - 0!00 0

    3+2 (:*0:20## 0!00 % &'&!&3 - 0!00 0

    3+3 ':*0:20## 0!00 % &'&!&3 - 0!00 0

    3+# &:*0:20## 0!00 % &'&!&3 - 0!00 0

    3+ *0:*0:20## 0!00 % &'&!&3 - 0!00 0

    3++ **:*0:20## 0!00 % &'&!&3 - 0!00 0

    3+( *2:*0:20## 0!00 % &'&!&3 - 0!00 0

    3+' *:*0:20# 0!00 % &'&!&3 - 0!00 0

    3+& 2:*0:20# 0!00 % &'&!&3 - 0!00 0

    3(0 3:*0:20# 0!00 % &'&!&3 - 0!00 0

    3(* #:*0:20# 0!00 % &'&!&3 - 0!00 0

    3(2 :*0:20# 0!00 % &'&!&3 - 0!00 0

    3(3 +:*0:20# 0!00 % &'&!&3 - 0!00 0

    3(# (:*0:20# 0!00 % &'&!&3 - 0!00 0

    3( ':*0:20# 0!00 % &'&!&3 - 0!00 0

    3(+ &:*0:20# 0!00 % &'&!&3 - 0!00 0

    3(( *0:*0:20# 0!00 % &'&!&3 - 0!00 0

    3(' **:*0:20# 0!00 % &'&!&3 - 0!00 0

    3(& *2:*0:20# 0!00 % &'&!&3 - 0!00 0

    3'0 *:*0:20#+ 0!00 % &'&!&3 - 0!00 0

    3'* 2:*0:20#+ 0!00 % &'&!&3 - 0!00 0

    3'2 3:*0:20#+ 0!00 % &'&!&3 - 0!00 0

    3'3 #:*0:20#+ 0!00 % &'&!&3 - 0!00 0

    3'# :*0:20#+ 0!00 % &'&!&3 - 0!00 0

    3' +:*0:20#+ 0!00 % &'&!&3 - 0!00 0

    3'+ (:*0:20#+ 0!00 % &'&!&3 - 0!00 0

    3'( ':*0:20#+ 0!00 % &'&!&3 - 0!00 0

    3'' &:*0:20#+ 0!00 % &'&!&3 - 0!00 0

    3'& *0:*0:20#+ 0!00 % &'&!&3 - 0!00 0

    3&0 **:*0:20#+ 0!00 % &'&!&3 - 0!00 03&* *2:*0:20#+ 0!00 % &'&!&3 - 0!00 0

    3&2 *:*0:20#( 0!00 % &'&!&3 - 0!00 0

    3&3 2:*0:20#( 0!00 % &'&!&3 - 0!00 0

    3 3:*0:20#( 0!00 % &'&!&3 - 0!00 0

    3& #:*0:20#( 0!00 % &'&!&3 - 0!00 0

    3&+ :*0:20#( 0!00 % &'&!&3 - 0!00 0

    3&( +:*0:20#( 0!00 % &'&!&3 - 0!00 0

    3&' (:*0:20#( 0!00 % &'&!&3 - 0!00 0

    3&& ':*0:20#( 0!00 % &'&!&3 - 0!00 0

    #00 &:*0:20#( 0!00 % &'&!&3 - 0!00 0

    #0* *0:*0:20#( 0!00 % &'&!&3 - 0!00 0

    #02 **:*0:20#( 0!00 % &'&!&3 - 0!00 0

    #03 *2:*0:20#( 0!00 % &'&!&3 - 0!00 0

  • 7/24/2019 Loan Comparison Calculator1

    8/14

    PMT # PAYMENT DATE BEINNIN BAL E!TRA PMT TOTAL PMT PRINCIPAPMT

    #2 *0:*0:20#& 0!00 % &'&!&3 - 0!00 0

    #2+ **:*0:20#& 0!00 % &'&!&3 - 0!00 0

    #2( *2:*0:20#& 0!00 % &'&!&3 - 0!00 0

    #2' *:*0:200 0!00 % &'&!&3 - 0!00 0

    #2& 2:*0:200 0!00 % &'&!&3 - 0!00 0#30 3:*0:200 0!00 % &'&!&3 - 0!00 0

    #3* #:*0:200 0!00 % &'&!&3 - 0!00 0

    #32 :*0:200 0!00 % &'&!&3 - 0!00 0

    #33 +:*0:200 0!00 % &'&!&3 - 0!00 0

    #3# (:*0:200 0!00 % &'&!&3 - 0!00 0

    #3 ':*0:200 0!00 % &'&!&3 - 0!00 0

    #3+ &:*0:200 0!00 % &'&!&3 - 0!00 0

    #3( *0:*0:200 0!00 % &'&!&3 - 0!00 0

    #3' **:*0:200 0!00 % &'&!&3 - 0!00 0

    #3& *2:*0:200 0!00 % &'&!&3 - 0!00 0

    ##0 *:*0:20* 0!00 % &'&!&3 - 0!00 0

    ##* 2:*0:20* 0!00 % &'&!&3 - 0!00 0

    ##2 3:*0:20* 0!00 % &'&!&3 - 0!00 0

    ##3 #:*0:20* 0!00 % &'&!&3 - 0!00 0

    ### :*0:20* 0!00 % &'&!&3 - 0!00 0

    ## +:*0:20* 0!00 % &'&!&3 - 0!00 0

    ##+ (:*0:20* 0!00 % &'&!&3 - 0!00 0

    ##( ':*0:20* 0!00 % &'&!&3 - 0!00 0

    ##' &:*0:20* 0!00 % &'&!&3 - 0!00 0

    ##& *0:*0:20* 0!00 % &'&!&3 - 0!00 0

    #0 **:*0:20* 0!00 % &'&!&3 - 0!00 0

    #* *2:*0:20* 0!00 % &'&!&3 - 0!00 0

    #2 *:*0:202 0!00 % &'&!&3 - 0!00 0

    #3 2:*0:202 0!00 % &'&!&3 - 0!00 0

    ## 3:*0:202 0!00 % &'&!&3 - 0!00 0

    # #:*0:202 0!00 % &'&!&3 - 0!00 0

    #+ :*0:202 0!00 % &'&!&3 - 0!00 0

    #( +:*0:202 0!00 % &'&!&3 - 0!00 0

    #' (:*0:202 0!00 % &'&!&3 - 0!00 0

    #& ':*0:202 0!00 % &'&!&3 - 0!00 0

    #+0 &:*0:202 0!00 % &'&!&3 - 0!00 0

    #+* *0:*0:202 0!00 % &'&!&3 - 0!00 0

    #+2 **:*0:202 0!00 % &'&!&3 - 0!00 0

    #+3 *2:*0:202 0!00 % &'&!&3 - 0!00 0#+# *:*0:203 0!00 % &'&!&3 - 0!00 0

    #+ 2:*0:203 0!00 % &'&!&3 - 0!00 0

    #++ 3:*0:203 0!00 % &'&!&3 - 0!00 0

    #+( #:*0:203 0!00 % &'&!&3 - 0!00 0

    #+' :*0:203 0!00 % &'&!&3 - 0!00 0

    #+& +:*0:203 0!00 % &'&!&3 - 0!00 0

    #(0 (:*0:203 0!00 % &'&!&3 - 0!00 0

    #(* ':*0:203 0!00 % &'&!&3 - 0!00 0

    #(2 &:*0:203 0!00 % &'&!&3 - 0!00 0

    #(3 *0:*0:203 0!00 % &'&!&3 - 0!00 0

    #(# **:*0:203 0!00 % &'&!&3 - 0!00 0

    #( *2:*0:203 0!00 % &'&!&3 - 0!00 0

    #(+ *:*0:20# 0!00 % &'&!&3 - 0!00 0

  • 7/24/2019 Loan Comparison Calculator1

    9/14

    PMT # PAYMENT DATE BEINNIN BAL E!TRA PMT TOTAL PMT PRINCIPAPMT

    #&' **:*0:20 0!00 % &'&!&3 - 0!00 0

    #&& *2:*0:20 0!00 % &'&!&3 - 0!00 0

    00 *:*0:20+ 0!00 % &'&!&3 - 0!00 0

    0* 2:*0:20+ 0!00 % &'&!&3 - 0!00 0

    02 3:*0:20+ 0!00 % &'&!&3 - 0!00 003 #:*0:20+ 0!00 % &'&!&3 - 0!00 0

    0# :*0:20+ 0!00 % &'&!&3 - 0!00 0

    0 +:*0:20+ 0!00 % &'&!&3 - 0!00 0

    0+ (:*0:20+ 0!00 % &'&!&3 - 0!00 0

    0( ':*0:20+ 0!00 % &'&!&3 - 0!00 0

    0' &:*0:20+ 0!00 % &'&!&3 - 0!00 0

    0& *0:*0:20+ 0!00 % &'&!&3 - 0!00 0

    *0 **:*0:20+ 0!00 % &'&!&3 - 0!00 0

    ** *2:*0:20+ 0!00 % &'&!&3 - 0!00 0

    *2 *:*0:20( 0!00 % &'&!&3 - 0!00 0

    *3 2:*0:20( 0!00 % &'&!&3 - 0!00 0

    *# 3:*0:20( 0!00 % &'&!&3 - 0!00 0

    * #:*0:20( 0!00 % &'&!&3 - 0!00 0

    *+ :*0:20( 0!00 % &'&!&3 - 0!00 0

    *( +:*0:20( 0!00 % &'&!&3 - 0!00 0

    *' (:*0:20( 0!00 % &'&!&3 - 0!00 0

    *& ':*0:20( 0!00 % &'&!&3 - 0!00 0

    20 &:*0:20( 0!00 % &'&!&3 - 0!00 0

    2* *0:*0:20( 0!00 % &'&!&3 - 0!00 0

    22 **:*0:20( 0!00 % &'&!&3 - 0!00 0

    23 *2:*0:20( 0!00 % &'&!&3 - 0!00 0

    2# *:*0:20' 0!00 % &'&!&3 - 0!00 0

    2 2:*0:20' 0!00 % &'&!&3 - 0!00 0

    2+ 3:*0:20' 0!00 % &'&!&3 - 0!00 0

    2( #:*0:20' 0!00 % &'&!&3 - 0!00 0

    2' :*0:20' 0!00 % &'&!&3 - 0!00 0

    2& +:*0:20' 0!00 % &'&!&3 - 0!00 0

    30 (:*0:20' 0!00 % &'&!&3 - 0!00 0

    3* ':*0:20' 0!00 % &'&!&3 - 0!00 0

    32 &:*0:20' 0!00 % &'&!&3 - 0!00 0

    33 *0:*0:20' 0!00 % &'&!&3 - 0!00 0

    3# **:*0:20' 0!00 % &'&!&3 - 0!00 0

    3 *2:*0:20' 0!00 % &'&!&3 - 0!00 0

    3+ *:*0:20& 0!00 % &'&!&3 - 0!00 03( 2:*0:20& 0!00 % &'&!&3 - 0!00 0

    3' 3:*0:20& 0!00 % &'&!&3 - 0!00 0

    3& #:*0:20& 0!00 % &'&!&3 - 0!00 0

    #0 :*0:20& 0!00 % &'&!&3 - 0!00 0

    #* +:*0:20& 0!00 % &'&!&3 - 0!00 0

    #2 (:*0:20& 0!00 % &'&!&3 - 0!00 0

    #3 ':*0:20& 0!00 % &'&!&3 - 0!00 0

    ## &:*0:20& 0!00 % &'&!&3 - 0!00 0

    # *0:*0:20& 0!00 % &'&!&3 - 0!00 0

    #+ **:*0:20& 0!00 % &'&!&3 - 0!00 0

    #( *2:*0:20& 0!00 % &'&!&3 - 0!00 0

    #' *:*0:20+0 0!00 % &'&!&3 - 0!00 0

    #& 2:*0:20+0 0!00 % &'&!&3 - 0!00 0

  • 7/24/2019 Loan Comparison Calculator1

    10/14

    PMT # PAYMENT DATE BEINNIN BAL E!TRA PMT TOTAL PMT PRINCIPAPMT

    (* *2:*0:20+* 0!00 % &'&!&3 - 0!00 0

    (2 *:*0:20+2 0!00 % &'&!&3 - 0!00 0

    (3 2:*0:20+2 0!00 % &'&!&3 - 0!00 0

    (# 3:*0:20+2 0!00 % &'&!&3 - 0!00 0

    ( #:*0:20+2 0!00 % &'&!&3 - 0!00 0(+ :*0:20+2 0!00 % &'&!&3 - 0!00 0

    (( +:*0:20+2 0!00 % &'&!&3 - 0!00 0

    (' (:*0:20+2 0!00 % &'&!&3 - 0!00 0

    (& ':*0:20+2 0!00 % &'&!&3 - 0!00 0

    '0 &:*0:20+2 0!00 % &'&!&3 - 0!00 0

    '* *0:*0:20+2 0!00 % &'&!&3 - 0!00 0

    '2 **:*0:20+2 0!00 % &'&!&3 - 0!00 0

    '3 *2:*0:20+2 0!00 % &'&!&3 - 0!00 0

    '# *:*0:20+3 0!00 % &'&!&3 - 0!00 0

    ' 2:*0:20+3 0!00 % &'&!&3 - 0!00 0

    '+ 3:*0:20+3 0!00 % &'&!&3 - 0!00 0

    '( #:*0:20+3 0!00 % &'&!&3 - 0!00 0

    '' :*0:20+3 0!00 % &'&!&3 - 0!00 0

    '& +:*0:20+3 0!00 % &'&!&3 - 0!00 0

    &0 (:*0:20+3 0!00 % &'&!&3 - 0!00 0

    &* ':*0:20+3 0!00 % &'&!&3 - 0!00 0

    &2 &:*0:20+3 0!00 % &'&!&3 - 0!00 0

    &3 *0:*0:20+3 0!00 % &'&!&3 - 0!00 0

    **:*0:20+3 0!00 % &'&!&3 - 0!00 0

    & *2:*0:20+3 0!00 % &'&!&3 - 0!00 0

    &+ *:*0:20+# 0!00 % &'&!&3 - 0!00 0

    &( 2:*0:20+# 0!00 % &'&!&3 - 0!00 0

    &' 3:*0:20+# 0!00 % &'&!&3 - 0!00 0

    && #:*0:20+# 0!00 % &'&!&3 - 0!00 0

    +00 :*0:20+# 0!00 % &'&!&3 - 0!00 0

    +0* +:*0:20+# 0!00 % &'&!&3 - 0!00 0

    +02 (:*0:20+# 0!00 % &'&!&3 - 0!00 0

    +03 ':*0:20+# 0!00 % &'&!&3 - 0!00 0

    +0# &:*0:20+# 0!00 % &'&!&3 - 0!00 0

    +0 *0:*0:20+# 0!00 % &'&!&3 - 0!00 0

    +0+ **:*0:20+# 0!00 % &'&!&3 - 0!00 0

    +0( *2:*0:20+# 0!00 % &'&!&3 - 0!00 0

    +0' *:*0:20+ 0!00 % &'&!&3 - 0!00 0

    +0& 2:*0:20+ 0!00 % &'&!&3 - 0!00 0+*0 3:*0:20+ 0!00 % &'&!&3 - 0!00 0

    +** #:*0:20+ 0!00 % &'&!&3 - 0!00 0

    +*2 :*0:20+ 0!00 % &'&!&3 - 0!00 0

    +*3 +:*0:20+ 0!00 % &'&!&3 - 0!00 0

    +*# (:*0:20+ 0!00 % &'&!&3 - 0!00 0

    +* ':*0:20+ 0!00 % &'&!&3 - 0!00 0

    +*+ &:*0:20+ 0!00 % &'&!&3 - 0!00 0

    +*( *0:*0:20+ 0!00 % &'&!&3 - 0!00 0

    +*' **:*0:20+ 0!00 % &'&!&3 - 0!00 0

    +*& *2:*0:20+ 0!00 % &'&!&3 - 0!00 0

    +20 *:*0:20++ 0!00 % &'&!&3 - 0!00 0

    +2* 2:*0:20++ 0!00 % &'&!&3 - 0!00 0

    +22 3:*0:20++ 0!00 % &'&!&3 - 0!00 0

  • 7/24/2019 Loan Comparison Calculator1

    11/14

    PMT # PAYMENT DATE BEINNIN BAL E!TRA PMT TOTAL PMT PRINCIPAPMT

    +## *:*0:20+' 0!00 % &'&!&3 - 0!00 0

    +# 2:*0:20+' 0!00 % &'&!&3 - 0!00 0

    +#+ 3:*0:20+' 0!00 % &'&!&3 - 0!00 0

    +#( #:*0:20+' 0!00 % &'&!&3 - 0!00 0

    +#' :*0:20+' 0!00 % &'&!&3 - 0!00 0+#& +:*0:20+' 0!00 % &'&!&3 - 0!00 0

    +0 (:*0:20+' 0!00 % &'&!&3 - 0!00 0

    +* ':*0:20+' 0!00 % &'&!&3 - 0!00 0

    +2 &:*0:20+' 0!00 % &'&!&3 - 0!00 0

    +3 *0:*0:20+' 0!00 % &'&!&3 - 0!00 0

    +# **:*0:20+' 0!00 % &'&!&3 - 0!00 0

    + *2:*0:20+' 0!00 % &'&!&3 - 0!00 0

    ++ *:*0:20+& 0!00 % &'&!&3 - 0!00 0

    +( 2:*0:20+& 0!00 % &'&!&3 - 0!00 0

    +' 3:*0:20+& 0!00 % &'&!&3 - 0!00 0

    +& #:*0:20+& 0!00 % &'&!&3 - 0!00 0

    ++0 :*0:20+& 0!00 % &'&!&3 - 0!00 0

    ++* +:*0:20+& 0!00 % &'&!&3 - 0!00 0

    ++2 (:*0:20+& 0!00 % &'&!&3 - 0!00 0

    ++3 ':*0:20+& 0!00 % &'&!&3 - 0!00 0

    ++# &:*0:20+& 0!00 % &'&!&3 - 0!00 0

    ++ *0:*0:20+& 0!00 % &'&!&3 - 0!00 0

    +++ **:*0:20+& 0!00 % &'&!&3 - 0!00 0

    ++( *2:*0:20+& 0!00 % &'&!&3 - 0!00 0

    ++' *:*0:20(0 0!00 % &'&!&3 - 0!00 0

    ++& 2:*0:20(0 0!00 % &'&!&3 - 0!00 0

    +(0 3:*0:20(0 0!00 % &'&!&3 - 0!00 0

    +(* #:*0:20(0 0!00 % &'&!&3 - 0!00 0

    +(2 :*0:20(0 0!00 % &'&!&3 - 0!00 0

    +(3 +:*0:20(0 0!00 % &'&!&3 - 0!00 0

    +(# (:*0:20(0 0!00 % &'&!&3 - 0!00 0

    +( ':*0:20(0 0!00 % &'&!&3 - 0!00 0

    +(+ &:*0:20(0 0!00 % &'&!&3 - 0!00 0

    +(( *0:*0:20(0 0!00 % &'&!&3 - 0!00 0

    +(' **:*0:20(0 0!00 % &'&!&3 - 0!00 0

    +(& *2:*0:20(0 0!00 % &'&!&3 - 0!00 0

    +'0 *:*0:20(* 0!00 % &'&!&3 - 0!00 0

    +'* 2:*0:20(* 0!00 % &'&!&3 - 0!00 0

    +'2 3:*0:20(* 0!00 % &'&!&3 - 0!00 0+'3 #:*0:20(* 0!00 % &'&!&3 - 0!00 0

    +'# :*0:20(* 0!00 % &'&!&3 - 0!00 0

    +' +:*0:20(* 0!00 % &'&!&3 - 0!00 0

    +'+ (:*0:20(* 0!00 % &'&!&3 - 0!00 0

    +'( ':*0:20(* 0!00 % &'&!&3 - 0!00 0

    +'' &:*0:20(* 0!00 % &'&!&3 - 0!00 0

    +'& *0:*0:20(* 0!00 % &'&!&3 - 0!00 0

    +&0 **:*0:20(* 0!00 % &'&!&3 - 0!00 0

    +&* *2:*0:20(* 0!00 % &'&!&3 - 0!00 0

    +&2 *:*0:20(2 0!00 % &'&!&3 - 0!00 0

    +&3 2:*0:20(2 0!00 % &'&!&3 - 0!00 0

    + 3:*0:20(2 0!00 % &'&!&3 - 0!00 0

    +& #:*0:20(2 0!00 % &'&!&3 - 0!00 0

  • 7/24/2019 Loan Comparison Calculator1

    12/14

    PMT # PAYMENT DATE BEINNIN BAL E!TRA PMT TOTAL PMT PRINCIPAPMT

    (*( 2:*0:20(# 0!00 % &'&!&3 - 0!00 0

    (*' 3:*0:20(# 0!00 % &'&!&3 - 0!00 0

    (*& #:*0:20(# 0!00 % &'&!&3 - 0!00 0

    (20 :*0:20(# 0!00 % &'&!&3 - 0!00 0

  • 7/24/2019 Loan Comparison Calculator1

    13/14

    LOAN CALCULATOR D

    P.ym,nt F,/,ny Loo=/7

    FREQUENCY MONT$ INTER>AL DAY INTER>AL YEAR INTER>AL

    Bi-monthly 0 * 0

    Monthly * 0 0

    Q/.t,ly # 0 0

    Ann/.lly 0 0 *

    Thi4 4h,,t hol54 5.t. th.t i4 /4,5 in lo.n .l/l.tion4 .n5 to 7o7/l.t, 5o7 5o1n liin it m.y ,4/lt in ino,t lo.n 7.ym,nt .l/l.tion4!

  • 7/24/2019 Loan Comparison Calculator1

    14/14

    TA

    PAYMENTS PER YEAR

    2#

    *2

    #

    *

    t4! Ch.nin in6om.tion