loan comparison calculator1
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